{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["CONTROLS","INPUTS","CLASSIFIERS","EXTERNAL","INTERNAL","ACCOUNTS","CLASS","FUNCALLOC","CLASSALLOC","ACCOUNTALLOC","ALLOC","FUNCALLOCT","FUNCALLOCD","REV REQ","Old Reports===>","Account Summary","SUMMARY","BC detail","Salary & Wage Summary","Transmission Costs","Dist Costs","ErrorCheck","COS Reports Exh BDJ-4 p1-19>>>","Class Summary","Energy Summary","Demand Summary","Customer Summary","Revenue Summary","Expense Summary","Ratebase Summary","Basic Charge","SC Feeder ","SC Substation O&M","SC Substation A&G","PCA Costs"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":2,"defined_names":193,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"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 2018"]
[2,"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"]
[3,"Adjusted Test Year Twelve Months ended December 2018~ 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,"Special Contract","Special Contract",null,null,"DEM_2B"]
[9,"High Volt 46/49","High Volt Sch 46 & 49 (Interruptible & Gen Svc)",null,null,"ENERGY_2"]
[10,"Choice/Retail Wheeling","Choice/Retail Wheeling Sch 449 & 459",null,"Rate of Return"]
[11,"Lighting 50-59","Street & Area Lighting",null,null,"Percent"]
[12,"Firm Resale","Firm Resale",null,"ROR",{"$f":"+'[1]ECOS - INPUTS'!F29","v":7.6200000000000004E-2}]
[13,"~","~",null,"ROD",{"$f":"+'[1]ECOS - INPUTS'!F30","v":2.87E-2}]
[14,"~","~",null,"ROE",{"$f":"+'[1]ECOS - INPUTS'!F31","v":4.7500000000000001E-2}]
[15,"~","~"]
[16,"~","~",null,"Income Tax"]
[17,"~","~",null,"State Income Tax",0]
[18,"~","~",null,"Federal Income Tax",0,{"$f":"+'[1]ECOS - INPUTS'!$G$35","v":0.21}]
[19,"~","~",null,"Effective Tax Rate",{"$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,"All",{"$f":"+'[1]ECOS - INPUTS'!$F$44","v":0.75138099999999997},{"$f":"+ResRCF","v":0.75138099999999997}]
[null,"~","~",null,"Other",0]
[null,"~","~",null,"Other",0]
[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 2018"},{"$f":"+B6","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},{"$f":"+B7","v":"Adjusted Test Year Twelve Months ended December 2018~ Proposed Rate Increase"}]
[null,{"$f":"+B17","v":"Rate Class"}]
[1,{"$f":"+B18","v":"Res Svc"},null,null,{"$f":"+'[1]ECOS - INPUTS'!E54","v":1105896512.391351}]
[2,{"$f":"+B19","v":"Sec Svc 24"},null,null,{"$f":"+'[1]ECOS - INPUTS'!E55","v":263390391}]
[3,"Sec Svc 25 / 29 / 7A",null,null,{"$f":"+'[1]ECOS - INPUTS'!E56","v":270703257}]
[4,"Sec Svc 26 /26P",null,null,{"$f":"+'[1]ECOS - INPUTS'!E57","v":160280839}]
[5,"Pri Svc 31",null,null,{"$f":"+'[1]ECOS - INPUTS'!E58","v":113255219}]
[6,"Pri Svc 35",null,null,{"$f":"+'[1]ECOS - INPUTS'!E59","v":268014}]
[7,"Pri Svc 43",null,null,{"$f":"+'[1]ECOS - INPUTS'!E60","v":10687146}]
[8,"Special Contract",null,null,{"$f":"+'[1]ECOS - INPUTS'!E61","v":5493550}]
[9,"High Volt 46/49",null,null,{"$f":"+'[1]ECOS - INPUTS'!E62","v":40128244}]
[10,"Choice/Retail Wheeling",null,null,{"$f":"+'[1]ECOS - INPUTS'!E63","v":10114356}]
[11,"Lighting 50-59",null,null,{"$f":"+'[1]ECOS - INPUTS'!E64","v":16457494}]
[12,"Firm Resale",null,null,{"$f":"+'[1]ECOS - INPUTS'!E65","v":327360}]
[13,"~"]
[14,"~"]
[15,"~"]
[16,"~"]
[17,"~"]
[18,"~"]
[19,"~"]
[20,"~"]
[null,null,null,null,{"$f":"SUM(E54:E73)","v":1997002382.391351},{"$f":"SUM(F54:F73)","v":0}]

{"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",{"$f":"SUM(D7:I7)","v":0}]
["_PC2","Peak Credit - All Customers Top 200CP, No Int or Transp",{"$f":"SUM(D8:I8)","v":0}]
["TFR","Transformers",{"$f":"SUM(D9:I9)","v":1},1,null,0]
["_PC3","Peak Credit - All Customers 4 Monthly CP, No Int",{"$f":"SUM(D10:I10)","v":1},{"$f":"+'[1]ECOS - CLASSIFIERS'!D12","v":1},{"$f":"+'[1]ECOS - CLASSIFIERS'!E12","v":0}]
["_PC4","Peak Credit - 4 Monthly CP, No Int or Transp",{"$f":"SUM(D11:I11)","v":1},{"$f":"+'[1]ECOS - CLASSIFIERS'!D13","v":1},{"$f":"+'[1]ECOS - CLASSIFIERS'!E13","v":0}]
["~","~",0]
["~","~",{"$f":"SUM(D13:I13)","v":0}]
["~","~",{"$f":"SUM(D14:I14)","v":0}]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]
["~","~",0]

{"sheet":"EXTERNAL","index":3,"n_rows":172,"n_cols":24,"rows_kept":172,"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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"},{"$f":"INPUTS!$B$30","v":"~"},{"$f":"INPUTS!$B$31","v":"~"},{"$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":0.87891799466163856},0.10575661141894484,7.1004208590952616E-3,7.3230700188121141E-4,4.2355523743010687E-4,1.7394465602879132E-6,1.3480710842231328E-4,8.0884265053387963E-5,2.1743082003598914E-5,1.3915572482303306E-5,6.809063560247036E-3,6.9577862411516528E-6,0,0,0,0,0,0,0,0]
[{"$f":"IF(A7=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E8:X8)","v":1149791},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E8","v":1010572},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F8","v":121598},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G8","v":8164},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H8","v":842},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I8","v":487},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J8","v":2},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K8","v":155},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L8","v":93},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M8","v":25},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N8","v":16},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O8","v":7829},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P8","v":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":0.88555314868171076},0.10655499239381129,7.1540235686695132E-3,7.3783535580839419E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A10=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E11:X11)","v":1141176},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E11","v":1010572},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F11","v":121598},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G11","v":8164},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H11","v":842},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I11","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J11","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K11","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L11","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M11","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N11","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O11","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P11","v":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":0.85415776617976635},0.10079256282734517,9.1822218457507949E-3,9.4889651996162908E-3,7.1051849231838892E-3,1.1309268713111472E-6,5.8190104929613923E-4,2.5853474589819054E-3,4.1739886374340708E-3,7.4567161198464127E-3,4.4733610875329587E-3,8.5374437449295518E-7,0,0,0,0,0,0,0,0]
[{"$f":"IF(A13=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E14:X14)","v":23055852.679125007},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E14","v":19693335.621771198},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F14","v":2323858.4796987218},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G14","v":211703.95414267364},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H14","v":218776.18371969723},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I14","v":163816.09684686788},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J14","v":26.074483335813575},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K14","v":13416.224866400044},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L14","v":59607.390138636991},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M14","v":96234.867109021652},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N14","v":171920.94832923554},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O14","v":103137.15421469032},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P14","v":19.683804523941305}]
[{"$f":"IF(A14=\"~\",\"~\",\"\")","v":""}]
["CUST_4","Meter Counts. A/C 902","CUS",null,{"$f":"IF($D17=0,0,E17/$D17)","v":0.87912300645490304},0.11191483519060683,7.4509827331981915E-3,7.530293869078635E-4,4.5198819372725669E-4,1.7056158253858743E-6,1.35596458118177E-4,8.4427983356600775E-5,3.0701084856945739E-5,4.690443519811154E-5,0,6.8224633015434971E-6,0,0,0,0,0,0,0,0]
[{"$f":"IF(A16=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E17:X17)","v":1172597},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E17","v":1030857},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F17","v":131231},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G17","v":8737},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H17","v":883},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I17","v":530},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J17","v":2},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K17","v":159},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L17","v":99},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M17","v":36},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N17","v":55},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O17","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P17","v":8}]
[{"$f":"IF(A17=\"~\",\"~\",\"\")","v":""}]
["DIR_SC","Direct Assignment Special Contract","CUS",null,{"$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$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E20:X20)","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L20","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O20","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P20","v":0}]
[{"$f":"IF(A20=\"~\",\"~\",\"\")","v":""}]
["DIR_449","Schedule 449 / 459 Retail Revenue","DEM",null,{"$f":"IF($D23=0,0,E23/$D23)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A22=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E23:X23)","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N23","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O23","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P23","v":0}]
[]
["DIR_449_OATT","Transportation OATT Revenue","CUS",null,{"$f":"IF($D26=0,0,E26/$D26)","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A25=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E26:X26)","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N26","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O26","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P26","v":0}]
[{"$f":"IF(A26=\"~\",\"~\",\"\")","v":""}]
["DIR_RESALE_SMALL","Small Firm Resale Allocation Only","CUS",null,{"$f":"IF($D29=0,0,E29/$D29)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[{"$f":"IF(A28=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E29:X29)","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O29","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P29","v":1}]
[{"$f":"IF(A29=\"~\",\"~\",\"\")","v":""}]
["DIR235.00","Customer Deposits","CUS",null,{"$f":"IF($D32=0,0,E32/$D32)","v":0.893896279793293},7.2180048419793794E-2,2.4703141651805479E-2,6.5614628541933694E-3,2.228861196584807E-3,0,0,0,0,0,4.3020608432964432E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A31=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E32:X32)","v":-34015464.989999995},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E32","v":-30406297.609999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F32","v":-2455237.91},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G32","v":-840288.84999999986},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H32","v":-223191.21},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I32","v":-75815.75},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J32","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K32","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L32","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M32","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N32","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O32","v":-14633.660000000002},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P32","v":0}]
[{"$f":"IF(A32=\"~\",\"~\",\"\")","v":""}]
["DIR252.00","Customer Advances","CUS",null,{"$f":"IF($D35=0,0,E35/$D35)","v":0.4286586223232956},0.53194365289525514,3.5714304365506537E-2,3.6834204159427362E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A34=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E35:X35)","v":-77716905.469999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E35","v":-33314021.629999995},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F35","v":-41341014.587427035},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G35","v":-2775605.2163008796},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H35","v":-286264.0362720897},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I35","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J35","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K35","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L35","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M35","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N35","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O35","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P35","v":0}]
[{"$f":"IF(A35=\"~\",\"~\",\"\")","v":""}]
["DIR368.03C","Line Transformers - Customer Related","CUS",null,{"$f":"IF($D38=0,0,E38/$D38)","v":0},0,0,0,0.35908484956782455,0,2.0579680622188106E-2,0.61188698089763194,0,0,0,8.4484889123555215E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A37=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E38:X38)","v":2295936.0190000972},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I38","v":824435.83999999985},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K38","v":47249.630000000005},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L38","v":1404853.3590000975},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O38","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P38","v":19397.189999999999}]
[{"$f":"IF(A38=\"~\",\"~\",\"\")","v":""}]
["DIR373.00","Str. & Signal Systems","CUS",null,{"$f":"IF($D41=0,0,E41/$D41)","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A40=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E41:X41)","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N41","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O41","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P41","v":0}]
[{"$f":"IF(A41=\"~\",\"~\",\"\")","v":""}]
["DIR450.01","Late Payment Interest Rev","CUS",null,{"$f":"IF($D44=0,0,E44/$D44)","v":0.78186295497184166},0.11470982668073583,4.2290701416988451E-2,1.1147434345394995E-2,9.3693768270235334E-3,0,6.6531897656732655E-5,0,1.2871713416445587E-3,9.261773785028606E-4,3.8323346339908901E-2,1.6478800302392702E-5,0,0,0,0,0,0,0,0]
[{"$f":"IF(A43=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E44:X44)","v":2383668.6699999995},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E44","v":1863702.2299999993},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F44","v":273430.22000000003},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G44","v":100807.01999999996},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H44","v":26571.79},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I44","v":22333.49},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J44","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K44","v":158.59},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L44","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M44","v":3068.19},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N44","v":2207.6999999999998},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O44","v":91350.16},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P44","v":39.28}]
[]
["DIR450.02","Direct Assign  Disconnect Call - A/C 450.02","CUS",null,{"$f":"IF($D47=0,0,E47/$D47)","v":0.94011627601407},5.8247017381308698E-2,1.2504370070590448E-3,8.5042634348523691E-5,0,0,0,0,0,0,3.0122696321364646E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A46=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E47:X47)","v":315841.58000000007},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E47","v":296927.81000000006},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F47","v":18396.830000000005},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G47","v":394.94},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H47","v":26.86},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I47","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J47","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K47","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L47","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M47","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N47","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O47","v":95.14},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P47","v":0}]
[]
["DIR451.02","Connect/Reconnect Revenue","CUS",null,{"$f":"IF($D50=0,0,E50/$D50)","v":0.9767889548549169},2.2722889444232744E-2,4.8815570085043188E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A49=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E50:X50)","v":1550570.85},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E50","v":1514580.4800000002},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F50","v":35233.449999999997},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G50","v":756.92},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O50","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P50","v":0}]
[{"$f":"IF(A50=\"~\",\"~\",\"\")","v":""}]
["DIR451.05","Billing Initiation Charge","CUS",null,{"$f":"IF($D53=0,0,E53/$D53)","v":0.91515009949966963},8.2103481906014422E-2,2.4823827627927226E-3,1.7960198329893611E-4,8.3427508831894302E-5,0,0,0,1.0063393922484885E-6,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A52=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E53:X53)","v":1520361.83},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E53","v":1391359.2799999998},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F53","v":124826.99999999997},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G53","v":3774.12},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H53","v":273.05999999999995},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I53","v":126.83999999999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J53","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K53","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L53","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M53","v":1.53},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N53","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O53","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P53","v":0}]
[{"$f":"IF(A53=\"~\",\"~\",\"\")","v":""}]
["DIR451.06","NSF Check Charge Revenue","CUS",null,{"$f":"IF($D56=0,0,E56/$D56)","v":0.656151494115645},0.24904718558474845,9.2392948498051158E-2,0,0,0,0,0,0,0,2.4083718015552955E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A55=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E56:X56)","v":29617.52},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E56","v":19433.579999999998},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F56","v":7376.1599999999989},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G56","v":2736.4500000000003},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H56","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I56","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J56","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K56","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L56","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M56","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N56","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O56","v":71.33},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P56","v":0}]
[{"$f":"IF(A56=\"~\",\"~\",\"\")","v":""}]
["DIR904.00","Direct Assign 904 Uncollectibles","CUS",null,{"$f":"IF($D59=0,0,E59/$D59)","v":0.8853825160025196},6.3687275902134882E-2,1.0297212766650366E-2,1.6076706083042191E-2,2.2008554317511406E-2,0,0,0,0,0,2.5477349281414732E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A58=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E59:X59)","v":19454508.18},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E59","v":17224681.399999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F59","v":1239004.6299999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G59","v":200327.21},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H59","v":312764.41000000003},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I59","v":428165.6},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J59","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K59","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L59","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M59","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N59","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O59","v":49564.93},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P59","v":0}]
[{"$f":"IF(A59=\"~\",\"~\",\"\")","v":""}]
["METER","Meter Investment","CUS",null,{"$f":"IF($D62=0,0,E62/$D62)","v":0.64922596597539906},0.18222827816849618,5.3855034276632484E-2,6.0528439085588354E-3,7.2499760370043104E-2,2.3506706645110047E-4,2.3430594920694079E-2,4.7388718767973573E-3,2.9428281467111998E-3,4.7379279512920367E-3,0,5.2827338924457138E-5,0,0,0,0,0,0,0,0]
[{"$f":"IF(A61=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E62:X62)","v":176621934.4411512},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E62","v":114667546},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F62","v":32185511},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G62","v":9511980.333333334},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H62","v":1069065},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I62","v":12805047.923076924},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J62","v":41518},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K62","v":4138357},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L62","v":836988.717948718},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M62","v":519768},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N62","v":836822},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O62","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P62","v":9330.4667922159442}]
[{"$f":"IF(A62=\"~\",\"~\",\"\")","v":""}]
["OH_SVC","Dist OH Services (Sec Voltage Only)","CUS",null,{"$f":"IF($D65=0,0,E65/$D65)","v":0.86298384468324196},0.13185482105590879,5.051880895279884E-3,1.094533655693764E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A64=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E65:X65)","v":411134},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E65","v":354802},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F65","v":54210},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G65","v":2077},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H65","v":45},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I65","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J65","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K65","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L65","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M65","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N65","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O65","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P65","v":0}]
[{"$f":"IF(A91=\"~\",\"~\",\"\")","v":""}]
["OH_TFMRC","Allocate Overhead Transformers","CUS",null,{"$f":"IF($D68=0,0,E68/$D68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A67=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E68:X68)","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O68","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P68","v":0}]
[{"$f":"IF(A145=\"~\",\"~\",\"\")","v":""}]
["PROFORMA","Proforma Revenue","CUS",null,{"$f":"IF($D71=0,0,E71/$D71)","v":0.55377826393330232},0.13189287770633396,0.1355547992265492,8.0260714966232771E-2,5.6712610860473911E-2,1.3420815236036984E-4,5.3515940162286941E-3,2.7508980702474861E-3,2.0094239422963341E-2,5.064769120549751E-3,8.2410988314859396E-3,1.6392569327233156E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A70=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E71:X71)","v":1997002382.391351},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E71","v":1105896512.391351},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F71","v":263390391},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G71","v":270703257},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H71","v":160280839},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I71","v":113255219},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J71","v":268014},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K71","v":10687146},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L71","v":5493550},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M71","v":40128244},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N71","v":10114356},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O71","v":16457494},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P71","v":327360}]
[{"$f":"IF(A71=\"~\",\"~\",\"\")","v":""}]
["PROFORMA_RETAIL","Proforma Retail Revenue - No Transportation & Special Contract","CUS",null,{"$f":"IF($D74=0,0,E74/$D74)","v":0.55823273388425976},0.1329537948617226,0.13664517206923532,8.0906314417031208E-2,5.7168794566789902E-2,1.3528769307331989E-4,5.3946410556081339E-3,0,2.025587304336076E-2,0,8.3073884089189514E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A73=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E74:X74)","v":1981067116.391351},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E74","v":1105896512.391351},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F74","v":263390391},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G74","v":270703257},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H74","v":160280839},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I74","v":113255219},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J74","v":268014},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K74","v":10687146},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L74","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M74","v":40128244},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N74","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O74","v":16457494},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P74","v":0}]
[{"$f":"IF(A74=\"~\",\"~\",\"\")","v":""}]
["RESID","Residential Allocation Only","CUS",null,{"$f":"IF($D77=0,0,E77/$D77)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A76=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E77:X77)","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E77","v":1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O77","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P77","v":0}]
[{"$f":"IF(A77=\"~\",\"~\",\"\")","v":""}]
["UG_TFMRC","Allocate Underground Transformers","CUS",null,{"$f":"IF($D80=0,0,E80/$D80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A79=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E80:X80)","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O80","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P80","v":0}]
[]
[null,"DEMAND EXTERNAL ALLOCATORS"]
[]
["DEM_1","Top 75 CP Hours (not used)","DEM",null,{"$f":"IF($D85=0,0,E85/$D85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A84=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E85:X85)","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O85","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P85","v":0}]
[{"$f":"IF(A85=\"~\",\"~\",\"\")","v":""}]
["DEM_1A","Top 75  CP Hours Excl. Interruptible (Not Used)","DEM",null,{"$f":"IF($D88=0,0,E88/$D88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A87=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E88:X88)","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O88","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P88","v":0}]
[{"$f":"IF(A88=\"~\",\"~\",\"\")","v":""}]
["DEM_1B","Top 75 CP - No Interruptibles or Transportation (Not Used)","DEM",null,{"$f":"IF($D91=0,0,E91/$D91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A90=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E91:X91)","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O91","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P91","v":0}]
[]
["DEM_2A","4 CP Winter Peak - No Interruptibles","DEM",null,{"$f":"IF($D94=0,0,E94/$D94)","v":0.5347191170420158},0.12328109256695466,0.13195243906860502,6.9330167177492394E-2,4.8976398735908921E-2,1.6737343727032755E-6,0,1.2623042503619774E-2,1.6635211493138298E-2,6.0212444721210061E-2,1.9268931309528894E-3,3.4151982572964507E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A93=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E94:X94)","v":4182521.5409127185},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E94","v":2236474.2253660602},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F94","v":515625.82524854271},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G94","v":551893.91878041346},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H94","v":289974.91765494185},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I94","v":204844.84270926949},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J94","v":7.0004300675974864},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K94","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L94","v":52796.147183246518},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M94","v":69577.130407689765},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N94","v":251839.84707747737},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O94","v":8059.2720272472116},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P94","v":1428.4140277629981}]
[{"$f":"IF(A94=\"~\",\"~\",\"\")","v":""}]
["DEM_2B","4 CP Winter Peak - No Interruptibles or Transportation","DEM",null,{"$f":"IF($D97=0,0,E97/$D97)","v":0.5767251762489326},0.13296571521913858,0.14231825878845128,7.4776553914876143E-2,5.2823849555365038E-2,1.8052183292622876E-6,0,0,1.7942027832090035E-2,0,2.0782645414084621E-3,3.6834868140866908E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A96=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E97:X97)","v":3877885.5466519948},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E97","v":2236474.2253660602},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F97","v":515625.82524854271},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G97","v":551893.91878041346},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H97","v":289974.91765494185},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I97","v":204844.84270926949},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J97","v":7.0004300675974864},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K97","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L97","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M97","v":69577.130407689765},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N97","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O97","v":8059.2720272472116},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P97","v":1428.4140277629981}]
[{"$f":"IF(A97=\"~\",\"~\",\"\")","v":""}]
["DIR108.360","Direct Assign Substation Ease - Accum Depr","DEM",null,{"$f":"IF($D100=0,0,E100/$D100)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A99=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E100:X100)","v":-12148.752},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M100","v":-12148.752},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O100","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P100","v":0}]
[{"$f":"IF(A100=\"~\",\"~\",\"\")","v":""}]
["DIR108.361","Direct Assign Substation Structures - Accum Depr","DEM",null,{"$f":"IF($D103=0,0,E103/$D103)","v":0},0,0,0,4.8754260304841229E-2,0,0,0.24608011916609382,0.25746624773014687,0.44769937279891803,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A102=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E103:X103)","v":-224950.76187036239},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E103","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F103","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G103","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H103","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I103","v":-10967.308000000001},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J103","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K103","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L103","v":-55355.910287562372},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M103","v":-57917.228582800002},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N103","v":-100710.315},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O103","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P103","v":0}]
[{"$f":"IF(A103=\"~\",\"~\",\"\")","v":""}]
["DIR108.362","Direct Assign Substation Equipment - Accum Depr","DEM",null,{"$f":"IF($D106=0,0,E106/$D106)","v":0},0,0,0,6.1835319887032905E-2,0,0,0.25052358633878391,0.38999705696283993,0.29764403681134338,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A105=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E106:X106)","v":-11302572.919115141},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E106","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F106","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G106","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H106","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I106","v":-698898.21200000006},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J106","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K106","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L106","v":-2831561.1025523427},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M106","v":-4407970.1745627997},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N106","v":-3364143.4299999997},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O106","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P106","v":0}]
[{"$f":"IF(A106=\"~\",\"~\",\"\")","v":""}]
["DIR108.364","Direct Assign OH Dist Lines - Accum Depr","DEM",null,{"$f":"IF($D109=0,0,E109/$D109)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A108=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E109:X109)","v":-52160.692154439777},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L109","v":-52160.692154439777},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O109","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P109","v":0}]
[{"$f":"IF(A109=\"~\",\"~\",\"\")","v":""}]
["DIR108.366","Direct Assign UG Dist Lines","DEM",null,{"$f":"IF($D112=0,0,E112/$D112)","v":0},0,0,0,0,0,0,0.87544778871422679,0.1229706833290868,1.5815279566864168E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A111=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E112:X112)","v":-15897826.552200768},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L112","v":-13917717.100486483},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M112","v":-1954966.5945714284},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N112","v":-25142.857142857145},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O112","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P112","v":0}]
[{"$f":"IF(A112=\"~\",\"~\",\"\")","v":""}]
["DIR360.01","Direct Assign Substation Land","DEM",null,{"$f":"IF($D115=0,0,E115/$D115)","v":0},0,0,0,0,0,0,0.99367452782220511,6.3254721777948174E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A114=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E115:X115)","v":3584294.5099956198},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L115","v":3561622.1547956197},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M115","v":22672.355200000002},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O115","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P115","v":0}]
[{"$f":"IF(A115=\"~\",\"~\",\"\")","v":""}]
["DIR361.01","Direct Assign Substation Structures","DEM",null,{"$f":"IF($D118=0,0,E118/$D118)","v":0},0,0,0,0,0,0,0.40513194997945928,0.27221495574011295,0.32265309428042771,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A117=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E118:X118)","v":598299.79449141794},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L118","v":242390.36241461791},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M118","v":162866.1520768},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N118","v":193043.28},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O118","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P118","v":0}]
[{"$f":"IF(A118=\"~\",\"~\",\"\")","v":""}]
["DIR362.01","Direct Assign Substation Equipment","DEM",null,{"$f":"IF($D121=0,0,E121/$D121)","v":0},0,0,0,2.4274136753904964E-2,0,0,0.32255243692780483,0.45649848456614339,0.19667494175214684,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A120=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E121:X121)","v":31963716.521255195},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E121","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F121","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G121","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H121","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I121","v":775891.62600000005},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J121","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K121","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L121","v":10309974.6572004},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M121","v":14591388.153054798},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N121","v":6286462.084999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O121","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P121","v":0}]
[{"$f":"IF(A121=\"~\",\"~\",\"\")","v":""}]
["DIR364.01","Direct Assign OH Dist Lines","DEM",null,{"$f":"IF($D124=0,0,E124/$D124)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A123=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E124:X124)","v":67009.356344389787},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L124","v":67009.356344389787},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O124","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P124","v":0}]
[{"$f":"IF(A124=\"~\",\"~\",\"\")","v":""}]
["DIR366.01","Direct Assign UG Dist Lines","DEM",null,{"$f":"IF($D127=0,0,E127/$D127)","v":0},0,0,0,0,0,0,0.75883966672163827,0.23971975414413829,1.4405791342233915E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A126=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E127:X127)","v":27766610.698247954},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L127","v":21070405.608247954},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M127","v":6656205.0899999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N127","v":40000},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O127","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P127","v":0}]
[{"$f":"IF(A127=\"~\",\"~\",\"\")","v":""}]
["DIR368.03","Line Transformers","DEM",null,{"$f":"IF($D130=0,0,E130/$D130)","v":0},0,0,0,0.35908484956782455,0,2.0579680622188106E-2,0.61188698089763194,0,0,0,8.4484889123555215E-3,0,0,0,0,0,0,0,0]
[{"$f":"IF(A129=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E130:X130)","v":2295936.0190000972},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I130","v":824435.83999999985},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K130","v":47249.630000000005},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L130","v":1404853.3590000975},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O130","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P130","v":19397.189999999999}]
[{"$f":"IF(A130=\"~\",\"~\",\"\")","v":""}]
["NCP_360","Allocate Substation Land - 12 NCP","DEM",null,{"$f":"IF($D133=0,0,E133/$D133)","v":0.45386350191334318},0.14631471615253269,0.19036027100202718,0.11187630426084208,9.2148778025191558E-2,2.0171016944910678E-5,4.7108493210432298E-3,0,0,0,6.441821404797231E-4,6.1226167595410694E-5,0,0,0,0,0,0,0,0]
[{"$f":"IF(A132=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E133:X133)","v":29448193},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E133","v":13365460},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F133","v":4308704},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G133","v":5605766},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H133","v":3294555},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I133","v":2713615},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J133","v":594},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K133","v":138726},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L133","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M133","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N133","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O133","v":18970},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P133","v":1803}]
[{"$f":"IF(A133=\"~\",\"~\",\"\")","v":""}]
["NCP_361","Allocate Substation Structures - 12 NCP","DEM",null,{"$f":"IF($D136=0,0,E136/$D136)","v":0.50907264722268186},0.14013969146770699,0.17405056842692465,0.10122515458047397,6.6454320991222671E-2,1.4451838165425855E-7,8.1701299292510268E-3,0,0,0,7.7353463780441896E-4,1.1380822555272861E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A135=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E136:X136)","v":13839070},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E136","v":7045092},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F136","v":1939403},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G136","v":2408698},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H136","v":1400862},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I136","v":919666},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J136","v":2},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K136","v":113067},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L136","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M136","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N136","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O136","v":10705},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P136","v":1575}]
[{"$f":"IF(A136=\"~\",\"~\",\"\")","v":""}]
["NCP_362","Allocate Substation Equipment - 12 NCP","DEM",null,{"$f":"IF($D139=0,0,E139/$D139)","v":0.55819575126506471},0.13495719173795892,0.14828956361989737,7.8903642153771686E-2,7.0246777035593982E-2,2.5829713162170485E-4,8.0670643143086491E-3,0,0,0,8.0672304033179495E-4,2.74989701451172E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A138=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E139:X139)","v":800775443},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E139","v":446989450},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F139","v":108070405},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G139","v":118746641},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H139","v":63184099},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I139","v":56251894},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J139","v":206838},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K139","v":6459907},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L139","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M139","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N139","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O139","v":646004},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P139","v":220205}]
[{"$f":"IF(A139=\"~\",\"~\",\"\")","v":""}]
["OH_NCP","Allocate Overhead Lines - 12 NCP","DEM",null,{"$f":"IF($D142=0,0,E142/$D142)","v":0.68921305112937814},0.1259311043077887,9.7902554460059923E-2,3.8728716180925514E-2,3.6251797925254514E-2,9.0800247490940042E-4,9.7690620254079971E-3,0,0,0,6.0566979244509791E-4,6.9004170383048463E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A141=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E142:X142)","v":9955.9200000000019},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E142","v":6861.75},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F142","v":1253.76},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G142","v":974.70999999999992},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H142","v":385.58},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I142","v":360.91999999999996},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J142","v":9.0399999999999991},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K142","v":97.26},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L142","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M142","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N142","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O142","v":6.03},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P142","v":6.87}]
[{"$f":"IF(A142=\"~\",\"~\",\"\")","v":""}]
["OH_TFMR","Allocate Overhead Transformers","DEM",null,{"$f":"IF($D145=0,0,E145/$D145)","v":0.74665324496272123},0.12228655259406904,1.787760126859388E-2,2.0159471823135439E-4,0,0,0,0,0,0,0.11298100645638461,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A144=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E145:X145)","v":448977328.08714169},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E145","v":335230378.93095666},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F145","v":54903889.644672841},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G145","v":8026637.6501805745},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H145","v":90511.45794799368},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I145","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J145","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K145","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L145","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M145","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N145","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O145","v":50725910.403383665},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P145","v":0}]
[]
["UG_NCP","Allocate Underground Lines - 12 NCP","DEM",null,{"$f":"IF($D148=0,0,E148/$D148)","v":0.67299453361154526},0.11991939258824369,0.11190625421483145,4.8586593464135255E-2,3.4655831739961764E-2,4.1156589417897069E-4,1.0790960227858746E-2,0,0,0,4.6115214648969005E-4,2.7371611275517083E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A147=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E148:X148)","v":10083.44},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E148","v":6786.1},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F148","v":1209.2},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G148","v":1128.4000000000001},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H148","v":489.92},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I148","v":349.45000000000005},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J148","v":4.1500000000000004},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K148","v":108.81},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L148","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M148","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N148","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O148","v":4.6500000000000004},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P148","v":2.76}]
[{"$f":"IF(A148=\"~\",\"~\",\"\")","v":""}]
["UG_TFMR","Allocate Underground Transformers","DEM",null,{"$f":"IF($D151=0,0,E151/$D151)","v":0.79887754674390821},0.12350228902203479,5.8863543514252464E-2,1.6265272745806532E-2,0,0,0,0,0,0,2.4913479739980173E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A150=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E151:X151)","v":784299006.1578418},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E151","v":626558865.95306206},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F151","v":96862722.538200423},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G151","v":46166618.677157082},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H151","v":12756837.249422293},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I151","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J151","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K151","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L151","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M151","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N151","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O151","v":1953961.7399999977},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P151","v":0}]
[{"$f":"IF(A151=\"~\",\"~\",\"\")","v":""}]
["DIR454.05","Equip. (Transformer & Substation) Rentals","DEM",null,{"$f":"IF($D154=0,0,E154/$D154)","v":0},0,0,0,0.10144294625330887,0,2.799036703816662E-3,1.7590802956872518E-2,0.64840571020737992,0.22898862239199153,0,7.7288148663056267E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A153=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E154:X154)","v":4428880.83},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E154","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F154","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G154","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H154","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I154","v":449278.71999999997},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J154","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K154","v":12396.600000000002},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L154","v":77907.570000000007},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M154","v":2871711.62},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N154","v":1014163.3200000001},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O154","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P154","v":3423.0000000000005}]
[{"$f":"IF(A154=\"~\",\"~\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[null,"ENERGY EXTERNAL ALLOCATORS"]
[]
["BPAX","BPA Residential Exchange kWh","NRG",null,{"$f":"IF($D166=0,0,E166/$D166)","v":0.95739981183891798},2.2868341466137396E-2,1.4828277473490617E-2,1.53118061956057E-3,2.7939624691731232E-3,4.053721618877991E-4,0,0,0,0,1.730539708326799E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(A165=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E166:X166)","v":10961926.885423223},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E166","v":10494946.737496169},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F166","v":250681.08714269023},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G166","v":162546.49350117234},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H166","v":16784.689999999999},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I166","v":30627.212307692309},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J166","v":4443.66},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K166","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L166","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M166","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N166","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O166","v":1897.0049755},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P166","v":0}]
[]
["ENERGY_1","Annual kWhs","NRG",null,{"$f":"IF($D169=0,0,E169/$D169)","v":0.46946948808579064},0.11928668823213764,0.13265593226868866,8.5611604249118026E-2,5.9563656321470794E-2,1.8807869934750154E-4,5.1908808400267454E-3,1.4321216171680274E-2,2.5781572231941885E-2,8.4522636161368028E-2,3.1044209190118507E-3,3.038258194181609E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A168=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E169:X169)","v":24444937399.34943},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E169","v":11476152247.161776},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F169","v":2915955626.4103169},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G169","v":3242765959.9604325},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H169","v":2092770306.5275679},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I169","v":1456029850.0547175},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J169","v":4597572.0317007378},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K169","v":126890757.18193617},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L169","v":350081232.79927498},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M169","v":630228919.26662493},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N169","v":2066150549.7926297},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O169","v":75887375.026475519},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P169","v":7427003.1359829875}]
[]
["ENERGY_2","Energy - NO RETAIL WHEELING","NRG",null,{"$f":"IF($D172=0,0,E172/$D172)","v":0.52096353035067644},0.13237072014762916,0.14720637773168196,9.5001964388482726E-2,6.6096931675690307E-2,2.0870822424551828E-4,5.760245717088738E-3,0,2.8609439439201616E-2,0,3.4449311887279929E-3,3.3715113657577629E-4,0,0,0,0,0,0,0,0]
[{"$f":"IF(A171=\"~\",\"~\",\"\")","v":""},{"$f":"INPUTS!$B$5","v":"Historic Test Year Twelve Months ended December 2018"},null,{"$f":"SUM(E172:X172)","v":22028705616.757526},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!E172","v":11476152247.161776},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!F172","v":2915955626.4103169},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!G172","v":3242765959.9604325},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!H172","v":2092770306.5275679},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!I172","v":1456029850.0547175},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!J172","v":4597572.0317007378},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!K172","v":126890757.18193617},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!L172","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!M172","v":630228919.26662493},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!N172","v":0},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!O172","v":75887375.026475519},{"$f":"+'[1]ECOS - EXTERNAL (2019 GRC)'!P172","v":7427003.1359829875}]

{"sheet":"INTERNAL","index":4,"n_rows":111,"n_cols":77,"rows_kept":111,"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"},{"$f":"FUNCALLOC!G3","v":"F_TRANS_DEM_2A"},{"$f":"FUNCALLOC!H3","v":"F_TRANS_DEM_2B"},{"$f":"FUNCALLOC!I3","v":"F_TRANS_DIR_449"},{"$f":"FUNCALLOC!J3","v":"F_DISTR_DIR360.01"},{"$f":"FUNCALLOC!K3","v":"F_DISTR_NCP_360"},{"$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_DIR366.01"},{"$f":"FUNCALLOC!S3","v":"F_DISTR_UG_NCP"},{"$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_DISTR_DIR454.05"},{"$f":"FUNCALLOC!AC3","v":"F_PRODU_ENERGY_2"},{"$f":"FUNCALLOC!AD3","v":"F_TRANS_ENERGY_1"},{"$f":"FUNCALLOC!AE3","v":"F_TRANS_ENERGY_2"},{"$f":"FUNCALLOC!AF3","v":"F_PRODU_BPAX"},{"$f":"FUNCALLOC!AG3","v":"F_DISTR_OH_TFMRC"},{"$f":"FUNCALLOC!AH3","v":"F_DISTR_UG_TFMRC"},{"$f":"FUNCALLOC!AI3","v":"F_DISTR_DIR368.03C"},{"$f":"FUNCALLOC!AJ3","v":"F_DISTR_OH_SVC"},{"$f":"FUNCALLOC!AK3","v":"F_DISTR_RESID"},{"$f":"FUNCALLOC!AL3","v":"F_DISTR_METER"},{"$f":"FUNCALLOC!AM3","v":"F_DISTR_DIR373.00"},{"$f":"FUNCALLOC!AN3","v":"F_DISTR_DIR235.00"},{"$f":"FUNCALLOC!AO3","v":"F_DISTR_DIR252.00"},{"$f":"FUNCALLOC!AP3","v":"F_DISTR_CUST_4"},{"$f":"FUNCALLOC!AQ3","v":"F_DISTR_CUST_3"},{"$f":"FUNCALLOC!AR3","v":"F_DISTR_DIR904.00"},{"$f":"FUNCALLOC!AS3","v":"F_DISTR_CUST_1"},{"$f":"FUNCALLOC!AT3","v":"F_DISTR_DIR450.01"},{"$f":"FUNCALLOC!AU3","v":"F_DISTR_DIR450.02"},{"$f":"FUNCALLOC!AV3","v":"F_DISTR_CUST_2"},{"$f":"FUNCALLOC!AW3","v":"F_DISTR_DIR451.02"},{"$f":"FUNCALLOC!AX3","v":"F_DISTR_DIR451.05"},{"$f":"FUNCALLOC!AY3","v":"F_DISTR_DIR451.06"},{"$f":"FUNCALLOC!AZ3","v":"F_TRANS_DIR_SC"},{"$f":"FUNCALLOC!BA3","v":"~"},{"$f":"FUNCALLOC!BB3","v":"~"},{"$f":"FUNCALLOC!BC3","v":"~"},{"$f":"FUNCALLOC!BD3","v":"~"},{"$f":"FUNCALLOC!BE3","v":"~"},{"$f":"FUNCALLOC!BF3","v":"~"},{"$f":"FUNCALLOC!BG3","v":"~"},{"$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",{"$f":"SUM(D4:BA4)","v":51488000},{"$f":"SUM(FUNCALLOC!E42:E43)","v":0},{"$f":"SUM(FUNCALLOC!F42:F43)","v":0},{"$f":"SUM(FUNCALLOC!G42:G43)","v":0},{"$f":"SUM(FUNCALLOC!H42:H43)","v":0},{"$f":"SUM(FUNCALLOC!I42:I43)","v":0},{"$f":"SUM(FUNCALLOC!J42:J43)","v":3584294.5099956198},{"$f":"SUM(FUNCALLOC!K42:K43)","v":47903705.490004383},{"$f":"SUM(FUNCALLOC!L42:L43)","v":0},{"$f":"SUM(FUNCALLOC!M42:M43)","v":0},{"$f":"SUM(FUNCALLOC!N42:N43)","v":0},{"$f":"SUM(FUNCALLOC!O42:O43)","v":0},{"$f":"SUM(FUNCALLOC!P42:P43)","v":0},{"$f":"SUM(FUNCALLOC!Q42:Q43)","v":0},{"$f":"SUM(FUNCALLOC!R42:R43)","v":0},{"$f":"SUM(FUNCALLOC!S42:S43)","v":0},{"$f":"SUM(FUNCALLOC!T42:T43)","v":0},{"$f":"SUM(FUNCALLOC!U42:U43)","v":0},{"$f":"SUM(FUNCALLOC!V42:V43)","v":0},{"$f":"SUM(FUNCALLOC!W42:W43)","v":0},{"$f":"SUM(FUNCALLOC!X42:X43)","v":0},{"$f":"SUM(FUNCALLOC!Y42:Y43)","v":0},{"$f":"SUM(FUNCALLOC!Z42:Z43)","v":0},{"$f":"SUM(FUNCALLOC!AA42:AA43)","v":0},{"$f":"SUM(FUNCALLOC!AB42:AB43)","v":0},{"$f":"SUM(FUNCALLOC!AC42:AC43)","v":0},{"$f":"SUM(FUNCALLOC!AD42:AD43)","v":0},{"$f":"SUM(FUNCALLOC!AE42:AE43)","v":0},{"$f":"SUM(FUNCALLOC!AF42:AF43)","v":0},{"$f":"SUM(FUNCALLOC!AG42:AG43)","v":0},{"$f":"SUM(FUNCALLOC!AH42:AH43)","v":0},{"$f":"SUM(FUNCALLOC!AI42:AI43)","v":0},{"$f":"SUM(FUNCALLOC!AJ42:AJ43)","v":0},{"$f":"SUM(FUNCALLOC!AK42:AK43)","v":0},{"$f":"SUM(FUNCALLOC!AL42:AL43)","v":0},{"$f":"SUM(FUNCALLOC!AM42:AM43)","v":0},{"$f":"SUM(FUNCALLOC!AN42:AN43)","v":0},{"$f":"SUM(FUNCALLOC!AO42:AO43)","v":0},{"$f":"SUM(FUNCALLOC!AP42:AP43)","v":0},{"$f":"SUM(FUNCALLOC!AQ42:AQ43)","v":0},{"$f":"SUM(FUNCALLOC!AR42:AR43)","v":0},{"$f":"SUM(FUNCALLOC!AS42:AS43)","v":0},{"$f":"SUM(FUNCALLOC!AT42:AT43)","v":0},{"$f":"SUM(FUNCALLOC!AU42:AU43)","v":0},{"$f":"SUM(FUNCALLOC!AV42:AV43)","v":0},{"$f":"SUM(FUNCALLOC!AW42:AW43)","v":0},{"$f":"SUM(FUNCALLOC!AX42:AX43)","v":0},{"$f":"SUM(FUNCALLOC!AY42:AY43)","v":0},{"$f":"SUM(FUNCALLOC!AZ42:AZ43)","v":0},{"$f":"SUM(FUNCALLOC!BA42:BA43)","v":0},{"$f":"SUM(FUNCALLOC!BB42:BB43)","v":0},{"$f":"SUM(FUNCALLOC!BC42:BC43)","v":0},{"$f":"SUM(FUNCALLOC!BD42:BD43)","v":0},{"$f":"SUM(FUNCALLOC!BE42:BE43)","v":0},{"$f":"SUM(FUNCALLOC!BF42:BF43)","v":0},{"$f":"SUM(FUNCALLOC!BG42:BG43)","v":0},{"$f":"SUM(FUNCALLOC!BH42:BH43)","v":0},{"$f":"SUM(FUNCALLOC!BI42:BI43)","v":0},{"$f":"SUM(FUNCALLOC!BJ42:BJ43)","v":0},{"$f":"SUM(FUNCALLOC!BK42:BK43)","v":0},{"$f":"SUM(FUNCALLOC!BL42:BL43)","v":0},{"$f":"SUM(FUNCALLOC!BM42:BM43)","v":0},{"$f":"SUM(FUNCALLOC!BN42:BN43)","v":0},{"$f":"SUM(FUNCALLOC!BO42:BO43)","v":0},{"$f":"SUM(FUNCALLOC!BP42:BP43)","v":0},{"$f":"SUM(FUNCALLOC!BQ42:BQ43)","v":0},{"$f":"SUM(FUNCALLOC!BR42:BR43)","v":0},{"$f":"SUM(FUNCALLOC!BS42:BS43)","v":0},{"$f":"SUM(FUNCALLOC!BT42:BT43)","v":0},{"$f":"SUM(FUNCALLOC!BU42:BU43)","v":0},{"$f":"SUM(FUNCALLOC!BV42:BV43)","v":0},{"$f":"SUM(FUNCALLOC!BW42:BW43)","v":0},{"$f":"SUM(FUNCALLOC!BX42:BX43)","v":0},{"$f":"SUM(FUNCALLOC!BY42:BY43)","v":0},{"$f":"SUM(FUNCALLOC!BZ42:BZ43)","v":0}]
["",null,null,{"$f":"IF((D4=0)*OR($C4=0),0,D4/$C4)","v":0},0,0,0,0,6.9614172428441964E-2,0.93038582757155808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR4=0)*OR($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",{"$f":"SUM(D7:BA7)","v":8103000},{"$f":"SUM(FUNCALLOC!E44:E45)","v":0},{"$f":"SUM(FUNCALLOC!F44:F45)","v":0},{"$f":"SUM(FUNCALLOC!G44:G45)","v":0},{"$f":"SUM(FUNCALLOC!H44:H45)","v":0},{"$f":"SUM(FUNCALLOC!I44:I45)","v":0},{"$f":"SUM(FUNCALLOC!J44:J45)","v":0},{"$f":"SUM(FUNCALLOC!K44:K45)","v":0},{"$f":"SUM(FUNCALLOC!L44:L45)","v":598299.79449141794},{"$f":"SUM(FUNCALLOC!M44:M45)","v":7504700.2055085823},{"$f":"SUM(FUNCALLOC!N44:N45)","v":0},{"$f":"SUM(FUNCALLOC!O44:O45)","v":0},{"$f":"SUM(FUNCALLOC!P44:P45)","v":0},{"$f":"SUM(FUNCALLOC!Q44:Q45)","v":0},{"$f":"SUM(FUNCALLOC!R44:R45)","v":0},{"$f":"SUM(FUNCALLOC!S44:S45)","v":0},{"$f":"SUM(FUNCALLOC!T44:T45)","v":0},{"$f":"SUM(FUNCALLOC!U44:U45)","v":0},{"$f":"SUM(FUNCALLOC!V44:V45)","v":0},{"$f":"SUM(FUNCALLOC!W44:W45)","v":0},{"$f":"SUM(FUNCALLOC!X44:X45)","v":0},{"$f":"SUM(FUNCALLOC!Y44:Y45)","v":0},{"$f":"SUM(FUNCALLOC!Z44:Z45)","v":0},{"$f":"SUM(FUNCALLOC!AA44:AA45)","v":0},{"$f":"SUM(FUNCALLOC!AB44:AB45)","v":0},{"$f":"SUM(FUNCALLOC!AC44:AC45)","v":0},{"$f":"SUM(FUNCALLOC!AD44:AD45)","v":0},{"$f":"SUM(FUNCALLOC!AE44:AE45)","v":0},{"$f":"SUM(FUNCALLOC!AF44:AF45)","v":0},{"$f":"SUM(FUNCALLOC!AG44:AG45)","v":0},{"$f":"SUM(FUNCALLOC!AH44:AH45)","v":0},{"$f":"SUM(FUNCALLOC!AI44:AI45)","v":0},{"$f":"SUM(FUNCALLOC!AJ44:AJ45)","v":0},{"$f":"SUM(FUNCALLOC!AK44:AK45)","v":0},{"$f":"SUM(FUNCALLOC!AL44:AL45)","v":0},{"$f":"SUM(FUNCALLOC!AM44:AM45)","v":0},{"$f":"SUM(FUNCALLOC!AN44:AN45)","v":0},{"$f":"SUM(FUNCALLOC!AO44:AO45)","v":0},{"$f":"SUM(FUNCALLOC!AP44:AP45)","v":0},{"$f":"SUM(FUNCALLOC!AQ44:AQ45)","v":0},{"$f":"SUM(FUNCALLOC!AR44:AR45)","v":0},{"$f":"SUM(FUNCALLOC!AS44:AS45)","v":0},{"$f":"SUM(FUNCALLOC!AT44:AT45)","v":0},{"$f":"SUM(FUNCALLOC!AU44:AU45)","v":0},{"$f":"SUM(FUNCALLOC!AV44:AV45)","v":0},{"$f":"SUM(FUNCALLOC!AW44:AW45)","v":0},{"$f":"SUM(FUNCALLOC!AX44:AX45)","v":0},{"$f":"SUM(FUNCALLOC!AY44:AY45)","v":0},{"$f":"SUM(FUNCALLOC!AZ44:AZ45)","v":0},{"$f":"SUM(FUNCALLOC!BA44:BA45)","v":0},{"$f":"SUM(FUNCALLOC!BB44:BB45)","v":0},{"$f":"SUM(FUNCALLOC!BC44:BC45)","v":0},{"$f":"SUM(FUNCALLOC!BD44:BD45)","v":0},{"$f":"SUM(FUNCALLOC!BE44:BE45)","v":0},{"$f":"SUM(FUNCALLOC!BF44:BF45)","v":0},{"$f":"SUM(FUNCALLOC!BG44:BG45)","v":0},{"$f":"SUM(FUNCALLOC!BH44:BH45)","v":0},{"$f":"SUM(FUNCALLOC!BI44:BI45)","v":0},{"$f":"SUM(FUNCALLOC!BJ44:BJ45)","v":0},{"$f":"SUM(FUNCALLOC!BK44:BK45)","v":0},{"$f":"SUM(FUNCALLOC!BL44:BL45)","v":0},{"$f":"SUM(FUNCALLOC!BM44:BM45)","v":0},{"$f":"SUM(FUNCALLOC!BN44:BN45)","v":0},{"$f":"SUM(FUNCALLOC!BO44:BO45)","v":0},{"$f":"SUM(FUNCALLOC!BP44:BP45)","v":0},{"$f":"SUM(FUNCALLOC!BQ44:BQ45)","v":0},{"$f":"SUM(FUNCALLOC!BR44:BR45)","v":0},{"$f":"SUM(FUNCALLOC!BS44:BS45)","v":0},{"$f":"SUM(FUNCALLOC!BT44:BT45)","v":0},{"$f":"SUM(FUNCALLOC!BU44:BU45)","v":0},{"$f":"SUM(FUNCALLOC!BV44:BV45)","v":0},{"$f":"SUM(FUNCALLOC!BW44:BW45)","v":0},{"$f":"SUM(FUNCALLOC!BX44:BX45)","v":0},{"$f":"SUM(FUNCALLOC!BY44:BY45)","v":0},{"$f":"SUM(FUNCALLOC!BZ44:BZ45)","v":0}]
["",null,null,{"$f":"IF((D7=0)*OR($C7=0),0,D7/$C7)","v":0},0,0,0,0,0,0,7.3836825187142782E-2,0.92616317481285726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ7=0)*OR($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",{"$f":"SUM(D10:BA10)","v":471186000},{"$f":"SUM(FUNCALLOC!E46:E47)","v":0},{"$f":"SUM(FUNCALLOC!F46:F47)","v":0},{"$f":"SUM(FUNCALLOC!G46:G47)","v":0},{"$f":"SUM(FUNCALLOC!H46:H47)","v":0},{"$f":"SUM(FUNCALLOC!I46:I47)","v":0},{"$f":"SUM(FUNCALLOC!J46:J47)","v":0},{"$f":"SUM(FUNCALLOC!K46:K47)","v":0},{"$f":"SUM(FUNCALLOC!L46:L47)","v":0},{"$f":"SUM(FUNCALLOC!M46:M47)","v":0},{"$f":"SUM(FUNCALLOC!N46:N47)","v":31963716.521255195},{"$f":"SUM(FUNCALLOC!O46:O47)","v":439222283.4787448},{"$f":"SUM(FUNCALLOC!P46:P47)","v":0},{"$f":"SUM(FUNCALLOC!Q46:Q47)","v":0},{"$f":"SUM(FUNCALLOC!R46:R47)","v":0},{"$f":"SUM(FUNCALLOC!S46:S47)","v":0},{"$f":"SUM(FUNCALLOC!T46:T47)","v":0},{"$f":"SUM(FUNCALLOC!U46:U47)","v":0},{"$f":"SUM(FUNCALLOC!V46:V47)","v":0},{"$f":"SUM(FUNCALLOC!W46:W47)","v":0},{"$f":"SUM(FUNCALLOC!X46:X47)","v":0},{"$f":"SUM(FUNCALLOC!Y46:Y47)","v":0},{"$f":"SUM(FUNCALLOC!Z46:Z47)","v":0},{"$f":"SUM(FUNCALLOC!AA46:AA47)","v":0},{"$f":"SUM(FUNCALLOC!AB46:AB47)","v":0},{"$f":"SUM(FUNCALLOC!AC46:AC47)","v":0},{"$f":"SUM(FUNCALLOC!AD46:AD47)","v":0},{"$f":"SUM(FUNCALLOC!AE46:AE47)","v":0},{"$f":"SUM(FUNCALLOC!AF46:AF47)","v":0},{"$f":"SUM(FUNCALLOC!AG46:AG47)","v":0},{"$f":"SUM(FUNCALLOC!AH46:AH47)","v":0},{"$f":"SUM(FUNCALLOC!AI46:AI47)","v":0},{"$f":"SUM(FUNCALLOC!AJ46:AJ47)","v":0},{"$f":"SUM(FUNCALLOC!AK46:AK47)","v":0},{"$f":"SUM(FUNCALLOC!AL46:AL47)","v":0},{"$f":"SUM(FUNCALLOC!AM46:AM47)","v":0},{"$f":"SUM(FUNCALLOC!AN46:AN47)","v":0},{"$f":"SUM(FUNCALLOC!AO46:AO47)","v":0},{"$f":"SUM(FUNCALLOC!AP46:AP47)","v":0},{"$f":"SUM(FUNCALLOC!AQ46:AQ47)","v":0},{"$f":"SUM(FUNCALLOC!AR46:AR47)","v":0},{"$f":"SUM(FUNCALLOC!AS46:AS47)","v":0},{"$f":"SUM(FUNCALLOC!AT46:AT47)","v":0},{"$f":"SUM(FUNCALLOC!AU46:AU47)","v":0},{"$f":"SUM(FUNCALLOC!AV46:AV47)","v":0},{"$f":"SUM(FUNCALLOC!AW46:AW47)","v":0},{"$f":"SUM(FUNCALLOC!AX46:AX47)","v":0},{"$f":"SUM(FUNCALLOC!AY46:AY47)","v":0},{"$f":"SUM(FUNCALLOC!AZ46:AZ47)","v":0},{"$f":"SUM(FUNCALLOC!BA46:BA47)","v":0},{"$f":"SUM(FUNCALLOC!BB46:BB47)","v":0},{"$f":"SUM(FUNCALLOC!BC46:BC47)","v":0},{"$f":"SUM(FUNCALLOC!BD46:BD47)","v":0},{"$f":"SUM(FUNCALLOC!BE46:BE47)","v":0},{"$f":"SUM(FUNCALLOC!BF46:BF47)","v":0},{"$f":"SUM(FUNCALLOC!BG46:BG47)","v":0},{"$f":"SUM(FUNCALLOC!BH46:BH47)","v":0},{"$f":"SUM(FUNCALLOC!BI46:BI47)","v":0},{"$f":"SUM(FUNCALLOC!BJ46:BJ47)","v":0},{"$f":"SUM(FUNCALLOC!BK46:BK47)","v":0},{"$f":"SUM(FUNCALLOC!BL46:BL47)","v":0},{"$f":"SUM(FUNCALLOC!BM46:BM47)","v":0},{"$f":"SUM(FUNCALLOC!BN46:BN47)","v":0},{"$f":"SUM(FUNCALLOC!BO46:BO47)","v":0},{"$f":"SUM(FUNCALLOC!BP46:BP47)","v":0},{"$f":"SUM(FUNCALLOC!BQ46:BQ47)","v":0},{"$f":"SUM(FUNCALLOC!BR46:BR47)","v":0},{"$f":"SUM(FUNCALLOC!BS46:BS47)","v":0},{"$f":"SUM(FUNCALLOC!BT46:BT47)","v":0},{"$f":"SUM(FUNCALLOC!BU46:BU47)","v":0},{"$f":"SUM(FUNCALLOC!BV46:BV47)","v":0},{"$f":"SUM(FUNCALLOC!BW46:BW47)","v":0},{"$f":"SUM(FUNCALLOC!BX46:BX47)","v":0},{"$f":"SUM(FUNCALLOC!BY46:BY47)","v":0},{"$f":"SUM(FUNCALLOC!BZ46:BZ47)","v":0}]
["",null,null,{"$f":"IF((D10=0)*OR($C10=0),0,D10/$C10)","v":0},0,0,0,0,0,0,0,0,6.7836728003920307E-2,0.93216327199607973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR10=0)*OR($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",{"$f":"SUM(D13:BA13)","v":844422820.1376878},{"$f":"SUM(FUNCALLOC!E49:E51)","v":0},{"$f":"SUM(FUNCALLOC!F49:F51)","v":0},{"$f":"SUM(FUNCALLOC!G49:G51)","v":0},{"$f":"SUM(FUNCALLOC!H49:H51)","v":0},{"$f":"SUM(FUNCALLOC!I49:I51)","v":0},{"$f":"SUM(FUNCALLOC!J49:J51)","v":0},{"$f":"SUM(FUNCALLOC!K49:K51)","v":0},{"$f":"SUM(FUNCALLOC!L49:L51)","v":0},{"$f":"SUM(FUNCALLOC!M49:M51)","v":0},{"$f":"SUM(FUNCALLOC!N49:N51)","v":0},{"$f":"SUM(FUNCALLOC!O49:O51)","v":0},{"$f":"SUM(FUNCALLOC!P49:P51)","v":844355810.78134346},{"$f":"SUM(FUNCALLOC!Q49:Q51)","v":67009.356344389787},{"$f":"SUM(FUNCALLOC!R49:R51)","v":0},{"$f":"SUM(FUNCALLOC!S49:S51)","v":0},{"$f":"SUM(FUNCALLOC!T49:T51)","v":0},{"$f":"SUM(FUNCALLOC!U49:U51)","v":0},{"$f":"SUM(FUNCALLOC!V49:V51)","v":0},{"$f":"SUM(FUNCALLOC!W49:W51)","v":0},{"$f":"SUM(FUNCALLOC!X49:X51)","v":0},{"$f":"SUM(FUNCALLOC!Y49:Y51)","v":0},{"$f":"SUM(FUNCALLOC!Z49:Z51)","v":0},{"$f":"SUM(FUNCALLOC!AA49:AA51)","v":0},{"$f":"SUM(FUNCALLOC!AB49:AB51)","v":0},{"$f":"SUM(FUNCALLOC!AC49:AC51)","v":0},{"$f":"SUM(FUNCALLOC!AD49:AD51)","v":0},{"$f":"SUM(FUNCALLOC!AE49:AE51)","v":0},{"$f":"SUM(FUNCALLOC!AF49:AF51)","v":0},{"$f":"SUM(FUNCALLOC!AG49:AG51)","v":0},{"$f":"SUM(FUNCALLOC!AH49:AH51)","v":0},{"$f":"SUM(FUNCALLOC!AI49:AI51)","v":0},{"$f":"SUM(FUNCALLOC!AJ49:AJ51)","v":0},{"$f":"SUM(FUNCALLOC!AK49:AK51)","v":0},{"$f":"SUM(FUNCALLOC!AL49:AL51)","v":0},{"$f":"SUM(FUNCALLOC!AM49:AM51)","v":0},{"$f":"SUM(FUNCALLOC!AN49:AN51)","v":0},{"$f":"SUM(FUNCALLOC!AO49:AO51)","v":0},{"$f":"SUM(FUNCALLOC!AP49:AP51)","v":0},{"$f":"SUM(FUNCALLOC!AQ49:AQ51)","v":0},{"$f":"SUM(FUNCALLOC!AR49:AR51)","v":0},{"$f":"SUM(FUNCALLOC!AS49:AS51)","v":0},{"$f":"SUM(FUNCALLOC!AT49:AT51)","v":0},{"$f":"SUM(FUNCALLOC!AU49:AU51)","v":0},{"$f":"SUM(FUNCALLOC!AV49:AV51)","v":0},{"$f":"SUM(FUNCALLOC!AW49:AW51)","v":0},{"$f":"SUM(FUNCALLOC!AX49:AX51)","v":0},{"$f":"SUM(FUNCALLOC!AY49:AY51)","v":0},{"$f":"SUM(FUNCALLOC!AZ49:AZ51)","v":0},{"$f":"SUM(FUNCALLOC!BA49:BA51)","v":0},{"$f":"SUM(FUNCALLOC!BB49:BB51)","v":0},{"$f":"SUM(FUNCALLOC!BC49:BC51)","v":0},{"$f":"SUM(FUNCALLOC!BD49:BD51)","v":0},{"$f":"SUM(FUNCALLOC!BE49:BE51)","v":0},{"$f":"SUM(FUNCALLOC!BF49:BF51)","v":0},{"$f":"SUM(FUNCALLOC!BG49:BG51)","v":0},{"$f":"SUM(FUNCALLOC!BH49:BH51)","v":0},{"$f":"SUM(FUNCALLOC!BI49:BI51)","v":0},{"$f":"SUM(FUNCALLOC!BJ49:BJ51)","v":0},{"$f":"SUM(FUNCALLOC!BK49:BK51)","v":0},{"$f":"SUM(FUNCALLOC!BL49:BL51)","v":0},{"$f":"SUM(FUNCALLOC!BM49:BM51)","v":0},{"$f":"SUM(FUNCALLOC!BN49:BN51)","v":0},{"$f":"SUM(FUNCALLOC!BO49:BO51)","v":0},{"$f":"SUM(FUNCALLOC!BP49:BP51)","v":0},{"$f":"SUM(FUNCALLOC!BQ49:BQ51)","v":0},{"$f":"SUM(FUNCALLOC!BR49:BR51)","v":0},{"$f":"SUM(FUNCALLOC!BS49:BS51)","v":0},{"$f":"SUM(FUNCALLOC!BT49:BT51)","v":0},{"$f":"SUM(FUNCALLOC!BU49:BU51)","v":0},{"$f":"SUM(FUNCALLOC!BV49:BV51)","v":0},{"$f":"SUM(FUNCALLOC!BW49:BW51)","v":0},{"$f":"SUM(FUNCALLOC!BX49:BX51)","v":0},{"$f":"SUM(FUNCALLOC!BY49:BY51)","v":0},{"$f":"SUM(FUNCALLOC!BZ49:BZ51)","v":0}]
["",null,null,{"$f":"IF((D13=0)*OR($C13=0),0,D13/$C13)","v":0},0,0,0,0,0,0,0,0,0,0,0.99992064478274822,7.9355217251783351E-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,{"$f":"IF((AR13=0)*OR($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",{"$f":"SUM(D16:BA16)","v":1733346677.389461},{"$f":"SUM(FUNCALLOC!E52:E54)","v":0},{"$f":"SUM(FUNCALLOC!F52:F54)","v":0},{"$f":"SUM(FUNCALLOC!G52:G54)","v":0},{"$f":"SUM(FUNCALLOC!H52:H54)","v":0},{"$f":"SUM(FUNCALLOC!I52:I54)","v":0},{"$f":"SUM(FUNCALLOC!J52:J54)","v":0},{"$f":"SUM(FUNCALLOC!K52:K54)","v":0},{"$f":"SUM(FUNCALLOC!L52:L54)","v":0},{"$f":"SUM(FUNCALLOC!M52:M54)","v":0},{"$f":"SUM(FUNCALLOC!N52:N54)","v":0},{"$f":"SUM(FUNCALLOC!O52:O54)","v":0},{"$f":"SUM(FUNCALLOC!P52:P54)","v":0},{"$f":"SUM(FUNCALLOC!Q52:Q54)","v":0},{"$f":"SUM(FUNCALLOC!R52:R54)","v":27766610.698247954},{"$f":"SUM(FUNCALLOC!S52:S54)","v":1705580066.6912131},{"$f":"SUM(FUNCALLOC!T52:T54)","v":0},{"$f":"SUM(FUNCALLOC!U52:U54)","v":0},{"$f":"SUM(FUNCALLOC!V52:V54)","v":0},{"$f":"SUM(FUNCALLOC!W52:W54)","v":0},{"$f":"SUM(FUNCALLOC!X52:X54)","v":0},{"$f":"SUM(FUNCALLOC!Y52:Y54)","v":0},{"$f":"SUM(FUNCALLOC!Z52:Z54)","v":0},{"$f":"SUM(FUNCALLOC!AA52:AA54)","v":0},{"$f":"SUM(FUNCALLOC!AB52:AB54)","v":0},{"$f":"SUM(FUNCALLOC!AC52:AC54)","v":0},{"$f":"SUM(FUNCALLOC!AD52:AD54)","v":0},{"$f":"SUM(FUNCALLOC!AE52:AE54)","v":0},{"$f":"SUM(FUNCALLOC!AF52:AF54)","v":0},{"$f":"SUM(FUNCALLOC!AG52:AG54)","v":0},{"$f":"SUM(FUNCALLOC!AH52:AH54)","v":0},{"$f":"SUM(FUNCALLOC!AI52:AI54)","v":0},{"$f":"SUM(FUNCALLOC!AJ52:AJ54)","v":0},{"$f":"SUM(FUNCALLOC!AK52:AK54)","v":0},{"$f":"SUM(FUNCALLOC!AL52:AL54)","v":0},{"$f":"SUM(FUNCALLOC!AM52:AM54)","v":0},{"$f":"SUM(FUNCALLOC!AN52:AN54)","v":0},{"$f":"SUM(FUNCALLOC!AO52:AO54)","v":0},{"$f":"SUM(FUNCALLOC!AP52:AP54)","v":0},{"$f":"SUM(FUNCALLOC!AQ52:AQ54)","v":0},{"$f":"SUM(FUNCALLOC!AR52:AR54)","v":0},{"$f":"SUM(FUNCALLOC!AS52:AS54)","v":0},{"$f":"SUM(FUNCALLOC!AT52:AT54)","v":0},{"$f":"SUM(FUNCALLOC!AU52:AU54)","v":0},{"$f":"SUM(FUNCALLOC!AV52:AV54)","v":0},{"$f":"SUM(FUNCALLOC!AW52:AW54)","v":0},{"$f":"SUM(FUNCALLOC!AX52:AX54)","v":0},{"$f":"SUM(FUNCALLOC!AY52:AY54)","v":0},{"$f":"SUM(FUNCALLOC!AZ52:AZ54)","v":0},{"$f":"SUM(FUNCALLOC!BA52:BA54)","v":0},{"$f":"SUM(FUNCALLOC!BB52:BB54)","v":0},{"$f":"SUM(FUNCALLOC!BC52:BC54)","v":0},{"$f":"SUM(FUNCALLOC!BD52:BD54)","v":0},{"$f":"SUM(FUNCALLOC!BE52:BE54)","v":0},{"$f":"SUM(FUNCALLOC!BF52:BF54)","v":0},{"$f":"SUM(FUNCALLOC!BG52:BG54)","v":0},{"$f":"SUM(FUNCALLOC!BH52:BH54)","v":0},{"$f":"SUM(FUNCALLOC!BI52:BI54)","v":0},{"$f":"SUM(FUNCALLOC!BJ52:BJ54)","v":0},{"$f":"SUM(FUNCALLOC!BK52:BK54)","v":0},{"$f":"SUM(FUNCALLOC!BL52:BL54)","v":0},{"$f":"SUM(FUNCALLOC!BM52:BM54)","v":0},{"$f":"SUM(FUNCALLOC!BN52:BN54)","v":0},{"$f":"SUM(FUNCALLOC!BO52:BO54)","v":0},{"$f":"SUM(FUNCALLOC!BP52:BP54)","v":0},{"$f":"SUM(FUNCALLOC!BQ52:BQ54)","v":0},{"$f":"SUM(FUNCALLOC!BR52:BR54)","v":0},{"$f":"SUM(FUNCALLOC!BS52:BS54)","v":0},{"$f":"SUM(FUNCALLOC!BT52:BT54)","v":0},{"$f":"SUM(FUNCALLOC!BU52:BU54)","v":0},{"$f":"SUM(FUNCALLOC!BV52:BV54)","v":0},{"$f":"SUM(FUNCALLOC!BW52:BW54)","v":0},{"$f":"SUM(FUNCALLOC!BX52:BX54)","v":0},{"$f":"SUM(FUNCALLOC!BY52:BY54)","v":0},{"$f":"SUM(FUNCALLOC!BZ52:BZ54)","v":0}]
["",null,null,{"$f":"IF((D16=0)*OR($C16=0),0,D16/$C16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.6019075157005739E-2,0.98398092484299426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR16=0)*OR($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",{"$f":"SUM(D19:BA19)","v":499533456.54961985},{"$f":"SUM(FUNCALLOC!E55:E57)","v":0},{"$f":"SUM(FUNCALLOC!F55:F57)","v":0},{"$f":"SUM(FUNCALLOC!G55:G57)","v":0},{"$f":"SUM(FUNCALLOC!H55:H57)","v":0},{"$f":"SUM(FUNCALLOC!I55:I57)","v":0},{"$f":"SUM(FUNCALLOC!J55:J57)","v":0},{"$f":"SUM(FUNCALLOC!K55:K57)","v":0},{"$f":"SUM(FUNCALLOC!L55:L57)","v":0},{"$f":"SUM(FUNCALLOC!M55:M57)","v":0},{"$f":"SUM(FUNCALLOC!N55:N57)","v":0},{"$f":"SUM(FUNCALLOC!O55:O57)","v":0},{"$f":"SUM(FUNCALLOC!P55:P57)","v":0},{"$f":"SUM(FUNCALLOC!Q55:Q57)","v":0},{"$f":"SUM(FUNCALLOC!R55:R57)","v":0},{"$f":"SUM(FUNCALLOC!S55:S57)","v":0},{"$f":"SUM(FUNCALLOC!T55:T57)","v":173605063.30048591},{"$f":"SUM(FUNCALLOC!U55:U57)","v":318350548.27234882},{"$f":"SUM(FUNCALLOC!V55:V57)","v":7577844.9767851122},{"$f":"SUM(FUNCALLOC!W55:W57)","v":0},{"$f":"SUM(FUNCALLOC!X55:X57)","v":0},{"$f":"SUM(FUNCALLOC!Y55:Y57)","v":0},{"$f":"SUM(FUNCALLOC!Z55:Z57)","v":0},{"$f":"SUM(FUNCALLOC!AA55:AA57)","v":0},{"$f":"SUM(FUNCALLOC!AB55:AB57)","v":0},{"$f":"SUM(FUNCALLOC!AC55:AC57)","v":0},{"$f":"SUM(FUNCALLOC!AD55:AD57)","v":0},{"$f":"SUM(FUNCALLOC!AE55:AE57)","v":0},{"$f":"SUM(FUNCALLOC!AF55:AF57)","v":0},{"$f":"SUM(FUNCALLOC!AG55:AG57)","v":0},{"$f":"SUM(FUNCALLOC!AH55:AH57)","v":0},{"$f":"SUM(FUNCALLOC!AI55:AI57)","v":0},{"$f":"SUM(FUNCALLOC!AJ55:AJ57)","v":0},{"$f":"SUM(FUNCALLOC!AK55:AK57)","v":0},{"$f":"SUM(FUNCALLOC!AL55:AL57)","v":0},{"$f":"SUM(FUNCALLOC!AM55:AM57)","v":0},{"$f":"SUM(FUNCALLOC!AN55:AN57)","v":0},{"$f":"SUM(FUNCALLOC!AO55:AO57)","v":0},{"$f":"SUM(FUNCALLOC!AP55:AP57)","v":0},{"$f":"SUM(FUNCALLOC!AQ55:AQ57)","v":0},{"$f":"SUM(FUNCALLOC!AR55:AR57)","v":0},{"$f":"SUM(FUNCALLOC!AS55:AS57)","v":0},{"$f":"SUM(FUNCALLOC!AT55:AT57)","v":0},{"$f":"SUM(FUNCALLOC!AU55:AU57)","v":0},{"$f":"SUM(FUNCALLOC!AV55:AV57)","v":0},{"$f":"SUM(FUNCALLOC!AW55:AW57)","v":0},{"$f":"SUM(FUNCALLOC!AX55:AX57)","v":0},{"$f":"SUM(FUNCALLOC!AY55:AY57)","v":0},{"$f":"SUM(FUNCALLOC!AZ55:AZ57)","v":0},{"$f":"SUM(FUNCALLOC!BA55:BA57)","v":0},{"$f":"SUM(FUNCALLOC!BB55:BB57)","v":0},{"$f":"SUM(FUNCALLOC!BC55:BC57)","v":0},{"$f":"SUM(FUNCALLOC!BD55:BD57)","v":0},{"$f":"SUM(FUNCALLOC!BE55:BE57)","v":0},{"$f":"SUM(FUNCALLOC!BF55:BF57)","v":0},{"$f":"SUM(FUNCALLOC!BG55:BG57)","v":0},{"$f":"SUM(FUNCALLOC!BH55:BH57)","v":0},{"$f":"SUM(FUNCALLOC!BI55:BI57)","v":0},{"$f":"SUM(FUNCALLOC!BJ55:BJ57)","v":0},{"$f":"SUM(FUNCALLOC!BK55:BK57)","v":0},{"$f":"SUM(FUNCALLOC!BL55:BL57)","v":0},{"$f":"SUM(FUNCALLOC!BM55:BM57)","v":0},{"$f":"SUM(FUNCALLOC!BN55:BN57)","v":0},{"$f":"SUM(FUNCALLOC!BO55:BO57)","v":0},{"$f":"SUM(FUNCALLOC!BP55:BP57)","v":0},{"$f":"SUM(FUNCALLOC!BQ55:BQ57)","v":0},{"$f":"SUM(FUNCALLOC!BR55:BR57)","v":0},{"$f":"SUM(FUNCALLOC!BS55:BS57)","v":0},{"$f":"SUM(FUNCALLOC!BT55:BT57)","v":0},{"$f":"SUM(FUNCALLOC!BU55:BU57)","v":0},{"$f":"SUM(FUNCALLOC!BV55:BV57)","v":0},{"$f":"SUM(FUNCALLOC!BW55:BW57)","v":0},{"$f":"SUM(FUNCALLOC!BX55:BX57)","v":0},{"$f":"SUM(FUNCALLOC!BY55:BY57)","v":0},{"$f":"SUM(FUNCALLOC!BZ55:BZ57)","v":0}]
["",null,null,{"$f":"IF((D19=0)*OR($C19=0),0,D19/$C19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34753440640315009,0.63729574885986906,1.5169844736980869E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR19=0)*OR($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",{"$f":"SUM(D22:BA22)","v":189031794.26238751},{"$f":"SUM(FUNCALLOC!E58:E59)","v":0},{"$f":"SUM(FUNCALLOC!F58:F59)","v":0},{"$f":"SUM(FUNCALLOC!G58:G59)","v":0},{"$f":"SUM(FUNCALLOC!H58:H59)","v":0},{"$f":"SUM(FUNCALLOC!I58:I59)","v":0},{"$f":"SUM(FUNCALLOC!J58:J59)","v":0},{"$f":"SUM(FUNCALLOC!K58:K59)","v":0},{"$f":"SUM(FUNCALLOC!L58:L59)","v":0},{"$f":"SUM(FUNCALLOC!M58:M59)","v":0},{"$f":"SUM(FUNCALLOC!N58:N59)","v":0},{"$f":"SUM(FUNCALLOC!O58:O59)","v":0},{"$f":"SUM(FUNCALLOC!P58:P59)","v":0},{"$f":"SUM(FUNCALLOC!Q58:Q59)","v":0},{"$f":"SUM(FUNCALLOC!R58:R59)","v":0},{"$f":"SUM(FUNCALLOC!S58:S59)","v":0},{"$f":"SUM(FUNCALLOC!T58:T59)","v":0},{"$f":"SUM(FUNCALLOC!U58:U59)","v":0},{"$f":"SUM(FUNCALLOC!V58:V59)","v":0},{"$f":"SUM(FUNCALLOC!W58:W59)","v":0},{"$f":"SUM(FUNCALLOC!X58:X59)","v":0},{"$f":"SUM(FUNCALLOC!Y58:Y59)","v":0},{"$f":"SUM(FUNCALLOC!Z58:Z59)","v":0},{"$f":"SUM(FUNCALLOC!AA58:AA59)","v":0},{"$f":"SUM(FUNCALLOC!AB58:AB59)","v":0},{"$f":"SUM(FUNCALLOC!AC58:AC59)","v":0},{"$f":"SUM(FUNCALLOC!AD58:AD59)","v":0},{"$f":"SUM(FUNCALLOC!AE58:AE59)","v":0},{"$f":"SUM(FUNCALLOC!AF58:AF59)","v":0},{"$f":"SUM(FUNCALLOC!AG58:AG59)","v":0},{"$f":"SUM(FUNCALLOC!AH58:AH59)","v":0},{"$f":"SUM(FUNCALLOC!AI58:AI59)","v":0},{"$f":"SUM(FUNCALLOC!AJ58:AJ59)","v":40889975.452172115},{"$f":"SUM(FUNCALLOC!AK58:AK59)","v":148141818.81021541},{"$f":"SUM(FUNCALLOC!AL58:AL59)","v":0},{"$f":"SUM(FUNCALLOC!AM58:AM59)","v":0},{"$f":"SUM(FUNCALLOC!AN58:AN59)","v":0},{"$f":"SUM(FUNCALLOC!AO58:AO59)","v":0},{"$f":"SUM(FUNCALLOC!AP58:AP59)","v":0},{"$f":"SUM(FUNCALLOC!AQ58:AQ59)","v":0},{"$f":"SUM(FUNCALLOC!AR58:AR59)","v":0},{"$f":"SUM(FUNCALLOC!AS58:AS59)","v":0},{"$f":"SUM(FUNCALLOC!AT58:AT59)","v":0},{"$f":"SUM(FUNCALLOC!AU58:AU59)","v":0},{"$f":"SUM(FUNCALLOC!AV58:AV59)","v":0},{"$f":"SUM(FUNCALLOC!AW58:AW59)","v":0},{"$f":"SUM(FUNCALLOC!AX58:AX59)","v":0},{"$f":"SUM(FUNCALLOC!AY58:AY59)","v":0},{"$f":"SUM(FUNCALLOC!AZ58:AZ59)","v":0},{"$f":"SUM(FUNCALLOC!BA58:BA59)","v":0},{"$f":"SUM(FUNCALLOC!BB58:BB59)","v":0},{"$f":"SUM(FUNCALLOC!BC58:BC59)","v":0},{"$f":"SUM(FUNCALLOC!BD58:BD59)","v":0},{"$f":"SUM(FUNCALLOC!BE58:BE59)","v":0},{"$f":"SUM(FUNCALLOC!BF58:BF59)","v":0},{"$f":"SUM(FUNCALLOC!BG58:BG59)","v":0},{"$f":"SUM(FUNCALLOC!BH58:BH59)","v":0},{"$f":"SUM(FUNCALLOC!BI58:BI59)","v":0},{"$f":"SUM(FUNCALLOC!BJ58:BJ59)","v":0},{"$f":"SUM(FUNCALLOC!BK58:BK59)","v":0},{"$f":"SUM(FUNCALLOC!BL58:BL59)","v":0},{"$f":"SUM(FUNCALLOC!BM58:BM59)","v":0},{"$f":"SUM(FUNCALLOC!BN58:BN59)","v":0},{"$f":"SUM(FUNCALLOC!BO58:BO59)","v":0},{"$f":"SUM(FUNCALLOC!BP58:BP59)","v":0},{"$f":"SUM(FUNCALLOC!BQ58:BQ59)","v":0},{"$f":"SUM(FUNCALLOC!BR58:BR59)","v":0},{"$f":"SUM(FUNCALLOC!BS58:BS59)","v":0},{"$f":"SUM(FUNCALLOC!BT58:BT59)","v":0},{"$f":"SUM(FUNCALLOC!BU58:BU59)","v":0},{"$f":"SUM(FUNCALLOC!BV58:BV59)","v":0},{"$f":"SUM(FUNCALLOC!BW58:BW59)","v":0},{"$f":"SUM(FUNCALLOC!BX58:BX59)","v":0},{"$f":"SUM(FUNCALLOC!BY58:BY59)","v":0},{"$f":"SUM(FUNCALLOC!BZ58:BZ59)","v":0}]
["",null,null,{"$f":"IF((D22=0)*OR($C22=0),0,D22/$C22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21631268756521649,{"$f":"IF((AJ22=0)*OR($C22=0),0,AJ22/$C22)","v":0.78368731243478362},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"SUM(D25:BA25)","v":206004867.61000001},{"$f":"SUM(FUNCALLOC!E60)","v":0},{"$f":"SUM(FUNCALLOC!F60)","v":0},{"$f":"SUM(FUNCALLOC!G60)","v":0},{"$f":"SUM(FUNCALLOC!H60)","v":0},{"$f":"SUM(FUNCALLOC!I60)","v":0},{"$f":"SUM(FUNCALLOC!J60)","v":0},{"$f":"SUM(FUNCALLOC!K60)","v":0},{"$f":"SUM(FUNCALLOC!L60)","v":0},{"$f":"SUM(FUNCALLOC!M60)","v":0},{"$f":"SUM(FUNCALLOC!N60)","v":0},{"$f":"SUM(FUNCALLOC!O60)","v":0},{"$f":"SUM(FUNCALLOC!P60)","v":0},{"$f":"SUM(FUNCALLOC!Q60)","v":0},{"$f":"SUM(FUNCALLOC!R60)","v":0},{"$f":"SUM(FUNCALLOC!S60)","v":0},{"$f":"SUM(FUNCALLOC!T60)","v":0},{"$f":"SUM(FUNCALLOC!U60)","v":0},{"$f":"SUM(FUNCALLOC!V60)","v":0},{"$f":"SUM(FUNCALLOC!W60)","v":0},{"$f":"SUM(FUNCALLOC!X60)","v":0},{"$f":"SUM(FUNCALLOC!Y60)","v":0},{"$f":"SUM(FUNCALLOC!Z60)","v":0},{"$f":"SUM(FUNCALLOC!AA60)","v":0},{"$f":"SUM(FUNCALLOC!AB60)","v":0},{"$f":"SUM(FUNCALLOC!AC60)","v":0},{"$f":"SUM(FUNCALLOC!AD60)","v":0},{"$f":"SUM(FUNCALLOC!AE60)","v":0},{"$f":"SUM(FUNCALLOC!AF60)","v":0},{"$f":"SUM(FUNCALLOC!AG60)","v":0},{"$f":"SUM(FUNCALLOC!AH60)","v":0},{"$f":"SUM(FUNCALLOC!AI60)","v":0},{"$f":"SUM(FUNCALLOC!AJ60)","v":0},{"$f":"SUM(FUNCALLOC!AK60)","v":0},{"$f":"SUM(FUNCALLOC!AL60)","v":206004867.61000001},{"$f":"SUM(FUNCALLOC!AM60)","v":0},{"$f":"SUM(FUNCALLOC!AN60)","v":0},{"$f":"SUM(FUNCALLOC!AO60)","v":0},{"$f":"SUM(FUNCALLOC!AP60)","v":0},{"$f":"SUM(FUNCALLOC!AQ60)","v":0},{"$f":"SUM(FUNCALLOC!AR60)","v":0},{"$f":"SUM(FUNCALLOC!AS60)","v":0},{"$f":"SUM(FUNCALLOC!AT60)","v":0},{"$f":"SUM(FUNCALLOC!AU60)","v":0},{"$f":"SUM(FUNCALLOC!AV60)","v":0},{"$f":"SUM(FUNCALLOC!AW60)","v":0},{"$f":"SUM(FUNCALLOC!AX60)","v":0},{"$f":"SUM(FUNCALLOC!AY60)","v":0},{"$f":"SUM(FUNCALLOC!AZ60)","v":0},{"$f":"SUM(FUNCALLOC!BA60)","v":0},{"$f":"SUM(FUNCALLOC!BB60)","v":0},{"$f":"SUM(FUNCALLOC!BC60)","v":0},{"$f":"SUM(FUNCALLOC!BD60)","v":0},{"$f":"SUM(FUNCALLOC!BE60)","v":0},{"$f":"SUM(FUNCALLOC!BF60)","v":0},{"$f":"SUM(FUNCALLOC!BG60)","v":0},{"$f":"SUM(FUNCALLOC!BH60)","v":0},{"$f":"SUM(FUNCALLOC!BI60)","v":0},{"$f":"SUM(FUNCALLOC!BJ60)","v":0},{"$f":"SUM(FUNCALLOC!BK60)","v":0},{"$f":"SUM(FUNCALLOC!BL60)","v":0},{"$f":"SUM(FUNCALLOC!BM60)","v":0},{"$f":"SUM(FUNCALLOC!BN60)","v":0},{"$f":"SUM(FUNCALLOC!BO60)","v":0},{"$f":"SUM(FUNCALLOC!BP60)","v":0},{"$f":"SUM(FUNCALLOC!BQ60)","v":0},{"$f":"SUM(FUNCALLOC!BR60)","v":0},{"$f":"SUM(FUNCALLOC!BS60)","v":0},{"$f":"SUM(FUNCALLOC!BT60)","v":0},{"$f":"SUM(FUNCALLOC!BU60)","v":0},{"$f":"SUM(FUNCALLOC!BV60)","v":0},{"$f":"SUM(FUNCALLOC!BW60)","v":0},{"$f":"SUM(FUNCALLOC!BX60)","v":0},{"$f":"SUM(FUNCALLOC!BY60)","v":0},{"$f":"SUM(FUNCALLOC!BZ60)","v":0}]
["",null,null,{"$f":"IF((D25=0)*OR($C25=0),0,D25/$C25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IF((AR25=0)*OR($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]
[""]
["ADJPTDCE.T","Adj Total Prod Trans Dist & Cust Exp",{"$f":"SUM(D28:BA28)","v":275723939.88874024},{"$f":"SUM(FUNCALLOC!E285,FUNCALLOC!E300,FUNCALLOC!E316,FUNCALLOC!E327,FUNCALLOC!E330,FUNCALLOC!E332:E338,FUNCALLOC!E267,FUNCALLOC!E393)","v":0},{"$f":"SUM(FUNCALLOC!F285,FUNCALLOC!F300,FUNCALLOC!F316,FUNCALLOC!F327,FUNCALLOC!F330,FUNCALLOC!F332:F338,FUNCALLOC!F267,FUNCALLOC!F393)","v":109175792.16812748},{"$f":"SUM(FUNCALLOC!G285,FUNCALLOC!G300,FUNCALLOC!G316,FUNCALLOC!G327,FUNCALLOC!G330,FUNCALLOC!G332:G338,FUNCALLOC!G267,FUNCALLOC!G393)","v":19056918.888669107},{"$f":"SUM(FUNCALLOC!H285,FUNCALLOC!H300,FUNCALLOC!H316,FUNCALLOC!H327,FUNCALLOC!H330,FUNCALLOC!H332:H338,FUNCALLOC!H267,FUNCALLOC!H393)","v":5744913.1137444992},{"$f":"SUM(FUNCALLOC!I285,FUNCALLOC!I300,FUNCALLOC!I316,FUNCALLOC!I327,FUNCALLOC!I330,FUNCALLOC!I332:I338,FUNCALLOC!I267,FUNCALLOC!I393)","v":6423.5119633552431},{"$f":"SUM(FUNCALLOC!J285,FUNCALLOC!J300,FUNCALLOC!J316,FUNCALLOC!J327,FUNCALLOC!J330,FUNCALLOC!J332:J338,FUNCALLOC!J267,FUNCALLOC!J393)","v":0},{"$f":"SUM(FUNCALLOC!K285,FUNCALLOC!K300,FUNCALLOC!K316,FUNCALLOC!K327,FUNCALLOC!K330,FUNCALLOC!K332:K338,FUNCALLOC!K267,FUNCALLOC!K393)","v":0},{"$f":"SUM(FUNCALLOC!L285,FUNCALLOC!L300,FUNCALLOC!L316,FUNCALLOC!L327,FUNCALLOC!L330,FUNCALLOC!L332:L338,FUNCALLOC!L267,FUNCALLOC!L393)","v":-0.36927063172319913},{"$f":"SUM(FUNCALLOC!M285,FUNCALLOC!M300,FUNCALLOC!M316,FUNCALLOC!M327,FUNCALLOC!M330,FUNCALLOC!M332:M338,FUNCALLOC!M267,FUNCALLOC!M393)","v":-4.6319009488162672},{"$f":"SUM(FUNCALLOC!N285,FUNCALLOC!N300,FUNCALLOC!N316,FUNCALLOC!N327,FUNCALLOC!N330,FUNCALLOC!N332:N338,FUNCALLOC!N267,FUNCALLOC!N393)","v":380230.26630162715},{"$f":"SUM(FUNCALLOC!O285,FUNCALLOC!O300,FUNCALLOC!O316,FUNCALLOC!O327,FUNCALLOC!O330,FUNCALLOC!O332:O338,FUNCALLOC!O267,FUNCALLOC!O393)","v":5224849.4226782657},{"$f":"SUM(FUNCALLOC!P285,FUNCALLOC!P300,FUNCALLOC!P316,FUNCALLOC!P327,FUNCALLOC!P330,FUNCALLOC!P332:P338,FUNCALLOC!P267,FUNCALLOC!P393)","v":42195633.624993734},{"$f":"SUM(FUNCALLOC!Q285,FUNCALLOC!Q300,FUNCALLOC!Q316,FUNCALLOC!Q327,FUNCALLOC!Q330,FUNCALLOC!Q332:Q338,FUNCALLOC!Q267,FUNCALLOC!Q393)","v":3348.7094109508516},{"$f":"SUM(FUNCALLOC!R285,FUNCALLOC!R300,FUNCALLOC!R316,FUNCALLOC!R327,FUNCALLOC!R330,FUNCALLOC!R332:R338,FUNCALLOC!R267,FUNCALLOC!R393)","v":370493.42682825169},{"$f":"SUM(FUNCALLOC!S285,FUNCALLOC!S300,FUNCALLOC!S316,FUNCALLOC!S327,FUNCALLOC!S330,FUNCALLOC!S332:S338,FUNCALLOC!S267,FUNCALLOC!S393)","v":22757772.293694392},{"$f":"SUM(FUNCALLOC!T285,FUNCALLOC!T300,FUNCALLOC!T316,FUNCALLOC!T327,FUNCALLOC!T330,FUNCALLOC!T332:T338,FUNCALLOC!T267,FUNCALLOC!T393)","v":61129.541451802135},{"$f":"SUM(FUNCALLOC!U285,FUNCALLOC!U300,FUNCALLOC!U316,FUNCALLOC!U327,FUNCALLOC!U330,FUNCALLOC!U332:U338,FUNCALLOC!U267,FUNCALLOC!U393)","v":112097.09363795968},{"$f":"SUM(FUNCALLOC!V285,FUNCALLOC!V300,FUNCALLOC!V316,FUNCALLOC!V327,FUNCALLOC!V330,FUNCALLOC!V332:V338,FUNCALLOC!V267,FUNCALLOC!V393)","v":2668.2988377011211},{"$f":"SUM(FUNCALLOC!W285,FUNCALLOC!W300,FUNCALLOC!W316,FUNCALLOC!W327,FUNCALLOC!W330,FUNCALLOC!W332:W338,FUNCALLOC!W267,FUNCALLOC!W393)","v":0},{"$f":"SUM(FUNCALLOC!X285,FUNCALLOC!X300,FUNCALLOC!X316,FUNCALLOC!X327,FUNCALLOC!X330,FUNCALLOC!X332:X338,FUNCALLOC!X267,FUNCALLOC!X393)","v":0},{"$f":"SUM(FUNCALLOC!Y285,FUNCALLOC!Y300,FUNCALLOC!Y316,FUNCALLOC!Y327,FUNCALLOC!Y330,FUNCALLOC!Y332:Y338,FUNCALLOC!Y267,FUNCALLOC!Y393)","v":0},{"$f":"SUM(FUNCALLOC!Z285,FUNCALLOC!Z300,FUNCALLOC!Z316,FUNCALLOC!Z327,FUNCALLOC!Z330,FUNCALLOC!Z332:Z338,FUNCALLOC!Z267,FUNCALLOC!Z393)","v":0},{"$f":"SUM(FUNCALLOC!AA285,FUNCALLOC!AA300,FUNCALLOC!AA316,FUNCALLOC!AA327,FUNCALLOC!AA330,FUNCALLOC!AA332:AA338,FUNCALLOC!AA267,FUNCALLOC!AA393)","v":0},{"$f":"SUM(FUNCALLOC!AB285,FUNCALLOC!AB300,FUNCALLOC!AB316,FUNCALLOC!AB327,FUNCALLOC!AB330,FUNCALLOC!AB332:AB338,FUNCALLOC!AB267,FUNCALLOC!AB393)","v":0},{"$f":"SUM(FUNCALLOC!AC285,FUNCALLOC!AC300,FUNCALLOC!AC316,FUNCALLOC!AC327,FUNCALLOC!AC330,FUNCALLOC!AC332:AC338,FUNCALLOC!AC267,FUNCALLOC!AC393)","v":0},{"$f":"SUM(FUNCALLOC!AD285,FUNCALLOC!AD300,FUNCALLOC!AD316,FUNCALLOC!AD327,FUNCALLOC!AD330,FUNCALLOC!AD332:AD338,FUNCALLOC!AD267,FUNCALLOC!AD393)","v":0},{"$f":"SUM(FUNCALLOC!AE285,FUNCALLOC!AE300,FUNCALLOC!AE316,FUNCALLOC!AE327,FUNCALLOC!AE330,FUNCALLOC!AE332:AE338,FUNCALLOC!AE267,FUNCALLOC!AE393)","v":0},{"$f":"SUM(FUNCALLOC!AF285,FUNCALLOC!AF300,FUNCALLOC!AF316,FUNCALLOC!AF327,FUNCALLOC!AF330,FUNCALLOC!AF332:AF338,FUNCALLOC!AF267,FUNCALLOC!AF393)","v":0},{"$f":"SUM(FUNCALLOC!AG285,FUNCALLOC!AG300,FUNCALLOC!AG316,FUNCALLOC!AG327,FUNCALLOC!AG330,FUNCALLOC!AG332:AG338,FUNCALLOC!AG267,FUNCALLOC!AG393)","v":0},{"$f":"SUM(FUNCALLOC!AH285,FUNCALLOC!AH300,FUNCALLOC!AH316,FUNCALLOC!AH327,FUNCALLOC!AH330,FUNCALLOC!AH332:AH338,FUNCALLOC!AH267,FUNCALLOC!AH393)","v":0},{"$f":"SUM(FUNCALLOC!AI285,FUNCALLOC!AI300,FUNCALLOC!AI316,FUNCALLOC!AI327,FUNCALLOC!AI330,FUNCALLOC!AI332:AI338,FUNCALLOC!AI267,FUNCALLOC!AI393)","v":0},{"$f":"SUM(FUNCALLOC!AJ285,FUNCALLOC!AJ300,FUNCALLOC!AJ316,FUNCALLOC!AJ327,FUNCALLOC!AJ330,FUNCALLOC!AJ332:AJ338,FUNCALLOC!AJ267,FUNCALLOC!AJ393)","v":0},{"$f":"SUM(FUNCALLOC!AK285,FUNCALLOC!AK300,FUNCALLOC!AK316,FUNCALLOC!AK327,FUNCALLOC!AK330,FUNCALLOC!AK332:AK338,FUNCALLOC!AK267,FUNCALLOC!AK393)","v":181452.77413573861},{"$f":"SUM(FUNCALLOC!AL285,FUNCALLOC!AL300,FUNCALLOC!AL316,FUNCALLOC!AL327,FUNCALLOC!AL330,FUNCALLOC!AL332:AL338,FUNCALLOC!AL267,FUNCALLOC!AL393)","v":12112095.746343758},{"$f":"SUM(FUNCALLOC!AM285,FUNCALLOC!AM300,FUNCALLOC!AM316,FUNCALLOC!AM327,FUNCALLOC!AM330,FUNCALLOC!AM332:AM338,FUNCALLOC!AM267,FUNCALLOC!AM393)","v":2348493.476574502},{"$f":"SUM(FUNCALLOC!AN285,FUNCALLOC!AN300,FUNCALLOC!AN316,FUNCALLOC!AN327,FUNCALLOC!AN330,FUNCALLOC!AN332:AN338,FUNCALLOC!AN267,FUNCALLOC!AN393)","v":0},{"$f":"SUM(FUNCALLOC!AO285,FUNCALLOC!AO300,FUNCALLOC!AO316,FUNCALLOC!AO327,FUNCALLOC!AO330,FUNCALLOC!AO332:AO338,FUNCALLOC!AO267,FUNCALLOC!AO393)","v":0},{"$f":"SUM(FUNCALLOC!AP285,FUNCALLOC!AP300,FUNCALLOC!AP316,FUNCALLOC!AP327,FUNCALLOC!AP330,FUNCALLOC!AP332:AP338,FUNCALLOC!AP267,FUNCALLOC!AP393)","v":11400607.096286131},{"$f":"SUM(FUNCALLOC!AQ285,FUNCALLOC!AQ300,FUNCALLOC!AQ316,FUNCALLOC!AQ327,FUNCALLOC!AQ330,FUNCALLOC!AQ332:AQ338,FUNCALLOC!AQ267,FUNCALLOC!AQ393)","v":23684040.774094746},{"$f":"SUM(FUNCALLOC!AR285,FUNCALLOC!AR300,FUNCALLOC!AR316,FUNCALLOC!AR327,FUNCALLOC!AR330,FUNCALLOC!AR332:AR338,FUNCALLOC!AR267,FUNCALLOC!AR393)","v":17002897.349321287},{"$f":"SUM(FUNCALLOC!AS285,FUNCALLOC!AS300,FUNCALLOC!AS316,FUNCALLOC!AS327,FUNCALLOC!AS330,FUNCALLOC!AS332:AS338,FUNCALLOC!AS267,FUNCALLOC!AS393)","v":3902087.3128164983},{"$f":"SUM(FUNCALLOC!AT285,FUNCALLOC!AT300,FUNCALLOC!AT316,FUNCALLOC!AT327,FUNCALLOC!AT330,FUNCALLOC!AT332:AT338,FUNCALLOC!AT267,FUNCALLOC!AT393)","v":0},{"$f":"SUM(FUNCALLOC!AU285,FUNCALLOC!AU300,FUNCALLOC!AU316,FUNCALLOC!AU327,FUNCALLOC!AU330,FUNCALLOC!AU332:AU338,FUNCALLOC!AU267,FUNCALLOC!AU393)","v":0},{"$f":"SUM(FUNCALLOC!AV285,FUNCALLOC!AV300,FUNCALLOC!AV316,FUNCALLOC!AV327,FUNCALLOC!AV330,FUNCALLOC!AV332:AV338,FUNCALLOC!AV267,FUNCALLOC!AV393)","v":0},{"$f":"SUM(FUNCALLOC!AW285,FUNCALLOC!AW300,FUNCALLOC!AW316,FUNCALLOC!AW327,FUNCALLOC!AW330,FUNCALLOC!AW332:AW338,FUNCALLOC!AW267,FUNCALLOC!AW393)","v":0},{"$f":"SUM(FUNCALLOC!AX285,FUNCALLOC!AX300,FUNCALLOC!AX316,FUNCALLOC!AX327,FUNCALLOC!AX330,FUNCALLOC!AX332:AX338,FUNCALLOC!AX267,FUNCALLOC!AX393)","v":0},{"$f":"SUM(FUNCALLOC!AY285,FUNCALLOC!AY300,FUNCALLOC!AY316,FUNCALLOC!AY327,FUNCALLOC!AY330,FUNCALLOC!AY332:AY338,FUNCALLOC!AY267,FUNCALLOC!AY393)","v":0},{"$f":"SUM(FUNCALLOC!AZ285,FUNCALLOC!AZ300,FUNCALLOC!AZ316,FUNCALLOC!AZ327,FUNCALLOC!AZ330,FUNCALLOC!AZ332:AZ338,FUNCALLOC!AZ267,FUNCALLOC!AZ393)","v":0},{"$f":"SUM(FUNCALLOC!BA285,FUNCALLOC!BA300,FUNCALLOC!BA316,FUNCALLOC!BA327,FUNCALLOC!BA330,FUNCALLOC!BA332:BA338,FUNCALLOC!BA267,FUNCALLOC!BA393)","v":0},{"$f":"SUM(FUNCALLOC!BB285,FUNCALLOC!BB300,FUNCALLOC!BB316,FUNCALLOC!BB327,FUNCALLOC!BB330,FUNCALLOC!BB332:BB338,FUNCALLOC!BB267,FUNCALLOC!BB393)","v":0},{"$f":"SUM(FUNCALLOC!BC285,FUNCALLOC!BC300,FUNCALLOC!BC316,FUNCALLOC!BC327,FUNCALLOC!BC330,FUNCALLOC!BC332:BC338,FUNCALLOC!BC267,FUNCALLOC!BC393)","v":0},{"$f":"SUM(FUNCALLOC!BD285,FUNCALLOC!BD300,FUNCALLOC!BD316,FUNCALLOC!BD327,FUNCALLOC!BD330,FUNCALLOC!BD332:BD338,FUNCALLOC!BD267,FUNCALLOC!BD393)","v":0},{"$f":"SUM(FUNCALLOC!BE285,FUNCALLOC!BE300,FUNCALLOC!BE316,FUNCALLOC!BE327,FUNCALLOC!BE330,FUNCALLOC!BE332:BE338,FUNCALLOC!BE267,FUNCALLOC!BE393)","v":0},{"$f":"SUM(FUNCALLOC!BF285,FUNCALLOC!BF300,FUNCALLOC!BF316,FUNCALLOC!BF327,FUNCALLOC!BF330,FUNCALLOC!BF332:BF338,FUNCALLOC!BF267,FUNCALLOC!BF393)","v":0},{"$f":"SUM(FUNCALLOC!BG285,FUNCALLOC!BG300,FUNCALLOC!BG316,FUNCALLOC!BG327,FUNCALLOC!BG330,FUNCALLOC!BG332:BG338,FUNCALLOC!BG267,FUNCALLOC!BG393)","v":0},{"$f":"SUM(FUNCALLOC!BH285,FUNCALLOC!BH300,FUNCALLOC!BH316,FUNCALLOC!BH327,FUNCALLOC!BH330,FUNCALLOC!BH332:BH338,FUNCALLOC!BH267,FUNCALLOC!BH393)","v":0},{"$f":"SUM(FUNCALLOC!BI285,FUNCALLOC!BI300,FUNCALLOC!BI316,FUNCALLOC!BI327,FUNCALLOC!BI330,FUNCALLOC!BI332:BI338,FUNCALLOC!BI267,FUNCALLOC!BI393)","v":0},{"$f":"SUM(FUNCALLOC!BJ285,FUNCALLOC!BJ300,FUNCALLOC!BJ316,FUNCALLOC!BJ327,FUNCALLOC!BJ330,FUNCALLOC!BJ332:BJ338,FUNCALLOC!BJ267,FUNCALLOC!BJ393)","v":0},{"$f":"SUM(FUNCALLOC!BK285,FUNCALLOC!BK300,FUNCALLOC!BK316,FUNCALLOC!BK327,FUNCALLOC!BK330,FUNCALLOC!BK332:BK338,FUNCALLOC!BK267,FUNCALLOC!BK393)","v":0},{"$f":"SUM(FUNCALLOC!BL285,FUNCALLOC!BL300,FUNCALLOC!BL316,FUNCALLOC!BL327,FUNCALLOC!BL330,FUNCALLOC!BL332:BL338,FUNCALLOC!BL267,FUNCALLOC!BL393)","v":0},{"$f":"SUM(FUNCALLOC!BM285,FUNCALLOC!BM300,FUNCALLOC!BM316,FUNCALLOC!BM327,FUNCALLOC!BM330,FUNCALLOC!BM332:BM338,FUNCALLOC!BM267,FUNCALLOC!BM393)","v":0},{"$f":"SUM(FUNCALLOC!BN285,FUNCALLOC!BN300,FUNCALLOC!BN316,FUNCALLOC!BN327,FUNCALLOC!BN330,FUNCALLOC!BN332:BN338,FUNCALLOC!BN267,FUNCALLOC!BN393)","v":0},{"$f":"SUM(FUNCALLOC!BO285,FUNCALLOC!BO300,FUNCALLOC!BO316,FUNCALLOC!BO327,FUNCALLOC!BO330,FUNCALLOC!BO332:BO338,FUNCALLOC!BO267,FUNCALLOC!BO393)","v":0},{"$f":"SUM(FUNCALLOC!BP285,FUNCALLOC!BP300,FUNCALLOC!BP316,FUNCALLOC!BP327,FUNCALLOC!BP330,FUNCALLOC!BP332:BP338,FUNCALLOC!BP267,FUNCALLOC!BP393)","v":0},{"$f":"SUM(FUNCALLOC!BQ285,FUNCALLOC!BQ300,FUNCALLOC!BQ316,FUNCALLOC!BQ327,FUNCALLOC!BQ330,FUNCALLOC!BQ332:BQ338,FUNCALLOC!BQ267,FUNCALLOC!BQ393)","v":0},{"$f":"SUM(FUNCALLOC!BR285,FUNCALLOC!BR300,FUNCALLOC!BR316,FUNCALLOC!BR327,FUNCALLOC!BR330,FUNCALLOC!BR332:BR338,FUNCALLOC!BR267,FUNCALLOC!BR393)","v":0},{"$f":"SUM(FUNCALLOC!BS285,FUNCALLOC!BS300,FUNCALLOC!BS316,FUNCALLOC!BS327,FUNCALLOC!BS330,FUNCALLOC!BS332:BS338,FUNCALLOC!BS267,FUNCALLOC!BS393)","v":0},{"$f":"SUM(FUNCALLOC!BT285,FUNCALLOC!BT300,FUNCALLOC!BT316,FUNCALLOC!BT327,FUNCALLOC!BT330,FUNCALLOC!BT332:BT338,FUNCALLOC!BT267,FUNCALLOC!BT393)","v":0},{"$f":"SUM(FUNCALLOC!BU285,FUNCALLOC!BU300,FUNCALLOC!BU316,FUNCALLOC!BU327,FUNCALLOC!BU330,FUNCALLOC!BU332:BU338,FUNCALLOC!BU267,FUNCALLOC!BU393)","v":0},{"$f":"SUM(FUNCALLOC!BV285,FUNCALLOC!BV300,FUNCALLOC!BV316,FUNCALLOC!BV327,FUNCALLOC!BV330,FUNCALLOC!BV332:BV338,FUNCALLOC!BV267,FUNCALLOC!BV393)","v":0},{"$f":"SUM(FUNCALLOC!BW285,FUNCALLOC!BW300,FUNCALLOC!BW316,FUNCALLOC!BW327,FUNCALLOC!BW330,FUNCALLOC!BW332:BW338,FUNCALLOC!BW267,FUNCALLOC!BW393)","v":0},{"$f":"SUM(FUNCALLOC!BX285,FUNCALLOC!BX300,FUNCALLOC!BX316,FUNCALLOC!BX327,FUNCALLOC!BX330,FUNCALLOC!BX332:BX338,FUNCALLOC!BX267,FUNCALLOC!BX393)","v":0},{"$f":"SUM(FUNCALLOC!BY285,FUNCALLOC!BY300,FUNCALLOC!BY316,FUNCALLOC!BY327,FUNCALLOC!BY330,FUNCALLOC!BY332:BY338,FUNCALLOC!BY267,FUNCALLOC!BY393)","v":0},{"$f":"SUM(FUNCALLOC!BZ285,FUNCALLOC!BZ300,FUNCALLOC!BZ316,FUNCALLOC!BZ327,FUNCALLOC!BZ330,FUNCALLOC!BZ332:BZ338,FUNCALLOC!BZ267,FUNCALLOC!BZ393)","v":0}]
["",null,null,{"$f":"IF((D28=0)*OR($C28=0),0,D28/$C28)","v":0},0.39596051112638947,6.9115938559266676E-2,2.0835742866806121E-2,2.3296896040101741E-5,0,0,-1.3392766397876322E-9,-1.6799052525817401E-8,1.3790252179591558E-3,1.894956754493857E-2,0.15303579965533809,1.2145152910197491E-5,1.3437114926536764E-3,8.2538252945600507E-2,2.21705599725831E-4,4.0655553407220623E-4,9.6774289485992024E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5809582660453128E-4,4.39283427881932E-2,8.5175537442347699E-3,0,0,4.1347904360014912E-2,8.5897658301457971E-2,6.1666380351964624E-2,{"$f":"IF((AR28=0)*OR($C28=0),0,AR28/$C28)","v":1.4152152745209805E-2},0,0,0,0,0,0,0,0,{"$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]
[""]
["CAE.T","Cust Accts Exp - Total",{"$f":"SUM(D31:BA31)","v":52087545.219702169},{"$f":"SUM(FUNCALLOC!E327)","v":0},{"$f":"SUM(FUNCALLOC!F327)","v":0},{"$f":"SUM(FUNCALLOC!G327)","v":0},{"$f":"SUM(FUNCALLOC!H327)","v":0},{"$f":"SUM(FUNCALLOC!I327)","v":0},{"$f":"SUM(FUNCALLOC!J327)","v":0},{"$f":"SUM(FUNCALLOC!K327)","v":0},{"$f":"SUM(FUNCALLOC!L327)","v":0},{"$f":"SUM(FUNCALLOC!M327)","v":0},{"$f":"SUM(FUNCALLOC!N327)","v":0},{"$f":"SUM(FUNCALLOC!O327)","v":0},{"$f":"SUM(FUNCALLOC!P327)","v":0},{"$f":"SUM(FUNCALLOC!Q327)","v":0},{"$f":"SUM(FUNCALLOC!R327)","v":0},{"$f":"SUM(FUNCALLOC!S327)","v":0},{"$f":"SUM(FUNCALLOC!T327)","v":0},{"$f":"SUM(FUNCALLOC!U327)","v":0},{"$f":"SUM(FUNCALLOC!V327)","v":0},{"$f":"SUM(FUNCALLOC!W327)","v":0},{"$f":"SUM(FUNCALLOC!X327)","v":0},{"$f":"SUM(FUNCALLOC!Y327)","v":0},{"$f":"SUM(FUNCALLOC!Z327)","v":0},{"$f":"SUM(FUNCALLOC!AA327)","v":0},{"$f":"SUM(FUNCALLOC!AB327)","v":0},{"$f":"SUM(FUNCALLOC!AC327)","v":0},{"$f":"SUM(FUNCALLOC!AD327)","v":0},{"$f":"SUM(FUNCALLOC!AE327)","v":0},{"$f":"SUM(FUNCALLOC!AF327)","v":0},{"$f":"SUM(FUNCALLOC!AG327)","v":0},{"$f":"SUM(FUNCALLOC!AH327)","v":0},{"$f":"SUM(FUNCALLOC!AI327)","v":0},{"$f":"SUM(FUNCALLOC!AJ327)","v":0},{"$f":"SUM(FUNCALLOC!AK327)","v":0},{"$f":"SUM(FUNCALLOC!AL327)","v":0},{"$f":"SUM(FUNCALLOC!AM327)","v":0},{"$f":"SUM(FUNCALLOC!AN327)","v":0},{"$f":"SUM(FUNCALLOC!AO327)","v":0},{"$f":"SUM(FUNCALLOC!AP327)","v":11400607.096286131},{"$f":"SUM(FUNCALLOC!AQ327)","v":23684040.774094746},{"$f":"SUM(FUNCALLOC!AR327)","v":17002897.349321287},{"$f":"SUM(FUNCALLOC!AS327)","v":0},{"$f":"SUM(FUNCALLOC!AT327)","v":0},{"$f":"SUM(FUNCALLOC!AU327)","v":0},{"$f":"SUM(FUNCALLOC!AV327)","v":0},{"$f":"SUM(FUNCALLOC!AW327)","v":0},{"$f":"SUM(FUNCALLOC!AX327)","v":0},{"$f":"SUM(FUNCALLOC!AY327)","v":0},{"$f":"SUM(FUNCALLOC!AZ327)","v":0},{"$f":"SUM(FUNCALLOC!BA327)","v":0},{"$f":"SUM(FUNCALLOC!BB327)","v":0},{"$f":"SUM(FUNCALLOC!BC327)","v":0},{"$f":"SUM(FUNCALLOC!BD327)","v":0},{"$f":"SUM(FUNCALLOC!BE327)","v":0},{"$f":"SUM(FUNCALLOC!BF327)","v":0},{"$f":"SUM(FUNCALLOC!BG327)","v":0},{"$f":"SUM(FUNCALLOC!BH327)","v":0},{"$f":"SUM(FUNCALLOC!BI327)","v":0},{"$f":"SUM(FUNCALLOC!BJ327)","v":0},{"$f":"SUM(FUNCALLOC!BK327)","v":0},{"$f":"SUM(FUNCALLOC!BL327)","v":0},{"$f":"SUM(FUNCALLOC!BM327)","v":0},{"$f":"SUM(FUNCALLOC!BN327)","v":0},{"$f":"SUM(FUNCALLOC!BO327)","v":0},{"$f":"SUM(FUNCALLOC!BP327)","v":0},{"$f":"SUM(FUNCALLOC!BQ327)","v":0},{"$f":"SUM(FUNCALLOC!BR327)","v":0},{"$f":"SUM(FUNCALLOC!BS327)","v":0},{"$f":"SUM(FUNCALLOC!BT327)","v":0},{"$f":"SUM(FUNCALLOC!BU327)","v":0},{"$f":"SUM(FUNCALLOC!BV327)","v":0},{"$f":"SUM(FUNCALLOC!BW327)","v":0},{"$f":"SUM(FUNCALLOC!BX327)","v":0},{"$f":"SUM(FUNCALLOC!BY327)","v":0},{"$f":"SUM(FUNCALLOC!BZ327)","v":0}]
["",null,null,{"$f":"IF((D31=0)*OR($C31=0),0,D31/$C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21887395630181933,0.45469681234154669,0.32642923135663388,{"$f":"IF((AR31=0)*OR($C31=0),0,AR31/$C31)","v":0},0,0,0,0,0,0,0,0,{"$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]
[""]
["CAES1.T","Cust Accts Exp - Subtotal ID902.00 to ID905.00",{"$f":"SUM(D34:BA34)","v":51952923.293316603},{"$f":"SUM(FUNCALLOC!E320:E323)","v":0},{"$f":"SUM(FUNCALLOC!F320:F323)","v":0},{"$f":"SUM(FUNCALLOC!G320:G323)","v":0},{"$f":"SUM(FUNCALLOC!H320:H323)","v":0},{"$f":"SUM(FUNCALLOC!I320:I323)","v":0},{"$f":"SUM(FUNCALLOC!J320:J323)","v":0},{"$f":"SUM(FUNCALLOC!K320:K323)","v":0},{"$f":"SUM(FUNCALLOC!L320:L323)","v":0},{"$f":"SUM(FUNCALLOC!M320:M323)","v":0},{"$f":"SUM(FUNCALLOC!N320:N323)","v":0},{"$f":"SUM(FUNCALLOC!O320:O323)","v":0},{"$f":"SUM(FUNCALLOC!P320:P323)","v":0},{"$f":"SUM(FUNCALLOC!Q320:Q323)","v":0},{"$f":"SUM(FUNCALLOC!R320:R323)","v":0},{"$f":"SUM(FUNCALLOC!S320:S323)","v":0},{"$f":"SUM(FUNCALLOC!T320:T323)","v":0},{"$f":"SUM(FUNCALLOC!U320:U323)","v":0},{"$f":"SUM(FUNCALLOC!V320:V323)","v":0},{"$f":"SUM(FUNCALLOC!W320:W323)","v":0},{"$f":"SUM(FUNCALLOC!X320:X323)","v":0},{"$f":"SUM(FUNCALLOC!Y320:Y323)","v":0},{"$f":"SUM(FUNCALLOC!Z320:Z323)","v":0},{"$f":"SUM(FUNCALLOC!AA320:AA323)","v":0},{"$f":"SUM(FUNCALLOC!AB320:AB323)","v":0},{"$f":"SUM(FUNCALLOC!AC320:AC323)","v":0},{"$f":"SUM(FUNCALLOC!AD320:AD323)","v":0},{"$f":"SUM(FUNCALLOC!AE320:AE323)","v":0},{"$f":"SUM(FUNCALLOC!AF320:AF323)","v":0},{"$f":"SUM(FUNCALLOC!AG320:AG323)","v":0},{"$f":"SUM(FUNCALLOC!AH320:AH323)","v":0},{"$f":"SUM(FUNCALLOC!AI320:AI323)","v":0},{"$f":"SUM(FUNCALLOC!AJ320:AJ323)","v":0},{"$f":"SUM(FUNCALLOC!AK320:AK323)","v":0},{"$f":"SUM(FUNCALLOC!AL320:AL323)","v":0},{"$f":"SUM(FUNCALLOC!AM320:AM323)","v":0},{"$f":"SUM(FUNCALLOC!AN320:AN323)","v":0},{"$f":"SUM(FUNCALLOC!AO320:AO323)","v":0},{"$f":"SUM(FUNCALLOC!AP320:AP323)","v":11371141.862653149},{"$f":"SUM(FUNCALLOC!AQ320:AQ323)","v":23622828.61329595},{"$f":"SUM(FUNCALLOC!AR320:AR323)","v":16958952.817367498},{"$f":"SUM(FUNCALLOC!AS320:AS323)","v":0},{"$f":"SUM(FUNCALLOC!AT320:AT323)","v":0},{"$f":"SUM(FUNCALLOC!AU320:AU323)","v":0},{"$f":"SUM(FUNCALLOC!AV320:AV323)","v":0},{"$f":"SUM(FUNCALLOC!AW320:AW323)","v":0},{"$f":"SUM(FUNCALLOC!AX320:AX323)","v":0},{"$f":"SUM(FUNCALLOC!AY320:AY323)","v":0},{"$f":"SUM(FUNCALLOC!AZ320:AZ323)","v":0},{"$f":"SUM(FUNCALLOC!BA320:BA323)","v":0},{"$f":"SUM(FUNCALLOC!BB320:BB323)","v":0},{"$f":"SUM(FUNCALLOC!BC320:BC323)","v":0},{"$f":"SUM(FUNCALLOC!BD320:BD323)","v":0},{"$f":"SUM(FUNCALLOC!BE320:BE323)","v":0},{"$f":"SUM(FUNCALLOC!BF320:BF323)","v":0},{"$f":"SUM(FUNCALLOC!BG320:BG323)","v":0},{"$f":"SUM(FUNCALLOC!BH320:BH323)","v":0},{"$f":"SUM(FUNCALLOC!BI320:BI323)","v":0},{"$f":"SUM(FUNCALLOC!BJ320:BJ323)","v":0},{"$f":"SUM(FUNCALLOC!BK320:BK323)","v":0},{"$f":"SUM(FUNCALLOC!BL320:BL323)","v":0},{"$f":"SUM(FUNCALLOC!BM320:BM323)","v":0},{"$f":"SUM(FUNCALLOC!BN320:BN323)","v":0},{"$f":"SUM(FUNCALLOC!BO320:BO323)","v":0},{"$f":"SUM(FUNCALLOC!BP320:BP323)","v":0},{"$f":"SUM(FUNCALLOC!BQ320:BQ323)","v":0},{"$f":"SUM(FUNCALLOC!BR320:BR323)","v":0},{"$f":"SUM(FUNCALLOC!BS320:BS323)","v":0},{"$f":"SUM(FUNCALLOC!BT320:BT323)","v":0},{"$f":"SUM(FUNCALLOC!BU320:BU323)","v":0},{"$f":"SUM(FUNCALLOC!BV320:BV323)","v":0},{"$f":"SUM(FUNCALLOC!BW320:BW323)","v":0},{"$f":"SUM(FUNCALLOC!BX320:BX323)","v":0},{"$f":"SUM(FUNCALLOC!BY320:BY323)","v":0},{"$f":"SUM(FUNCALLOC!BZ320:BZ323)","v":0}]
["",null,null,{"$f":"IF((D34=0)*OR($C34=0),0,D34/$C34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21887395630181933,0.45469681234154669,0.32642923135663388,{"$f":"IF((AR34=0)*OR($C34=0),0,AR34/$C34)","v":0},0,0,0,0,0,0,0,0,{"$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]
[""]
["DES1.T","Dist O&M - ID581.00 to ID589.00 Subtotal",{"$f":"SUM(D37:BA37)","v":17588898.471732054},{"$f":"SUM(FUNCALLOC!E303:E310)","v":0},{"$f":"SUM(FUNCALLOC!F303:F310)","v":0},{"$f":"SUM(FUNCALLOC!G303:G310)","v":0},{"$f":"SUM(FUNCALLOC!H303:H310)","v":0},{"$f":"SUM(FUNCALLOC!I303:I310)","v":0},{"$f":"SUM(FUNCALLOC!J303:J310)","v":0},{"$f":"SUM(FUNCALLOC!K303:K310)","v":0},{"$f":"SUM(FUNCALLOC!L303:L310)","v":0},{"$f":"SUM(FUNCALLOC!M303:M310)","v":0},{"$f":"SUM(FUNCALLOC!N303:N310)","v":148760.17230346921},{"$f":"SUM(FUNCALLOC!O303:O310)","v":2044154.7379627267},{"$f":"SUM(FUNCALLOC!P303:P310)","v":3242830.01092014},{"$f":"SUM(FUNCALLOC!Q303:Q310)","v":257.35590256072948},{"$f":"SUM(FUNCALLOC!R303:R310)","v":92008.933354295834},{"$f":"SUM(FUNCALLOC!S303:S310)","v":5651701.7648289828},{"$f":"SUM(FUNCALLOC!T303:T310)","v":0},{"$f":"SUM(FUNCALLOC!U303:U310)","v":0},{"$f":"SUM(FUNCALLOC!V303:V310)","v":0},{"$f":"SUM(FUNCALLOC!W303:W310)","v":0},{"$f":"SUM(FUNCALLOC!X303:X310)","v":0},{"$f":"SUM(FUNCALLOC!Y303:Y310)","v":0},{"$f":"SUM(FUNCALLOC!Z303:Z310)","v":0},{"$f":"SUM(FUNCALLOC!AA303:AA310)","v":0},{"$f":"SUM(FUNCALLOC!AB303:AB310)","v":0},{"$f":"SUM(FUNCALLOC!AC303:AC310)","v":0},{"$f":"SUM(FUNCALLOC!AD303:AD310)","v":0},{"$f":"SUM(FUNCALLOC!AE303:AE310)","v":0},{"$f":"SUM(FUNCALLOC!AF303:AF310)","v":0},{"$f":"SUM(FUNCALLOC!AG303:AG310)","v":0},{"$f":"SUM(FUNCALLOC!AH303:AH310)","v":0},{"$f":"SUM(FUNCALLOC!AI303:AI310)","v":0},{"$f":"SUM(FUNCALLOC!AJ303:AJ310)","v":0},{"$f":"SUM(FUNCALLOC!AK303:AK310)","v":0},{"$f":"SUM(FUNCALLOC!AL303:AL310)","v":6233098.5595627222},{"$f":"SUM(FUNCALLOC!AM303:AM310)","v":176086.93689715516},{"$f":"SUM(FUNCALLOC!AN303:AN310)","v":0},{"$f":"SUM(FUNCALLOC!AO303:AO310)","v":0},{"$f":"SUM(FUNCALLOC!AP303:AP310)","v":0},{"$f":"SUM(FUNCALLOC!AQ303:AQ310)","v":0},{"$f":"SUM(FUNCALLOC!AR303:AR310)","v":0},{"$f":"SUM(FUNCALLOC!AS303:AS310)","v":0},{"$f":"SUM(FUNCALLOC!AT303:AT310)","v":0},{"$f":"SUM(FUNCALLOC!AU303:AU310)","v":0},{"$f":"SUM(FUNCALLOC!AV303:AV310)","v":0},{"$f":"SUM(FUNCALLOC!AW303:AW310)","v":0},{"$f":"SUM(FUNCALLOC!AX303:AX310)","v":0},{"$f":"SUM(FUNCALLOC!AY303:AY310)","v":0},{"$f":"SUM(FUNCALLOC!AZ303:AZ310)","v":0},{"$f":"SUM(FUNCALLOC!BA303:BA310)","v":0},{"$f":"SUM(FUNCALLOC!BB303:BB310)","v":0},{"$f":"SUM(FUNCALLOC!BC303:BC310)","v":0},{"$f":"SUM(FUNCALLOC!BD303:BD310)","v":0},{"$f":"SUM(FUNCALLOC!BE303:BE310)","v":0},{"$f":"SUM(FUNCALLOC!BF303:BF310)","v":0},{"$f":"SUM(FUNCALLOC!BG303:BG310)","v":0},{"$f":"SUM(FUNCALLOC!BH303:BH310)","v":0},{"$f":"SUM(FUNCALLOC!BI303:BI310)","v":0},{"$f":"SUM(FUNCALLOC!BJ303:BJ310)","v":0},{"$f":"SUM(FUNCALLOC!BK303:BK310)","v":0},{"$f":"SUM(FUNCALLOC!BL303:BL310)","v":0},{"$f":"SUM(FUNCALLOC!BM303:BM310)","v":0},{"$f":"SUM(FUNCALLOC!BN303:BN310)","v":0},{"$f":"SUM(FUNCALLOC!BO303:BO310)","v":0},{"$f":"SUM(FUNCALLOC!BP303:BP310)","v":0},{"$f":"SUM(FUNCALLOC!BQ303:BQ310)","v":0},{"$f":"SUM(FUNCALLOC!BR303:BR310)","v":0},{"$f":"SUM(FUNCALLOC!BS303:BS310)","v":0},{"$f":"SUM(FUNCALLOC!BT303:BT310)","v":0},{"$f":"SUM(FUNCALLOC!BU303:BU310)","v":0},{"$f":"SUM(FUNCALLOC!BV303:BV310)","v":0},{"$f":"SUM(FUNCALLOC!BW303:BW310)","v":0},{"$f":"SUM(FUNCALLOC!BX303:BX310)","v":0},{"$f":"SUM(FUNCALLOC!BY303:BY310)","v":0},{"$f":"SUM(FUNCALLOC!BZ303:BZ310)","v":0}]
["",null,null,{"$f":"IF((D37=0)*OR($C37=0),0,D37/$C37)","v":0},0,0,0,0,0,0,0,0,8.457617317113331E-3,0.11621846252896302,0.18436799871986553,1.4631723696304134E-5,5.2310799054396569E-3,0.32132209836290193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3543768570601637,1.0011254381856417E-2,0,0,0,0,0,{"$f":"IF((AR37=0)*OR($C37=0),0,AR37/$C37)","v":0},0,0,0,0,0,0,0,0,{"$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]
[""]
["DES2.T","Dist O&M - ID591.00 to ID597.00 Subtotal",{"$f":"SUM(D40:BA40)","v":52368320.682559699},{"$f":"SUM(FUNCALLOC!E382:E388)","v":0},{"$f":"SUM(FUNCALLOC!F382:F388)","v":0},{"$f":"SUM(FUNCALLOC!G382:G388)","v":0},{"$f":"SUM(FUNCALLOC!H382:H388)","v":0},{"$f":"SUM(FUNCALLOC!I382:I388)","v":0},{"$f":"SUM(FUNCALLOC!J382:J388)","v":0},{"$f":"SUM(FUNCALLOC!K382:K388)","v":0},{"$f":"SUM(FUNCALLOC!L382:L388)","v":-0.36549228467635975},{"$f":"SUM(FUNCALLOC!M382:M388)","v":-4.5845077153236806},{"$f":"SUM(FUNCALLOC!N382:N388)","v":102947.6976317495},{"$f":"SUM(FUNCALLOC!O382:O388)","v":1414632.8322811928},{"$f":"SUM(FUNCALLOC!P382:P388)","v":35804204.415345244},{"$f":"SUM(FUNCALLOC!Q382:Q388)","v":2841.4759058448062},{"$f":"SUM(FUNCALLOC!R382:R388)","v":197608.15537555763},{"$f":"SUM(FUNCALLOC!S382:S388)","v":12138194.844408499},{"$f":"SUM(FUNCALLOC!T382:T388)","v":60504.068959334349},{"$f":"SUM(FUNCALLOC!U382:U388)","v":110950.12530005041},{"$f":"SUM(FUNCALLOC!V382:V388)","v":2640.9970211811706},{"$f":"SUM(FUNCALLOC!W382:W388)","v":0},{"$f":"SUM(FUNCALLOC!X382:X388)","v":0},{"$f":"SUM(FUNCALLOC!Y382:Y388)","v":0},{"$f":"SUM(FUNCALLOC!Z382:Z388)","v":0},{"$f":"SUM(FUNCALLOC!AA382:AA388)","v":0},{"$f":"SUM(FUNCALLOC!AB382:AB388)","v":0},{"$f":"SUM(FUNCALLOC!AC382:AC388)","v":0},{"$f":"SUM(FUNCALLOC!AD382:AD388)","v":0},{"$f":"SUM(FUNCALLOC!AE382:AE388)","v":0},{"$f":"SUM(FUNCALLOC!AF382:AF388)","v":0},{"$f":"SUM(FUNCALLOC!AG382:AG388)","v":0},{"$f":"SUM(FUNCALLOC!AH382:AH388)","v":0},{"$f":"SUM(FUNCALLOC!AI382:AI388)","v":0},{"$f":"SUM(FUNCALLOC!AJ382:AJ388)","v":0},{"$f":"SUM(FUNCALLOC!AK382:AK388)","v":0},{"$f":"SUM(FUNCALLOC!AL382:AL388)","v":532950.46671577066},{"$f":"SUM(FUNCALLOC!AM382:AM388)","v":2000850.553615283},{"$f":"SUM(FUNCALLOC!AN382:AN388)","v":0},{"$f":"SUM(FUNCALLOC!AO382:AO388)","v":0},{"$f":"SUM(FUNCALLOC!AP382:AP388)","v":0},{"$f":"SUM(FUNCALLOC!AQ382:AQ388)","v":0},{"$f":"SUM(FUNCALLOC!AR382:AR388)","v":0},{"$f":"SUM(FUNCALLOC!AS382:AS388)","v":0},{"$f":"SUM(FUNCALLOC!AT382:AT388)","v":0},{"$f":"SUM(FUNCALLOC!AU382:AU388)","v":0},{"$f":"SUM(FUNCALLOC!AV382:AV388)","v":0},{"$f":"SUM(FUNCALLOC!AW382:AW388)","v":0},{"$f":"SUM(FUNCALLOC!AX382:AX388)","v":0},{"$f":"SUM(FUNCALLOC!AY382:AY388)","v":0},{"$f":"SUM(FUNCALLOC!AZ382:AZ388)","v":0},{"$f":"SUM(FUNCALLOC!BA382:BA388)","v":0},{"$f":"SUM(FUNCALLOC!BB382:BB388)","v":0},{"$f":"SUM(FUNCALLOC!BC382:BC388)","v":0},{"$f":"SUM(FUNCALLOC!BD382:BD388)","v":0},{"$f":"SUM(FUNCALLOC!BE382:BE388)","v":0},{"$f":"SUM(FUNCALLOC!BF382:BF388)","v":0},{"$f":"SUM(FUNCALLOC!BG382:BG388)","v":0},{"$f":"SUM(FUNCALLOC!BH382:BH388)","v":0},{"$f":"SUM(FUNCALLOC!BI382:BI388)","v":0},{"$f":"SUM(FUNCALLOC!BJ382:BJ388)","v":0},{"$f":"SUM(FUNCALLOC!BK382:BK388)","v":0},{"$f":"SUM(FUNCALLOC!BL382:BL388)","v":0},{"$f":"SUM(FUNCALLOC!BM382:BM388)","v":0},{"$f":"SUM(FUNCALLOC!BN382:BN388)","v":0},{"$f":"SUM(FUNCALLOC!BO382:BO388)","v":0},{"$f":"SUM(FUNCALLOC!BP382:BP388)","v":0},{"$f":"SUM(FUNCALLOC!BQ382:BQ388)","v":0},{"$f":"SUM(FUNCALLOC!BR382:BR388)","v":0},{"$f":"SUM(FUNCALLOC!BS382:BS388)","v":0},{"$f":"SUM(FUNCALLOC!BT382:BT388)","v":0},{"$f":"SUM(FUNCALLOC!BU382:BU388)","v":0},{"$f":"SUM(FUNCALLOC!BV382:BV388)","v":0},{"$f":"SUM(FUNCALLOC!BW382:BW388)","v":0},{"$f":"SUM(FUNCALLOC!BX382:BX388)","v":0},{"$f":"SUM(FUNCALLOC!BY382:BY388)","v":0},{"$f":"SUM(FUNCALLOC!BZ382:BZ388)","v":0}]
["",null,null,{"$f":"IF((D40=0)*OR($C40=0),0,D40/$C40)","v":0},0,0,0,0,0,0,-6.9792630336928145E-9,-8.7543531195386717E-8,1.9658391999198542E-3,2.7013141033416985E-2,0.68369968615910137,5.4259442900010873E-5,3.7734292946569009E-3,0.23178506941222005,1.155356295003061E-3,2.1186496693792263E-3,5.0431195554084392E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0176963090841673E-2,3.8207269729801159E-2,0,0,0,0,0,{"$f":"IF((AR40=0)*OR($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]
[""]
["DES3.T","Dist O&M - ID582.00 to ID587.00 Subtotal",{"$f":"SUM(D43:BA43)","v":14513729.03094567},{"$f":"SUM(FUNCALLOC!E304:E309)","v":0},{"$f":"SUM(FUNCALLOC!F304:F309)","v":0},{"$f":"SUM(FUNCALLOC!G304:G309)","v":0},{"$f":"SUM(FUNCALLOC!H304:H309)","v":0},{"$f":"SUM(FUNCALLOC!I304:I309)","v":0},{"$f":"SUM(FUNCALLOC!J304:J309)","v":0},{"$f":"SUM(FUNCALLOC!K304:K309)","v":0},{"$f":"SUM(FUNCALLOC!L304:L309)","v":0},{"$f":"SUM(FUNCALLOC!M304:M309)","v":0},{"$f":"SUM(FUNCALLOC!N304:N309)","v":122751.56598801658},{"$f":"SUM(FUNCALLOC!O304:O309)","v":1686763.2735384819},{"$f":"SUM(FUNCALLOC!P304:P309)","v":2675867.1753978664},{"$f":"SUM(FUNCALLOC!Q304:Q309)","v":212.36087298382498},{"$f":"SUM(FUNCALLOC!R304:R309)","v":75922.476286776073},{"$f":"SUM(FUNCALLOC!S304:S309)","v":4663581.8672940293},{"$f":"SUM(FUNCALLOC!T304:T309)","v":0},{"$f":"SUM(FUNCALLOC!U304:U309)","v":0},{"$f":"SUM(FUNCALLOC!V304:V309)","v":0},{"$f":"SUM(FUNCALLOC!W304:W309)","v":0},{"$f":"SUM(FUNCALLOC!X304:X309)","v":0},{"$f":"SUM(FUNCALLOC!Y304:Y309)","v":0},{"$f":"SUM(FUNCALLOC!Z304:Z309)","v":0},{"$f":"SUM(FUNCALLOC!AA304:AA309)","v":0},{"$f":"SUM(FUNCALLOC!AB304:AB309)","v":0},{"$f":"SUM(FUNCALLOC!AC304:AC309)","v":0},{"$f":"SUM(FUNCALLOC!AD304:AD309)","v":0},{"$f":"SUM(FUNCALLOC!AE304:AE309)","v":0},{"$f":"SUM(FUNCALLOC!AF304:AF309)","v":0},{"$f":"SUM(FUNCALLOC!AG304:AG309)","v":0},{"$f":"SUM(FUNCALLOC!AH304:AH309)","v":0},{"$f":"SUM(FUNCALLOC!AI304:AI309)","v":0},{"$f":"SUM(FUNCALLOC!AJ304:AJ309)","v":0},{"$f":"SUM(FUNCALLOC!AK304:AK309)","v":0},{"$f":"SUM(FUNCALLOC!AL304:AL309)","v":5143329.6782093821},{"$f":"SUM(FUNCALLOC!AM304:AM309)","v":145300.63335813151},{"$f":"SUM(FUNCALLOC!AN304:AN309)","v":0},{"$f":"SUM(FUNCALLOC!AO304:AO309)","v":0},{"$f":"SUM(FUNCALLOC!AP304:AP309)","v":0},{"$f":"SUM(FUNCALLOC!AQ304:AQ309)","v":0},{"$f":"SUM(FUNCALLOC!AR304:AR309)","v":0},{"$f":"SUM(FUNCALLOC!AS304:AS309)","v":0},{"$f":"SUM(FUNCALLOC!AT304:AT309)","v":0},{"$f":"SUM(FUNCALLOC!AU304:AU309)","v":0},{"$f":"SUM(FUNCALLOC!AV304:AV309)","v":0},{"$f":"SUM(FUNCALLOC!AW304:AW309)","v":0},{"$f":"SUM(FUNCALLOC!AX304:AX309)","v":0},{"$f":"SUM(FUNCALLOC!AY304:AY309)","v":0},{"$f":"SUM(FUNCALLOC!AZ304:AZ309)","v":0},{"$f":"SUM(FUNCALLOC!BA304:BA309)","v":0},{"$f":"SUM(FUNCALLOC!BB304:BB309)","v":0},{"$f":"SUM(FUNCALLOC!BC304:BC309)","v":0},{"$f":"SUM(FUNCALLOC!BD304:BD309)","v":0},{"$f":"SUM(FUNCALLOC!BE304:BE309)","v":0},{"$f":"SUM(FUNCALLOC!BF304:BF309)","v":0},{"$f":"SUM(FUNCALLOC!BG304:BG309)","v":0},{"$f":"SUM(FUNCALLOC!BH304:BH309)","v":0},{"$f":"SUM(FUNCALLOC!BI304:BI309)","v":0},{"$f":"SUM(FUNCALLOC!BJ304:BJ309)","v":0},{"$f":"SUM(FUNCALLOC!BK304:BK309)","v":0},{"$f":"SUM(FUNCALLOC!BL304:BL309)","v":0},{"$f":"SUM(FUNCALLOC!BM304:BM309)","v":0},{"$f":"SUM(FUNCALLOC!BN304:BN309)","v":0},{"$f":"SUM(FUNCALLOC!BO304:BO309)","v":0},{"$f":"SUM(FUNCALLOC!BP304:BP309)","v":0},{"$f":"SUM(FUNCALLOC!BQ304:BQ309)","v":0},{"$f":"SUM(FUNCALLOC!BR304:BR309)","v":0},{"$f":"SUM(FUNCALLOC!BS304:BS309)","v":0},{"$f":"SUM(FUNCALLOC!BT304:BT309)","v":0},{"$f":"SUM(FUNCALLOC!BU304:BU309)","v":0},{"$f":"SUM(FUNCALLOC!BV304:BV309)","v":0},{"$f":"SUM(FUNCALLOC!BW304:BW309)","v":0},{"$f":"SUM(FUNCALLOC!BX304:BX309)","v":0},{"$f":"SUM(FUNCALLOC!BY304:BY309)","v":0},{"$f":"SUM(FUNCALLOC!BZ304:BZ309)","v":0}]
["",null,null,{"$f":"IF((D43=0)*OR($C43=0),0,D43/$C43)","v":0},0,0,0,0,0,0,0,0,8.457617317113331E-3,0.11621846252896301,0.18436799871986553,1.4631723696304133E-5,5.2310799054396569E-3,0.32132209836290188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ43=0)*OR($C43=0),0,AJ43/$C43)","v":0},0.3543768570601637,1.0011254381856415E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP43=0)*OR($C43=0),0,BP43/$C43)","v":0},0,0,0,0,0,0,0,0,0]
[""]
["DP.T","Total Distribution Plant",{"$f":"SUM(D46:BA46)","v":4089276603.8939033},{"$f":"SUM(FUNCALLOC!E72)","v":0},{"$f":"SUM(FUNCALLOC!F72)","v":0},{"$f":"SUM(FUNCALLOC!G72)","v":0},{"$f":"SUM(FUNCALLOC!H72)","v":0},{"$f":"SUM(FUNCALLOC!I72)","v":0},{"$f":"SUM(FUNCALLOC!J72)","v":3584294.5099956198},{"$f":"SUM(FUNCALLOC!K72)","v":47903705.490004383},{"$f":"SUM(FUNCALLOC!L72)","v":598299.79449141794},{"$f":"SUM(FUNCALLOC!M72)","v":7504700.2055085823},{"$f":"SUM(FUNCALLOC!N72)","v":31963716.521255195},{"$f":"SUM(FUNCALLOC!O72)","v":440323283.4787448},{"$f":"SUM(FUNCALLOC!P72)","v":853455120.20675564},{"$f":"SUM(FUNCALLOC!Q72)","v":67731.491325862909},{"$f":"SUM(FUNCALLOC!R72)","v":28065841.163902614},{"$f":"SUM(FUNCALLOC!S72)","v":1723960470.5191648},{"$f":"SUM(FUNCALLOC!T72)","v":173605063.30048591},{"$f":"SUM(FUNCALLOC!U72)","v":318350548.27234882},{"$f":"SUM(FUNCALLOC!V72)","v":7577844.9767851122},{"$f":"SUM(FUNCALLOC!W72)","v":0},{"$f":"SUM(FUNCALLOC!X72)","v":0},{"$f":"SUM(FUNCALLOC!Y72)","v":0},{"$f":"SUM(FUNCALLOC!Z72)","v":0},{"$f":"SUM(FUNCALLOC!AA72)","v":0},{"$f":"SUM(FUNCALLOC!AB72)","v":0},{"$f":"SUM(FUNCALLOC!AC72)","v":0},{"$f":"SUM(FUNCALLOC!AD72)","v":0},{"$f":"SUM(FUNCALLOC!AE72)","v":0},{"$f":"SUM(FUNCALLOC!AF72)","v":0},{"$f":"SUM(FUNCALLOC!AG72)","v":0},{"$f":"SUM(FUNCALLOC!AH72)","v":0},{"$f":"SUM(FUNCALLOC!AI72)","v":0},{"$f":"SUM(FUNCALLOC!AJ72)","v":40889975.452172115},{"$f":"SUM(FUNCALLOC!AK72)","v":148141818.81021541},{"$f":"SUM(FUNCALLOC!AL72)","v":206004867.61000001},{"$f":"SUM(FUNCALLOC!AM72)","v":57279322.090746596},{"$f":"SUM(FUNCALLOC!AN72)","v":0},{"$f":"SUM(FUNCALLOC!AO72)","v":0},{"$f":"SUM(FUNCALLOC!AP72)","v":0},{"$f":"SUM(FUNCALLOC!AQ72)","v":0},{"$f":"SUM(FUNCALLOC!AR72)","v":0},{"$f":"SUM(FUNCALLOC!AS72)","v":0},{"$f":"SUM(FUNCALLOC!AT72)","v":0},{"$f":"SUM(FUNCALLOC!AU72)","v":0},{"$f":"SUM(FUNCALLOC!AV72)","v":0},{"$f":"SUM(FUNCALLOC!AW72)","v":0},{"$f":"SUM(FUNCALLOC!AX72)","v":0},{"$f":"SUM(FUNCALLOC!AY72)","v":0},{"$f":"SUM(FUNCALLOC!AZ72)","v":0},{"$f":"SUM(FUNCALLOC!BA72)","v":0},{"$f":"SUM(FUNCALLOC!BB72)","v":0},{"$f":"SUM(FUNCALLOC!BC72)","v":0},{"$f":"SUM(FUNCALLOC!BD72)","v":0},{"$f":"SUM(FUNCALLOC!BE72)","v":0},{"$f":"SUM(FUNCALLOC!BF72)","v":0},{"$f":"SUM(FUNCALLOC!BG72)","v":0},{"$f":"SUM(FUNCALLOC!BH72)","v":0},{"$f":"SUM(FUNCALLOC!BI72)","v":0},{"$f":"SUM(FUNCALLOC!BJ72)","v":0},{"$f":"SUM(FUNCALLOC!BK72)","v":0},{"$f":"SUM(FUNCALLOC!BL72)","v":0},{"$f":"SUM(FUNCALLOC!BM72)","v":0},{"$f":"SUM(FUNCALLOC!BN72)","v":0},{"$f":"SUM(FUNCALLOC!BO72)","v":0},{"$f":"SUM(FUNCALLOC!BP72)","v":0},{"$f":"SUM(FUNCALLOC!BQ72)","v":0},{"$f":"SUM(FUNCALLOC!BR72)","v":0},{"$f":"SUM(FUNCALLOC!BS72)","v":0},{"$f":"SUM(FUNCALLOC!BT72)","v":0},{"$f":"SUM(FUNCALLOC!BU72)","v":0},{"$f":"SUM(FUNCALLOC!BV72)","v":0},{"$f":"SUM(FUNCALLOC!BW72)","v":0},{"$f":"SUM(FUNCALLOC!BX72)","v":0},{"$f":"SUM(FUNCALLOC!BY72)","v":0},{"$f":"SUM(FUNCALLOC!BZ72)","v":0}]
["",null,null,{"$f":"IF((D46=0)*OR($C46=0),0,D46/$C46)","v":0},0,0,0,0,8.7651065388498592E-4,1.1714469362231299E-2,1.4630944600854418E-4,1.8352146192219998E-3,7.816472109227977E-3,0.1076775493884319,0.20870564720275367,1.6563196351493421E-5,6.8632777585105574E-3,0.42158079227938994,4.2453734515091296E-2,7.7850089174502923E-2,1.8531015900390094E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9993175842484558E-3,3.6226901029182364E-2,5.0376848417110605E-2,1.4007201673812896E-2,0,0,0,0,0,{"$f":"IF((AR46=0)*OR($C46=0),0,AR46/$C46)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA46=0)*OR($C46=0),0,BA46/$C46)","v":0},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",{"$f":"SUM(D49:BA49)","v":10754417110.815203},{"$f":"SUM(FUNCALLOC!E90,FUNCALLOC!E185)","v":0},{"$f":"SUM(FUNCALLOC!F90,FUNCALLOC!F185)","v":4495302258.5192842},{"$f":"SUM(FUNCALLOC!G90,FUNCALLOC!G185)","v":1318254734.3744411},{"$f":"SUM(FUNCALLOC!H90,FUNCALLOC!H185)","v":388198529.59193665},{"$f":"SUM(FUNCALLOC!I90,FUNCALLOC!I185)","v":433745.30882682494},{"$f":"SUM(FUNCALLOC!J90,FUNCALLOC!J185)","v":3906355.0083104945},{"$f":"SUM(FUNCALLOC!K90,FUNCALLOC!K185)","v":52208008.950062051},{"$f":"SUM(FUNCALLOC!L90,FUNCALLOC!L185)","v":652058.97343674093},{"$f":"SUM(FUNCALLOC!M90,FUNCALLOC!M185)","v":8179021.8833588753},{"$f":"SUM(FUNCALLOC!N90,FUNCALLOC!N185)","v":34835760.222497657},{"$f":"SUM(FUNCALLOC!O90,FUNCALLOC!O185)","v":479887760.03091848},{"$f":"SUM(FUNCALLOC!P90,FUNCALLOC!P185)","v":930140833.54215491},{"$f":"SUM(FUNCALLOC!Q90,FUNCALLOC!Q185)","v":73817.385715172932},{"$f":"SUM(FUNCALLOC!R90,FUNCALLOC!R185)","v":30587648.109639239},{"$f":"SUM(FUNCALLOC!S90,FUNCALLOC!S185)","v":1878863915.7193828},{"$f":"SUM(FUNCALLOC!T90,FUNCALLOC!T185)","v":189204041.85557351},{"$f":"SUM(FUNCALLOC!U90,FUNCALLOC!U185)","v":346955378.57562983},{"$f":"SUM(FUNCALLOC!V90,FUNCALLOC!V185)","v":8258738.9498027666},{"$f":"SUM(FUNCALLOC!W90,FUNCALLOC!W185)","v":0},{"$f":"SUM(FUNCALLOC!X90,FUNCALLOC!X185)","v":0},{"$f":"SUM(FUNCALLOC!Y90,FUNCALLOC!Y185)","v":0},{"$f":"SUM(FUNCALLOC!Z90,FUNCALLOC!Z185)","v":0},{"$f":"SUM(FUNCALLOC!AA90,FUNCALLOC!AA185)","v":0},{"$f":"SUM(FUNCALLOC!AB90,FUNCALLOC!AB185)","v":0},{"$f":"SUM(FUNCALLOC!AC90,FUNCALLOC!AC185)","v":0},{"$f":"SUM(FUNCALLOC!AD90,FUNCALLOC!AD185)","v":0},{"$f":"SUM(FUNCALLOC!AE90,FUNCALLOC!AE185)","v":0},{"$f":"SUM(FUNCALLOC!AF90,FUNCALLOC!AF185)","v":0},{"$f":"SUM(FUNCALLOC!AG90,FUNCALLOC!AG185)","v":0},{"$f":"SUM(FUNCALLOC!AH90,FUNCALLOC!AH185)","v":0},{"$f":"SUM(FUNCALLOC!AI90,FUNCALLOC!AI185)","v":0},{"$f":"SUM(FUNCALLOC!AJ90,FUNCALLOC!AJ185)","v":44564072.497904457},{"$f":"SUM(FUNCALLOC!AK90,FUNCALLOC!AK185)","v":161452842.18015277},{"$f":"SUM(FUNCALLOC!AL90,FUNCALLOC!AL185)","v":224515073.76988599},{"$f":"SUM(FUNCALLOC!AM90,FUNCALLOC!AM185)","v":66145635.293014444},{"$f":"SUM(FUNCALLOC!AN90,FUNCALLOC!AN185)","v":0},{"$f":"SUM(FUNCALLOC!AO90,FUNCALLOC!AO185)","v":0},{"$f":"SUM(FUNCALLOC!AP90,FUNCALLOC!AP185)","v":17858675.474486552},{"$f":"SUM(FUNCALLOC!AQ90,FUNCALLOC!AQ185)","v":37100269.708167635},{"$f":"SUM(FUNCALLOC!AR90,FUNCALLOC!AR185)","v":26634478.613551512},{"$f":"SUM(FUNCALLOC!AS90,FUNCALLOC!AS185)","v":10203456.277066261},{"$f":"SUM(FUNCALLOC!AT90,FUNCALLOC!AT185)","v":0},{"$f":"SUM(FUNCALLOC!AU90,FUNCALLOC!AU185)","v":0},{"$f":"SUM(FUNCALLOC!AV90,FUNCALLOC!AV185)","v":0},{"$f":"SUM(FUNCALLOC!AW90,FUNCALLOC!AW185)","v":0},{"$f":"SUM(FUNCALLOC!AX90,FUNCALLOC!AX185)","v":0},{"$f":"SUM(FUNCALLOC!AY90,FUNCALLOC!AY185)","v":0},{"$f":"SUM(FUNCALLOC!AZ90,FUNCALLOC!AZ185)","v":0},{"$f":"SUM(FUNCALLOC!BA90,FUNCALLOC!BA185)","v":0},{"$f":"SUM(FUNCALLOC!BB90,FUNCALLOC!BB185)","v":0},{"$f":"SUM(FUNCALLOC!BC90,FUNCALLOC!BC185)","v":0},{"$f":"SUM(FUNCALLOC!BD90,FUNCALLOC!BD185)","v":0},{"$f":"SUM(FUNCALLOC!BE90,FUNCALLOC!BE185)","v":0},{"$f":"SUM(FUNCALLOC!BF90,FUNCALLOC!BF185)","v":0},{"$f":"SUM(FUNCALLOC!BG90,FUNCALLOC!BG185)","v":0},{"$f":"SUM(FUNCALLOC!BH90,FUNCALLOC!BH185)","v":0},{"$f":"SUM(FUNCALLOC!BI90,FUNCALLOC!BI185)","v":0},{"$f":"SUM(FUNCALLOC!BJ90,FUNCALLOC!BJ185)","v":0},{"$f":"SUM(FUNCALLOC!BK90,FUNCALLOC!BK185)","v":0},{"$f":"SUM(FUNCALLOC!BL90,FUNCALLOC!BL185)","v":0},{"$f":"SUM(FUNCALLOC!BM90,FUNCALLOC!BM185)","v":0},{"$f":"SUM(FUNCALLOC!BN90,FUNCALLOC!BN185)","v":0},{"$f":"SUM(FUNCALLOC!BO90,FUNCALLOC!BO185)","v":0},{"$f":"SUM(FUNCALLOC!BP90,FUNCALLOC!BP185)","v":0},{"$f":"SUM(FUNCALLOC!BQ90,FUNCALLOC!BQ185)","v":0},{"$f":"SUM(FUNCALLOC!BR90,FUNCALLOC!BR185)","v":0},{"$f":"SUM(FUNCALLOC!BS90,FUNCALLOC!BS185)","v":0},{"$f":"SUM(FUNCALLOC!BT90,FUNCALLOC!BT185)","v":0},{"$f":"SUM(FUNCALLOC!BU90,FUNCALLOC!BU185)","v":0},{"$f":"SUM(FUNCALLOC!BV90,FUNCALLOC!BV185)","v":0},{"$f":"SUM(FUNCALLOC!BW90,FUNCALLOC!BW185)","v":0},{"$f":"SUM(FUNCALLOC!BX90,FUNCALLOC!BX185)","v":0},{"$f":"SUM(FUNCALLOC!BY90,FUNCALLOC!BY185)","v":0},{"$f":"SUM(FUNCALLOC!BZ90,FUNCALLOC!BZ185)","v":0}]
[null,null,null,{"$f":"IF((D49=0)*OR($C49=0),0,D49/$C49)","v":0},0.41799589993571795,0.12257798082322244,3.6096659223078115E-2,4.033182871349002E-5,3.6323261112701868E-4,4.8545642606291472E-3,6.0631735473696332E-5,7.6052674906328718E-4,3.2392048647122865E-3,4.4622386791034759E-2,8.648919080949137E-2,6.8639132139424199E-6,2.8441939525368329E-3,0.17470625291536249,1.7593147067477981E-2,3.22616628126422E-2,7.6793924437776806E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1437924565050112E-3,1.5012700411051324E-2,2.0876545093652908E-2,6.1505551264600796E-3,0,0,1.6605898107231621E-3,3.4497703897738603E-3,2.4766082939787124E-3,{"$f":"IF((AR49=0)*OR($C49=0),0,AR49/$C49)","v":9.487688799800347E-4},0,0,0,0,0,0,0,0,{"$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]
[]
["GP.T","Total General Plant",{"$f":"SUM(D52:BA52)","v":540077856.36379993},{"$f":"+FUNCALLOC!E88","v":0},{"$f":"+FUNCALLOC!F88","v":204076623.83940646},{"$f":"+FUNCALLOC!G88","v":55282140.207946494},{"$f":"+FUNCALLOC!H88","v":16279437.487932755},{"$f":"+FUNCALLOC!I88","v":18189.480645773809},{"$f":"+FUNCALLOC!J88","v":178333.10076227528},{"$f":"+FUNCALLOC!K88","v":2383402.4559677579},{"$f":"+FUNCALLOC!L88","v":29767.826622376811},{"$f":"+FUNCALLOC!M88","v":373389.0879243809},{"$f":"+FUNCALLOC!N88","v":1590323.7480138794},{"$f":"+FUNCALLOC!O88","v":21907858.369787496},{"$f":"+FUNCALLOC!P88","v":42462832.650461279},{"$f":"+FUNCALLOC!Q88","v":3369.9147304190265},{"$f":"+FUNCALLOC!R88","v":1396388.7359988105},{"$f":"+FUNCALLOC!S88","v":85773982.981004953},{"$f":"+FUNCALLOC!T88","v":8637551.7302133106},{"$f":"+FUNCALLOC!U88","v":15839223.10079585},{"$f":"+FUNCALLOC!V88","v":377028.3351541814},{"$f":"+FUNCALLOC!W88","v":0},{"$f":"+FUNCALLOC!X88","v":0},{"$f":"+FUNCALLOC!Y88","v":0},{"$f":"+FUNCALLOC!Z88","v":0},{"$f":"+FUNCALLOC!AA88","v":0},{"$f":"+FUNCALLOC!AB88","v":0},{"$f":"+FUNCALLOC!AC88","v":0},{"$f":"+FUNCALLOC!AD88","v":0},{"$f":"+FUNCALLOC!AE88","v":0},{"$f":"+FUNCALLOC!AF88","v":0},{"$f":"+FUNCALLOC!AG88","v":0},{"$f":"+FUNCALLOC!AH88","v":0},{"$f":"+FUNCALLOC!AI88","v":0},{"$f":"+FUNCALLOC!AJ88","v":2034441.1130680453},{"$f":"+FUNCALLOC!AK88","v":7370652.6702297013},{"$f":"+FUNCALLOC!AL88","v":10249572.603635801},{"$f":"+FUNCALLOC!AM88","v":5223902.6748196129},{"$f":"+FUNCALLOC!AN88","v":0},{"$f":"+FUNCALLOC!AO88","v":0},{"$f":"+FUNCALLOC!AP88","v":11398316.263390364},{"$f":"+FUNCALLOC!AQ88","v":23679281.713524397},{"$f":"+FUNCALLOC!AR88","v":16999480.794725366},{"$f":"+FUNCALLOC!AS88","v":6512365.4770383034},{"$f":"+FUNCALLOC!AT88","v":0},{"$f":"+FUNCALLOC!AU88","v":0},{"$f":"+FUNCALLOC!AV88","v":0},{"$f":"+FUNCALLOC!AW88","v":0},{"$f":"+FUNCALLOC!AX88","v":0},{"$f":"+FUNCALLOC!AY88","v":0},{"$f":"+FUNCALLOC!AZ88","v":0},{"$f":"+FUNCALLOC!BA88","v":0},{"$f":"+FUNCALLOC!BB88","v":0},{"$f":"+FUNCALLOC!BC88","v":0},{"$f":"+FUNCALLOC!BD88","v":0},{"$f":"+FUNCALLOC!BE88","v":0},{"$f":"+FUNCALLOC!BF88","v":0},{"$f":"+FUNCALLOC!BG88","v":0},{"$f":"+FUNCALLOC!BH88","v":0},{"$f":"+FUNCALLOC!BI88","v":0},{"$f":"+FUNCALLOC!BJ88","v":0},{"$f":"+FUNCALLOC!BK88","v":0},{"$f":"+FUNCALLOC!BL88","v":0},{"$f":"+FUNCALLOC!BM88","v":0},{"$f":"+FUNCALLOC!BN88","v":0},{"$f":"+FUNCALLOC!BO88","v":0},{"$f":"+FUNCALLOC!BP88","v":0},{"$f":"+FUNCALLOC!BQ88","v":0},{"$f":"+FUNCALLOC!BR88","v":0},{"$f":"+FUNCALLOC!BS88","v":0},{"$f":"+FUNCALLOC!BT88","v":0},{"$f":"+FUNCALLOC!BU88","v":0},{"$f":"+FUNCALLOC!BV88","v":0},{"$f":"+FUNCALLOC!BW88","v":0},{"$f":"+FUNCALLOC!BX88","v":0},{"$f":"+FUNCALLOC!BY88","v":0},{"$f":"+FUNCALLOC!BZ88","v":0}]
["",null,null,{"$f":"IF((D52=0)*OR($C52=0),0,D52/$C52)","v":0},0.3778651937581739,0.10235957567330457,3.0142760522599208E-2,3.3679367579035231E-5,3.3019887533057633E-4,4.4130719819075173E-3,5.5117658077662439E-5,6.9136159448993149E-4,2.9446194271342744E-3,4.0564259600064441E-2,7.8623539458462899E-2,6.2396832062468974E-6,2.585532288622835E-3,0.15881781111800861,1.599316029797563E-2,2.9327666213603186E-2,6.9809996968328342E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7669404310804269E-3,1.3647389137289091E-2,1.8977953794742555E-2,9.6724992762909322E-3,0,0,2.1104950201313911E-2,4.3844200302805753E-2,3.1475981831912782E-2,{"$f":"IF((AR52=0)*OR($C52=0),0,AR52/$C52)","v":1.2058197536341004E-2},0,0,0,0,0,0,0,0,{"$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]
[""]
["LINE.T","Total Distribution OH & UG Lines",{"$f":"SUM(D55:BA55)","v":2577769497.5271487},{"$f":"SUM(D13,D16)","v":0},0,0,0,0,0,0,0,0,0,0,844355810.78134346,67009.356344389787,27766610.698247954,1705580066.6912131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ13,AJ16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP13,BP16)","v":0},0,0,0,0,0,0,0,0,0]
["",null,null,{"$f":"IF((D55=0)*OR($C55=0),0,D55/$C55)","v":0},0,0,0,0,0,0,0,0,0,0,0.32755287530220722,2.5995092427259996E-5,1.0771564612307048E-2,0.6616495649930586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AR55=0)*OR($C55=0),0,AR55/$C55)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA55=0)*OR($C55=0),0,BA55/$C55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["POWER.T","Sales of Electricity - Non Firm",{"$f":"SUM(D58:BA58)","v":873670533.75404716},{"$f":"SUM(FUNCALLOC!E300,FUNCALLOC!E285,FUNCALLOC!E276,FUNCALLOC!E270,FUNCALLOC!E261)","v":0},{"$f":"SUM(FUNCALLOC!F300,FUNCALLOC!F285,FUNCALLOC!F276,FUNCALLOC!F270,FUNCALLOC!F261)","v":221510113.49275336},{"$f":"SUM(FUNCALLOC!G300,FUNCALLOC!G285,FUNCALLOC!G276,FUNCALLOC!G270,FUNCALLOC!G261)","v":19056918.888669107},{"$f":"SUM(FUNCALLOC!H300,FUNCALLOC!H285,FUNCALLOC!H276,FUNCALLOC!H270,FUNCALLOC!H261)","v":5744913.1137444992},{"$f":"SUM(FUNCALLOC!I300,FUNCALLOC!I285,FUNCALLOC!I276,FUNCALLOC!I270,FUNCALLOC!I261)","v":6423.5119633552431},{"$f":"SUM(FUNCALLOC!J300,FUNCALLOC!J285,FUNCALLOC!J276,FUNCALLOC!J270,FUNCALLOC!J261)","v":0},{"$f":"SUM(FUNCALLOC!K300,FUNCALLOC!K285,FUNCALLOC!K276,FUNCALLOC!K270,FUNCALLOC!K261)","v":0},{"$f":"SUM(FUNCALLOC!L300,FUNCALLOC!L285,FUNCALLOC!L276,FUNCALLOC!L270,FUNCALLOC!L261)","v":0},{"$f":"SUM(FUNCALLOC!M300,FUNCALLOC!M285,FUNCALLOC!M276,FUNCALLOC!M270,FUNCALLOC!M261)","v":0},{"$f":"SUM(FUNCALLOC!N300,FUNCALLOC!N285,FUNCALLOC!N276,FUNCALLOC!N270,FUNCALLOC!N261)","v":0},{"$f":"SUM(FUNCALLOC!O300,FUNCALLOC!O285,FUNCALLOC!O276,FUNCALLOC!O270,FUNCALLOC!O261)","v":0},{"$f":"SUM(FUNCALLOC!P300,FUNCALLOC!P285,FUNCALLOC!P276,FUNCALLOC!P270,FUNCALLOC!P261)","v":0},{"$f":"SUM(FUNCALLOC!Q300,FUNCALLOC!Q285,FUNCALLOC!Q276,FUNCALLOC!Q270,FUNCALLOC!Q261)","v":0},{"$f":"SUM(FUNCALLOC!R300,FUNCALLOC!R285,FUNCALLOC!R276,FUNCALLOC!R270,FUNCALLOC!R261)","v":0},{"$f":"SUM(FUNCALLOC!S300,FUNCALLOC!S285,FUNCALLOC!S276,FUNCALLOC!S270,FUNCALLOC!S261)","v":0},{"$f":"SUM(FUNCALLOC!T300,FUNCALLOC!T285,FUNCALLOC!T276,FUNCALLOC!T270,FUNCALLOC!T261)","v":0},{"$f":"SUM(FUNCALLOC!U300,FUNCALLOC!U285,FUNCALLOC!U276,FUNCALLOC!U270,FUNCALLOC!U261)","v":0},{"$f":"SUM(FUNCALLOC!V300,FUNCALLOC!V285,FUNCALLOC!V276,FUNCALLOC!V270,FUNCALLOC!V261)","v":0},{"$f":"SUM(FUNCALLOC!W300,FUNCALLOC!W285,FUNCALLOC!W276,FUNCALLOC!W270,FUNCALLOC!W261)","v":0},{"$f":"SUM(FUNCALLOC!X300,FUNCALLOC!X285,FUNCALLOC!X276,FUNCALLOC!X270,FUNCALLOC!X261)","v":0},{"$f":"SUM(FUNCALLOC!Y300,FUNCALLOC!Y285,FUNCALLOC!Y276,FUNCALLOC!Y270,FUNCALLOC!Y261)","v":0},{"$f":"SUM(FUNCALLOC!Z300,FUNCALLOC!Z285,FUNCALLOC!Z276,FUNCALLOC!Z270,FUNCALLOC!Z261)","v":0},{"$f":"SUM(FUNCALLOC!AA300,FUNCALLOC!AA285,FUNCALLOC!AA276,FUNCALLOC!AA270,FUNCALLOC!AA261)","v":0},{"$f":"SUM(FUNCALLOC!AB300,FUNCALLOC!AB285,FUNCALLOC!AB276,FUNCALLOC!AB270,FUNCALLOC!AB261)","v":0},{"$f":"SUM(FUNCALLOC!AC300,FUNCALLOC!AC285,FUNCALLOC!AC276,FUNCALLOC!AC270,FUNCALLOC!AC261)","v":627352164.74691677},{"$f":"SUM(FUNCALLOC!AD300,FUNCALLOC!AD285,FUNCALLOC!AD276,FUNCALLOC!AD270,FUNCALLOC!AD261)","v":0},{"$f":"SUM(FUNCALLOC!AE300,FUNCALLOC!AE285,FUNCALLOC!AE276,FUNCALLOC!AE270,FUNCALLOC!AE261)","v":0},{"$f":"SUM(FUNCALLOC!AF300,FUNCALLOC!AF285,FUNCALLOC!AF276,FUNCALLOC!AF270,FUNCALLOC!AF261)","v":0},{"$f":"SUM(FUNCALLOC!AG300,FUNCALLOC!AG285,FUNCALLOC!AG276,FUNCALLOC!AG270,FUNCALLOC!AG261)","v":0},{"$f":"SUM(FUNCALLOC!AH300,FUNCALLOC!AH285,FUNCALLOC!AH276,FUNCALLOC!AH270,FUNCALLOC!AH261)","v":0},{"$f":"SUM(FUNCALLOC!AI300,FUNCALLOC!AI285,FUNCALLOC!AI276,FUNCALLOC!AI270,FUNCALLOC!AI261)","v":0},{"$f":"SUM(FUNCALLOC!AJ300,FUNCALLOC!AJ285,FUNCALLOC!AJ276,FUNCALLOC!AJ270,FUNCALLOC!AJ261)","v":0},{"$f":"SUM(FUNCALLOC!AK300,FUNCALLOC!AK285,FUNCALLOC!AK276,FUNCALLOC!AK270,FUNCALLOC!AK261)","v":0},{"$f":"SUM(FUNCALLOC!AL300,FUNCALLOC!AL285,FUNCALLOC!AL276,FUNCALLOC!AL270,FUNCALLOC!AL261)","v":0},{"$f":"SUM(FUNCALLOC!AM300,FUNCALLOC!AM285,FUNCALLOC!AM276,FUNCALLOC!AM270,FUNCALLOC!AM261)","v":0},{"$f":"SUM(FUNCALLOC!AN300,FUNCALLOC!AN285,FUNCALLOC!AN276,FUNCALLOC!AN270,FUNCALLOC!AN261)","v":0},{"$f":"SUM(FUNCALLOC!AO300,FUNCALLOC!AO285,FUNCALLOC!AO276,FUNCALLOC!AO270,FUNCALLOC!AO261)","v":0},{"$f":"SUM(FUNCALLOC!AP300,FUNCALLOC!AP285,FUNCALLOC!AP276,FUNCALLOC!AP270,FUNCALLOC!AP261)","v":0},{"$f":"SUM(FUNCALLOC!AQ300,FUNCALLOC!AQ285,FUNCALLOC!AQ276,FUNCALLOC!AQ270,FUNCALLOC!AQ261)","v":0},{"$f":"SUM(FUNCALLOC!AR300,FUNCALLOC!AR285,FUNCALLOC!AR276,FUNCALLOC!AR270,FUNCALLOC!AR261)","v":0},{"$f":"SUM(FUNCALLOC!AS300,FUNCALLOC!AS285,FUNCALLOC!AS276,FUNCALLOC!AS270,FUNCALLOC!AS261)","v":0},{"$f":"SUM(FUNCALLOC!AT300,FUNCALLOC!AT285,FUNCALLOC!AT276,FUNCALLOC!AT270,FUNCALLOC!AT261)","v":0},{"$f":"SUM(FUNCALLOC!AU300,FUNCALLOC!AU285,FUNCALLOC!AU276,FUNCALLOC!AU270,FUNCALLOC!AU261)","v":0},{"$f":"SUM(FUNCALLOC!AV300,FUNCALLOC!AV285,FUNCALLOC!AV276,FUNCALLOC!AV270,FUNCALLOC!AV261)","v":0},{"$f":"SUM(FUNCALLOC!AW300,FUNCALLOC!AW285,FUNCALLOC!AW276,FUNCALLOC!AW270,FUNCALLOC!AW261)","v":0},{"$f":"SUM(FUNCALLOC!AX300,FUNCALLOC!AX285,FUNCALLOC!AX276,FUNCALLOC!AX270,FUNCALLOC!AX261)","v":0},{"$f":"SUM(FUNCALLOC!AY300,FUNCALLOC!AY285,FUNCALLOC!AY276,FUNCALLOC!AY270,FUNCALLOC!AY261)","v":0},{"$f":"SUM(FUNCALLOC!AZ300,FUNCALLOC!AZ285,FUNCALLOC!AZ276,FUNCALLOC!AZ270,FUNCALLOC!AZ261)","v":0},{"$f":"SUM(FUNCALLOC!BA300,FUNCALLOC!BA285,FUNCALLOC!BA276,FUNCALLOC!BA270,FUNCALLOC!BA261)","v":0},{"$f":"SUM(FUNCALLOC!BB300,FUNCALLOC!BB285,FUNCALLOC!BB276,FUNCALLOC!BB270,FUNCALLOC!BB261)","v":0},{"$f":"SUM(FUNCALLOC!BC300,FUNCALLOC!BC285,FUNCALLOC!BC276,FUNCALLOC!BC270,FUNCALLOC!BC261)","v":0},{"$f":"SUM(FUNCALLOC!BD300,FUNCALLOC!BD285,FUNCALLOC!BD276,FUNCALLOC!BD270,FUNCALLOC!BD261)","v":0},{"$f":"SUM(FUNCALLOC!BE300,FUNCALLOC!BE285,FUNCALLOC!BE276,FUNCALLOC!BE270,FUNCALLOC!BE261)","v":0},{"$f":"SUM(FUNCALLOC!BF300,FUNCALLOC!BF285,FUNCALLOC!BF276,FUNCALLOC!BF270,FUNCALLOC!BF261)","v":0},{"$f":"SUM(FUNCALLOC!BG300,FUNCALLOC!BG285,FUNCALLOC!BG276,FUNCALLOC!BG270,FUNCALLOC!BG261)","v":0},{"$f":"SUM(FUNCALLOC!BH300,FUNCALLOC!BH285,FUNCALLOC!BH276,FUNCALLOC!BH270,FUNCALLOC!BH261)","v":0},{"$f":"SUM(FUNCALLOC!BI300,FUNCALLOC!BI285,FUNCALLOC!BI276,FUNCALLOC!BI270,FUNCALLOC!BI261)","v":0},{"$f":"SUM(FUNCALLOC!BJ300,FUNCALLOC!BJ285,FUNCALLOC!BJ276,FUNCALLOC!BJ270,FUNCALLOC!BJ261)","v":0},{"$f":"SUM(FUNCALLOC!BK300,FUNCALLOC!BK285,FUNCALLOC!BK276,FUNCALLOC!BK270,FUNCALLOC!BK261)","v":0},{"$f":"SUM(FUNCALLOC!BL300,FUNCALLOC!BL285,FUNCALLOC!BL276,FUNCALLOC!BL270,FUNCALLOC!BL261)","v":0},{"$f":"SUM(FUNCALLOC!BM300,FUNCALLOC!BM285,FUNCALLOC!BM276,FUNCALLOC!BM270,FUNCALLOC!BM261)","v":0},{"$f":"SUM(FUNCALLOC!BN300,FUNCALLOC!BN285,FUNCALLOC!BN276,FUNCALLOC!BN270,FUNCALLOC!BN261)","v":0},{"$f":"SUM(FUNCALLOC!BO300,FUNCALLOC!BO285,FUNCALLOC!BO276,FUNCALLOC!BO270,FUNCALLOC!BO261)","v":0},{"$f":"SUM(FUNCALLOC!BP300,FUNCALLOC!BP285,FUNCALLOC!BP276,FUNCALLOC!BP270,FUNCALLOC!BP261)","v":0},{"$f":"SUM(FUNCALLOC!BQ300,FUNCALLOC!BQ285,FUNCALLOC!BQ276,FUNCALLOC!BQ270,FUNCALLOC!BQ261)","v":0},{"$f":"SUM(FUNCALLOC!BR300,FUNCALLOC!BR285,FUNCALLOC!BR276,FUNCALLOC!BR270,FUNCALLOC!BR261)","v":0},{"$f":"SUM(FUNCALLOC!BS300,FUNCALLOC!BS285,FUNCALLOC!BS276,FUNCALLOC!BS270,FUNCALLOC!BS261)","v":0},{"$f":"SUM(FUNCALLOC!BT300,FUNCALLOC!BT285,FUNCALLOC!BT276,FUNCALLOC!BT270,FUNCALLOC!BT261)","v":0},{"$f":"SUM(FUNCALLOC!BU300,FUNCALLOC!BU285,FUNCALLOC!BU276,FUNCALLOC!BU270,FUNCALLOC!BU261)","v":0},{"$f":"SUM(FUNCALLOC!BV300,FUNCALLOC!BV285,FUNCALLOC!BV276,FUNCALLOC!BV270,FUNCALLOC!BV261)","v":0},{"$f":"SUM(FUNCALLOC!BW300,FUNCALLOC!BW285,FUNCALLOC!BW276,FUNCALLOC!BW270,FUNCALLOC!BW261)","v":0},{"$f":"SUM(FUNCALLOC!BX300,FUNCALLOC!BX285,FUNCALLOC!BX276,FUNCALLOC!BX270,FUNCALLOC!BX261)","v":0},{"$f":"SUM(FUNCALLOC!BY300,FUNCALLOC!BY285,FUNCALLOC!BY276,FUNCALLOC!BY270,FUNCALLOC!BY261)","v":0},{"$f":"SUM(FUNCALLOC!BZ300,FUNCALLOC!BZ285,FUNCALLOC!BZ276,FUNCALLOC!BZ270,FUNCALLOC!BZ261)","v":0}]
[null,null,null,{"$f":"IF((D58=0)*OR($C58=0),0,D58/$C58)","v":0},0.25353964101427751,2.1812477532902521E-2,6.5756058969499232E-3,7.3523275825204477E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.71806492322828741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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/$C58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PP.T","Total Production Plant",{"$f":"SUM(D61:BA61)","v":4097835000},{"$f":"SUM(FUNCALLOC!E28)","v":0},{"$f":"SUM(FUNCALLOC!F28)","v":4097835000},{"$f":"SUM(FUNCALLOC!G28)","v":0},{"$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":0},{"$f":"SUM(FUNCALLOC!AE28)","v":0},{"$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,{"$f":"IF((D61=0)*OR($C61=0),0,D61/$C61)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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/$C61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PTDGP.T","Total Prod, Trans, Dist & Gen Plant",{"$f":"SUM(D64:BA64)","v":10321926586.7778},{"$f":"SUM(FUNCALLOC!E28,FUNCALLOC!E39,FUNCALLOC!E72,FUNCALLOC!E88)","v":0},{"$f":"SUM(FUNCALLOC!F28,FUNCALLOC!F39,FUNCALLOC!F72,FUNCALLOC!F88)","v":4301911623.839406},{"$f":"SUM(FUNCALLOC!G28,FUNCALLOC!G39,FUNCALLOC!G72,FUNCALLOC!G88)","v":1286921818.5780437},{"$f":"SUM(FUNCALLOC!H28,FUNCALLOC!H39,FUNCALLOC!H72,FUNCALLOC!H88)","v":378971639.27793264},{"$f":"SUM(FUNCALLOC!I28,FUNCALLOC!I39,FUNCALLOC!I72,FUNCALLOC!I88)","v":423435.8406457738},{"$f":"SUM(FUNCALLOC!J28,FUNCALLOC!J39,FUNCALLOC!J72,FUNCALLOC!J88)","v":3762627.6107578948},{"$f":"SUM(FUNCALLOC!K28,FUNCALLOC!K39,FUNCALLOC!K72,FUNCALLOC!K88)","v":50287107.945972145},{"$f":"SUM(FUNCALLOC!L28,FUNCALLOC!L39,FUNCALLOC!L72,FUNCALLOC!L88)","v":628067.62111379474},{"$f":"SUM(FUNCALLOC!M28,FUNCALLOC!M39,FUNCALLOC!M72,FUNCALLOC!M88)","v":7878089.2934329631},{"$f":"SUM(FUNCALLOC!N28,FUNCALLOC!N39,FUNCALLOC!N72,FUNCALLOC!N88)","v":33554040.269269075},{"$f":"SUM(FUNCALLOC!O28,FUNCALLOC!O39,FUNCALLOC!O72,FUNCALLOC!O88)","v":462231141.84853232},{"$f":"SUM(FUNCALLOC!P28,FUNCALLOC!P39,FUNCALLOC!P72,FUNCALLOC!P88)","v":895917952.85721695},{"$f":"SUM(FUNCALLOC!Q28,FUNCALLOC!Q39,FUNCALLOC!Q72,FUNCALLOC!Q88)","v":71101.406056281936},{"$f":"SUM(FUNCALLOC!R28,FUNCALLOC!R39,FUNCALLOC!R72,FUNCALLOC!R88)","v":29462229.899901424},{"$f":"SUM(FUNCALLOC!S28,FUNCALLOC!S39,FUNCALLOC!S72,FUNCALLOC!S88)","v":1809734453.5001698},{"$f":"SUM(FUNCALLOC!T28,FUNCALLOC!T39,FUNCALLOC!T72,FUNCALLOC!T88)","v":182242615.03069922},{"$f":"SUM(FUNCALLOC!U28,FUNCALLOC!U39,FUNCALLOC!U72,FUNCALLOC!U88)","v":334189771.37314469},{"$f":"SUM(FUNCALLOC!V28,FUNCALLOC!V39,FUNCALLOC!V72,FUNCALLOC!V88)","v":7954873.3119392935},{"$f":"SUM(FUNCALLOC!W28,FUNCALLOC!W39,FUNCALLOC!W72,FUNCALLOC!W88)","v":0},{"$f":"SUM(FUNCALLOC!X28,FUNCALLOC!X39,FUNCALLOC!X72,FUNCALLOC!X88)","v":0},{"$f":"SUM(FUNCALLOC!Y28,FUNCALLOC!Y39,FUNCALLOC!Y72,FUNCALLOC!Y88)","v":0},{"$f":"SUM(FUNCALLOC!Z28,FUNCALLOC!Z39,FUNCALLOC!Z72,FUNCALLOC!Z88)","v":0},{"$f":"SUM(FUNCALLOC!AA28,FUNCALLOC!AA39,FUNCALLOC!AA72,FUNCALLOC!AA88)","v":0},{"$f":"SUM(FUNCALLOC!AB28,FUNCALLOC!AB39,FUNCALLOC!AB72,FUNCALLOC!AB88)","v":0},{"$f":"SUM(FUNCALLOC!AC28,FUNCALLOC!AC39,FUNCALLOC!AC72,FUNCALLOC!AC88)","v":0},{"$f":"SUM(FUNCALLOC!AD28,FUNCALLOC!AD39,FUNCALLOC!AD72,FUNCALLOC!AD88)","v":0},{"$f":"SUM(FUNCALLOC!AE28,FUNCALLOC!AE39,FUNCALLOC!AE72,FUNCALLOC!AE88)","v":0},{"$f":"SUM(FUNCALLOC!AF28,FUNCALLOC!AF39,FUNCALLOC!AF72,FUNCALLOC!AF88)","v":0},{"$f":"SUM(FUNCALLOC!AG28,FUNCALLOC!AG39,FUNCALLOC!AG72,FUNCALLOC!AG88)","v":0},{"$f":"SUM(FUNCALLOC!AH28,FUNCALLOC!AH39,FUNCALLOC!AH72,FUNCALLOC!AH88)","v":0},{"$f":"SUM(FUNCALLOC!AI28,FUNCALLOC!AI39,FUNCALLOC!AI72,FUNCALLOC!AI88)","v":0},{"$f":"SUM(FUNCALLOC!AJ28,FUNCALLOC!AJ39,FUNCALLOC!AJ72,FUNCALLOC!AJ88)","v":42924416.56524016},{"$f":"SUM(FUNCALLOC!AK28,FUNCALLOC!AK39,FUNCALLOC!AK72,FUNCALLOC!AK88)","v":155512471.48044512},{"$f":"SUM(FUNCALLOC!AL28,FUNCALLOC!AL39,FUNCALLOC!AL72,FUNCALLOC!AL88)","v":216254440.2136358},{"$f":"SUM(FUNCALLOC!AM28,FUNCALLOC!AM39,FUNCALLOC!AM72,FUNCALLOC!AM88)","v":62503224.765566207},{"$f":"SUM(FUNCALLOC!AN28,FUNCALLOC!AN39,FUNCALLOC!AN72,FUNCALLOC!AN88)","v":0},{"$f":"SUM(FUNCALLOC!AO28,FUNCALLOC!AO39,FUNCALLOC!AO72,FUNCALLOC!AO88)","v":0},{"$f":"SUM(FUNCALLOC!AP28,FUNCALLOC!AP39,FUNCALLOC!AP72,FUNCALLOC!AP88)","v":11398316.263390364},{"$f":"SUM(FUNCALLOC!AQ28,FUNCALLOC!AQ39,FUNCALLOC!AQ72,FUNCALLOC!AQ88)","v":23679281.713524397},{"$f":"SUM(FUNCALLOC!AR28,FUNCALLOC!AR39,FUNCALLOC!AR72,FUNCALLOC!AR88)","v":16999480.794725366},{"$f":"SUM(FUNCALLOC!AS28,FUNCALLOC!AS39,FUNCALLOC!AS72,FUNCALLOC!AS88)","v":6512365.4770383034},{"$f":"SUM(FUNCALLOC!AT28,FUNCALLOC!AT39,FUNCALLOC!AT72,FUNCALLOC!AT88)","v":0},{"$f":"SUM(FUNCALLOC!AU28,FUNCALLOC!AU39,FUNCALLOC!AU72,FUNCALLOC!AU88)","v":0},{"$f":"SUM(FUNCALLOC!AV28,FUNCALLOC!AV39,FUNCALLOC!AV72,FUNCALLOC!AV88)","v":0},{"$f":"SUM(FUNCALLOC!AW28,FUNCALLOC!AW39,FUNCALLOC!AW72,FUNCALLOC!AW88)","v":0},{"$f":"SUM(FUNCALLOC!AX28,FUNCALLOC!AX39,FUNCALLOC!AX72,FUNCALLOC!AX88)","v":0},{"$f":"SUM(FUNCALLOC!AY28,FUNCALLOC!AY39,FUNCALLOC!AY72,FUNCALLOC!AY88)","v":0},{"$f":"SUM(FUNCALLOC!AZ28,FUNCALLOC!AZ39,FUNCALLOC!AZ72,FUNCALLOC!AZ88)","v":0},{"$f":"SUM(FUNCALLOC!BA28,FUNCALLOC!BA39,FUNCALLOC!BA72,FUNCALLOC!BA88)","v":0},{"$f":"SUM(FUNCALLOC!BB28,FUNCALLOC!BB39,FUNCALLOC!BB72,FUNCALLOC!BB88)","v":0},{"$f":"SUM(FUNCALLOC!BC28,FUNCALLOC!BC39,FUNCALLOC!BC72,FUNCALLOC!BC88)","v":0},{"$f":"SUM(FUNCALLOC!BD28,FUNCALLOC!BD39,FUNCALLOC!BD72,FUNCALLOC!BD88)","v":0},{"$f":"SUM(FUNCALLOC!BE28,FUNCALLOC!BE39,FUNCALLOC!BE72,FUNCALLOC!BE88)","v":0},{"$f":"SUM(FUNCALLOC!BF28,FUNCALLOC!BF39,FUNCALLOC!BF72,FUNCALLOC!BF88)","v":0},{"$f":"SUM(FUNCALLOC!BG28,FUNCALLOC!BG39,FUNCALLOC!BG72,FUNCALLOC!BG88)","v":0},{"$f":"SUM(FUNCALLOC!BH28,FUNCALLOC!BH39,FUNCALLOC!BH72,FUNCALLOC!BH88)","v":0},{"$f":"SUM(FUNCALLOC!BI28,FUNCALLOC!BI39,FUNCALLOC!BI72,FUNCALLOC!BI88)","v":0},{"$f":"SUM(FUNCALLOC!BJ28,FUNCALLOC!BJ39,FUNCALLOC!BJ72,FUNCALLOC!BJ88)","v":0},{"$f":"SUM(FUNCALLOC!BK28,FUNCALLOC!BK39,FUNCALLOC!BK72,FUNCALLOC!BK88)","v":0},{"$f":"SUM(FUNCALLOC!BL28,FUNCALLOC!BL39,FUNCALLOC!BL72,FUNCALLOC!BL88)","v":0},{"$f":"SUM(FUNCALLOC!BM28,FUNCALLOC!BM39,FUNCALLOC!BM72,FUNCALLOC!BM88)","v":0},{"$f":"SUM(FUNCALLOC!BN28,FUNCALLOC!BN39,FUNCALLOC!BN72,FUNCALLOC!BN88)","v":0},{"$f":"SUM(FUNCALLOC!BO28,FUNCALLOC!BO39,FUNCALLOC!BO72,FUNCALLOC!BO88)","v":0},{"$f":"SUM(FUNCALLOC!BP28,FUNCALLOC!BP39,FUNCALLOC!BP72,FUNCALLOC!BP88)","v":0},{"$f":"SUM(FUNCALLOC!BQ28,FUNCALLOC!BQ39,FUNCALLOC!BQ72,FUNCALLOC!BQ88)","v":0},{"$f":"SUM(FUNCALLOC!BR28,FUNCALLOC!BR39,FUNCALLOC!BR72,FUNCALLOC!BR88)","v":0},{"$f":"SUM(FUNCALLOC!BS28,FUNCALLOC!BS39,FUNCALLOC!BS72,FUNCALLOC!BS88)","v":0},{"$f":"SUM(FUNCALLOC!BT28,FUNCALLOC!BT39,FUNCALLOC!BT72,FUNCALLOC!BT88)","v":0},{"$f":"SUM(FUNCALLOC!BU28,FUNCALLOC!BU39,FUNCALLOC!BU72,FUNCALLOC!BU88)","v":0},{"$f":"SUM(FUNCALLOC!BV28,FUNCALLOC!BV39,FUNCALLOC!BV72,FUNCALLOC!BV88)","v":0},{"$f":"SUM(FUNCALLOC!BW28,FUNCALLOC!BW39,FUNCALLOC!BW72,FUNCALLOC!BW88)","v":0},{"$f":"SUM(FUNCALLOC!BX28,FUNCALLOC!BX39,FUNCALLOC!BX72,FUNCALLOC!BX88)","v":0},{"$f":"SUM(FUNCALLOC!BY28,FUNCALLOC!BY39,FUNCALLOC!BY72,FUNCALLOC!BY88)","v":0},{"$f":"SUM(FUNCALLOC!BZ28,FUNCALLOC!BZ39,FUNCALLOC!BZ72,FUNCALLOC!BZ88)","v":0}]
[null,null,null,{"$f":"IF((D64=0)*OR($C64=0),0,D64/$C64)","v":0},0.4167740961605052,0.12467845103903055,3.6715203900344384E-2,4.1022946354626026E-5,3.6452764695863582E-4,4.8718722733785977E-3,6.0847906234707958E-5,7.6323826053216188E-4,3.2507536250307371E-3,4.4781479306454479E-2,8.6797551341323387E-2,6.8883851729154461E-6,2.8543343776191942E-3,0.17532913437094261,1.765587204080183E-2,3.2376685550276604E-2,7.7067718366931055E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1585663494473554E-3,1.5066225299417821E-2,2.0950976389490485E-2,6.0553835798088027E-3,0,0,1.104281857419079E-3,2.2940757730109344E-3,1.6469290545527994E-3,{"$f":"IF((AR64=0)*OR($C64=0),0,AR64/$C64)","v":6.3092538222278441E-4},0,0,0,0,0,0,0,0,{"$f":"IF((BA64=0)*OR($C64=0),0,BA64/$C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["PTDP.T","Prod Trans Dist Allocation Factor",{"$f":"SUM(D67:BA67)","v":9781848730.4139977},{"$f":"SUM(FUNCALLOC!E28,FUNCALLOC!E39,FUNCALLOC!E72)","v":0},{"$f":"SUM(FUNCALLOC!F28,FUNCALLOC!F39,FUNCALLOC!F72)","v":4097835000},{"$f":"SUM(FUNCALLOC!G28,FUNCALLOC!G39,FUNCALLOC!G72)","v":1231639678.3700972},{"$f":"SUM(FUNCALLOC!H28,FUNCALLOC!H39,FUNCALLOC!H72)","v":362692201.7899999},{"$f":"SUM(FUNCALLOC!I28,FUNCALLOC!I39,FUNCALLOC!I72)","v":405246.36},{"$f":"SUM(FUNCALLOC!J28,FUNCALLOC!J39,FUNCALLOC!J72)","v":3584294.5099956198},{"$f":"SUM(FUNCALLOC!K28,FUNCALLOC!K39,FUNCALLOC!K72)","v":47903705.490004383},{"$f":"SUM(FUNCALLOC!L28,FUNCALLOC!L39,FUNCALLOC!L72)","v":598299.79449141794},{"$f":"SUM(FUNCALLOC!M28,FUNCALLOC!M39,FUNCALLOC!M72)","v":7504700.2055085823},{"$f":"SUM(FUNCALLOC!N28,FUNCALLOC!N39,FUNCALLOC!N72)","v":31963716.521255195},{"$f":"SUM(FUNCALLOC!O28,FUNCALLOC!O39,FUNCALLOC!O72)","v":440323283.4787448},{"$f":"SUM(FUNCALLOC!P28,FUNCALLOC!P39,FUNCALLOC!P72)","v":853455120.20675564},{"$f":"SUM(FUNCALLOC!Q28,FUNCALLOC!Q39,FUNCALLOC!Q72)","v":67731.491325862909},{"$f":"SUM(FUNCALLOC!R28,FUNCALLOC!R39,FUNCALLOC!R72)","v":28065841.163902614},{"$f":"SUM(FUNCALLOC!S28,FUNCALLOC!S39,FUNCALLOC!S72)","v":1723960470.5191648},{"$f":"SUM(FUNCALLOC!T28,FUNCALLOC!T39,FUNCALLOC!T72)","v":173605063.30048591},{"$f":"SUM(FUNCALLOC!U28,FUNCALLOC!U39,FUNCALLOC!U72)","v":318350548.27234882},{"$f":"SUM(FUNCALLOC!V28,FUNCALLOC!V39,FUNCALLOC!V72)","v":7577844.9767851122},{"$f":"SUM(FUNCALLOC!W28,FUNCALLOC!W39,FUNCALLOC!W72)","v":0},{"$f":"SUM(FUNCALLOC!X28,FUNCALLOC!X39,FUNCALLOC!X72)","v":0},{"$f":"SUM(FUNCALLOC!Y28,FUNCALLOC!Y39,FUNCALLOC!Y72)","v":0},{"$f":"SUM(FUNCALLOC!Z28,FUNCALLOC!Z39,FUNCALLOC!Z72)","v":0},{"$f":"SUM(FUNCALLOC!AA28,FUNCALLOC!AA39,FUNCALLOC!AA72)","v":0},{"$f":"SUM(FUNCALLOC!AB28,FUNCALLOC!AB39,FUNCALLOC!AB72)","v":0},{"$f":"SUM(FUNCALLOC!AC28,FUNCALLOC!AC39,FUNCALLOC!AC72)","v":0},{"$f":"SUM(FUNCALLOC!AD28,FUNCALLOC!AD39,FUNCALLOC!AD72)","v":0},{"$f":"SUM(FUNCALLOC!AE28,FUNCALLOC!AE39,FUNCALLOC!AE72)","v":0},{"$f":"SUM(FUNCALLOC!AF28,FUNCALLOC!AF39,FUNCALLOC!AF72)","v":0},{"$f":"SUM(FUNCALLOC!AG28,FUNCALLOC!AG39,FUNCALLOC!AG72)","v":0},{"$f":"SUM(FUNCALLOC!AH28,FUNCALLOC!AH39,FUNCALLOC!AH72)","v":0},{"$f":"SUM(FUNCALLOC!AI28,FUNCALLOC!AI39,FUNCALLOC!AI72)","v":0},{"$f":"SUM(FUNCALLOC!AJ28,FUNCALLOC!AJ39,FUNCALLOC!AJ72)","v":40889975.452172115},{"$f":"SUM(FUNCALLOC!AK28,FUNCALLOC!AK39,FUNCALLOC!AK72)","v":148141818.81021541},{"$f":"SUM(FUNCALLOC!AL28,FUNCALLOC!AL39,FUNCALLOC!AL72)","v":206004867.61000001},{"$f":"SUM(FUNCALLOC!AM28,FUNCALLOC!AM39,FUNCALLOC!AM72)","v":57279322.090746596},{"$f":"SUM(FUNCALLOC!AN28,FUNCALLOC!AN39,FUNCALLOC!AN72)","v":0},{"$f":"SUM(FUNCALLOC!AO28,FUNCALLOC!AO39,FUNCALLOC!AO72)","v":0},{"$f":"SUM(FUNCALLOC!AP28,FUNCALLOC!AP39,FUNCALLOC!AP72)","v":0},{"$f":"SUM(FUNCALLOC!AQ28,FUNCALLOC!AQ39,FUNCALLOC!AQ72)","v":0},{"$f":"SUM(FUNCALLOC!AR28,FUNCALLOC!AR39,FUNCALLOC!AR72)","v":0},{"$f":"SUM(FUNCALLOC!AS28,FUNCALLOC!AS39,FUNCALLOC!AS72)","v":0},{"$f":"SUM(FUNCALLOC!AT28,FUNCALLOC!AT39,FUNCALLOC!AT72)","v":0},{"$f":"SUM(FUNCALLOC!AU28,FUNCALLOC!AU39,FUNCALLOC!AU72)","v":0},{"$f":"SUM(FUNCALLOC!AV28,FUNCALLOC!AV39,FUNCALLOC!AV72)","v":0},{"$f":"SUM(FUNCALLOC!AW28,FUNCALLOC!AW39,FUNCALLOC!AW72)","v":0},{"$f":"SUM(FUNCALLOC!AX28,FUNCALLOC!AX39,FUNCALLOC!AX72)","v":0},{"$f":"SUM(FUNCALLOC!AY28,FUNCALLOC!AY39,FUNCALLOC!AY72)","v":0},{"$f":"SUM(FUNCALLOC!AZ28,FUNCALLOC!AZ39,FUNCALLOC!AZ72)","v":0},{"$f":"SUM(FUNCALLOC!BA28,FUNCALLOC!BA39,FUNCALLOC!BA72)","v":0},{"$f":"SUM(FUNCALLOC!BB28,FUNCALLOC!BB39,FUNCALLOC!BB72)","v":0},{"$f":"SUM(FUNCALLOC!BC28,FUNCALLOC!BC39,FUNCALLOC!BC72)","v":0},{"$f":"SUM(FUNCALLOC!BD28,FUNCALLOC!BD39,FUNCALLOC!BD72)","v":0},{"$f":"SUM(FUNCALLOC!BE28,FUNCALLOC!BE39,FUNCALLOC!BE72)","v":0},{"$f":"SUM(FUNCALLOC!BF28,FUNCALLOC!BF39,FUNCALLOC!BF72)","v":0},{"$f":"SUM(FUNCALLOC!BG28,FUNCALLOC!BG39,FUNCALLOC!BG72)","v":0},{"$f":"SUM(FUNCALLOC!BH28,FUNCALLOC!BH39,FUNCALLOC!BH72)","v":0},{"$f":"SUM(FUNCALLOC!BI28,FUNCALLOC!BI39,FUNCALLOC!BI72)","v":0},{"$f":"SUM(FUNCALLOC!BJ28,FUNCALLOC!BJ39,FUNCALLOC!BJ72)","v":0},{"$f":"SUM(FUNCALLOC!BK28,FUNCALLOC!BK39,FUNCALLOC!BK72)","v":0},{"$f":"SUM(FUNCALLOC!BL28,FUNCALLOC!BL39,FUNCALLOC!BL72)","v":0},{"$f":"SUM(FUNCALLOC!BM28,FUNCALLOC!BM39,FUNCALLOC!BM72)","v":0},{"$f":"SUM(FUNCALLOC!BN28,FUNCALLOC!BN39,FUNCALLOC!BN72)","v":0},{"$f":"SUM(FUNCALLOC!BO28,FUNCALLOC!BO39,FUNCALLOC!BO72)","v":0},{"$f":"SUM(FUNCALLOC!BP28,FUNCALLOC!BP39,FUNCALLOC!BP72)","v":0},{"$f":"SUM(FUNCALLOC!BQ28,FUNCALLOC!BQ39,FUNCALLOC!BQ72)","v":0},{"$f":"SUM(FUNCALLOC!BR28,FUNCALLOC!BR39,FUNCALLOC!BR72)","v":0},{"$f":"SUM(FUNCALLOC!BS28,FUNCALLOC!BS39,FUNCALLOC!BS72)","v":0},{"$f":"SUM(FUNCALLOC!BT28,FUNCALLOC!BT39,FUNCALLOC!BT72)","v":0},{"$f":"SUM(FUNCALLOC!BU28,FUNCALLOC!BU39,FUNCALLOC!BU72)","v":0},{"$f":"SUM(FUNCALLOC!BV28,FUNCALLOC!BV39,FUNCALLOC!BV72)","v":0},{"$f":"SUM(FUNCALLOC!BW28,FUNCALLOC!BW39,FUNCALLOC!BW72)","v":0},{"$f":"SUM(FUNCALLOC!BX28,FUNCALLOC!BX39,FUNCALLOC!BX72)","v":0},{"$f":"SUM(FUNCALLOC!BY28,FUNCALLOC!BY39,FUNCALLOC!BY72)","v":0},{"$f":"SUM(FUNCALLOC!BZ28,FUNCALLOC!BZ39,FUNCALLOC!BZ72)","v":0}]
[null,null,null,{"$f":"IF((D67=0)*OR($C67=0),0,D67/$C67)","v":0},0.41892234412283402,0.12591072631706607,3.7078083272981635E-2,4.142840184596156E-5,3.6642301560555022E-4,4.8972036687769298E-3,6.1164286116096594E-5,7.6720673283106069E-4,3.2676559822350055E-3,4.5014321486047858E-2,8.7248856911185835E-2,6.9242014666685925E-6,2.8691755451747598E-3,0.17624076164242641,1.774767409362079E-2,3.2545028761539155E-2,7.7468433479490077E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1801888967098683E-3,1.5144562433235011E-2,2.1059911401970867E-2,5.8556744915357487E-3,0,0,0,0,0,{"$f":"IF((AR67=0)*OR($C67=0),0,AR67/$C67)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA67=0)*OR($C67=0),0,BA67/$C67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["RB.T","Total Ratebase",{"$f":"SUM(D70:BA70)","v":5428588079.6691418},{"$f":"+FUNCALLOC!E245","v":0},{"$f":"+FUNCALLOC!F245","v":2207943646.7868276},{"$f":"+FUNCALLOC!G245","v":785071725.92964196},{"$f":"+FUNCALLOC!H245","v":166389525.5424428},{"$f":"+FUNCALLOC!I245","v":82813.555471993226},{"$f":"+FUNCALLOC!J245","v":3337213.2508032457},{"$f":"+FUNCALLOC!K245","v":41215640.14116998},{"$f":"+FUNCALLOC!L245","v":557056.3458336069},{"$f":"+FUNCALLOC!M245","v":4628010.4797367044},{"$f":"+FUNCALLOC!N245","v":29760316.297162153},{"$f":"+FUNCALLOC!O245","v":284059894.78564763},{"$f":"+FUNCALLOC!P245","v":512530014.63697803},{"$f":"+FUNCALLOC!Q245","v":63050.917729583613},{"$f":"+FUNCALLOC!R245","v":26126355.814656056},{"$f":"+FUNCALLOC!S245","v":942740660.31788826},{"$f":"+FUNCALLOC!T245","v":88683133.077645347},{"$f":"+FUNCALLOC!U245","v":161444378.63166547},{"$f":"+FUNCALLOC!V245","v":5809798.9573397227},{"$f":"+FUNCALLOC!W245","v":-12148.752},{"$f":"+FUNCALLOC!X245","v":-224950.76187036239},{"$f":"+FUNCALLOC!Y245","v":-11302572.919115141},{"$f":"+FUNCALLOC!Z245","v":-52160.692154439777},{"$f":"+FUNCALLOC!AA245","v":-15897826.552200768},{"$f":"+FUNCALLOC!AB245","v":0},{"$f":"+FUNCALLOC!AC245","v":0},{"$f":"+FUNCALLOC!AD245","v":0},{"$f":"+FUNCALLOC!AE245","v":0},{"$f":"+FUNCALLOC!AF245","v":0},{"$f":"+FUNCALLOC!AG245","v":0},{"$f":"+FUNCALLOC!AH245","v":0},{"$f":"+FUNCALLOC!AI245","v":0},{"$f":"+FUNCALLOC!AJ245","v":4964335.645112209},{"$f":"+FUNCALLOC!AK245","v":44288533.389968663},{"$f":"+FUNCALLOC!AL245","v":152590178.5326317},{"$f":"+FUNCALLOC!AM245","v":35876971.78993912},{"$f":"+FUNCALLOC!AN245","v":-25836611.384475},{"$f":"+FUNCALLOC!AO245","v":-79258524.650000006},{"$f":"+FUNCALLOC!AP245","v":12258241.939792505},{"$f":"+FUNCALLOC!AQ245","v":25465722.962713122},{"$f":"+FUNCALLOC!AR245","v":18281976.356621739},{"$f":"+FUNCALLOC!AS245","v":7003679.2955368236},{"$f":"+FUNCALLOC!AT245","v":0},{"$f":"+FUNCALLOC!AU245","v":0},{"$f":"+FUNCALLOC!AV245","v":0},{"$f":"+FUNCALLOC!AW245","v":0},{"$f":"+FUNCALLOC!AX245","v":0},{"$f":"+FUNCALLOC!AY245","v":0},{"$f":"+FUNCALLOC!AZ245","v":0},{"$f":"+FUNCALLOC!BA245","v":0},{"$f":"+FUNCALLOC!BB245","v":0},{"$f":"+FUNCALLOC!BC245","v":0},{"$f":"+FUNCALLOC!BD245","v":0},{"$f":"+FUNCALLOC!BE245","v":0},{"$f":"+FUNCALLOC!BF245","v":0},{"$f":"+FUNCALLOC!BG245","v":0},{"$f":"+FUNCALLOC!BH245","v":0},{"$f":"+FUNCALLOC!BI245","v":0},{"$f":"+FUNCALLOC!BJ245","v":0},{"$f":"+FUNCALLOC!BK245","v":0},{"$f":"+FUNCALLOC!BL245","v":0},{"$f":"+FUNCALLOC!BM245","v":0},{"$f":"+FUNCALLOC!BN245","v":0},{"$f":"+FUNCALLOC!BO245","v":0},{"$f":"+FUNCALLOC!BP245","v":0},{"$f":"+FUNCALLOC!BQ245","v":0},{"$f":"+FUNCALLOC!BR245","v":0},{"$f":"+FUNCALLOC!BS245","v":0},{"$f":"+FUNCALLOC!BT245","v":0},{"$f":"+FUNCALLOC!BU245","v":0},{"$f":"+FUNCALLOC!BV245","v":0},{"$f":"+FUNCALLOC!BW245","v":0},{"$f":"+FUNCALLOC!BX245","v":0},{"$f":"+FUNCALLOC!BY245","v":0},{"$f":"+FUNCALLOC!BZ245","v":0}]
[null,null,null,{"$f":"IF((D70=0)*OR($C70=0),0,D70/$C70)","v":0},0.40672521369891745,0.14461803224117348,3.0650608058768718E-2,1.525508184755114E-5,6.1474792373759186E-4,7.5923314748320278E-3,1.02615327900797E-4,8.5252563130904738E-4,5.4821467129950235E-3,5.2326662221709834E-2,9.4413134154805012E-2,1.1614607114088936E-5,4.812734993193366E-3,0.17366222054102617,1.6336316511060524E-2,2.9739662737774918E-2,1.0702228410179567E-3,-2.2379211356077757E-6,-4.1438171135665269E-5,-2.0820465198759385E-3,-9.6085190824828316E-6,-2.9285380137315004E-3,0,0,0,0,0,0,0,0,9.1448007700277976E-4,8.1583890212329271E-3,2.8108630880302795E-2,6.608895584526599E-3,-4.7593611829265326E-3,-1.4600209757456972E-2,2.2580902731782907E-3,4.6910398411119068E-3,3.3677221569067693E-3,{"$f":"IF((AR70=0)*OR($C70=0),0,AR70/$C70)","v":1.290147491898792E-3},0,0,0,0,0,0,0,0,{"$f":"IF((BA70=0)*OR($C70=0),0,BA70/$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["REVFAC1.T","REVFAC1 = (OME.T+DAE.T+RRB.T)",{"$f":"SUM(D73:BA73)","v":2053872812.8406467},{"$f":"+FUNCALLOC!E409+FUNCALLOC!E584+FUNCALLOC!E245*ROR","v":0},{"$f":"+FUNCALLOC!F409+FUNCALLOC!F584+FUNCALLOC!F245*ROR","v":664225471.10307777},{"$f":"+FUNCALLOC!G409+FUNCALLOC!G584+FUNCALLOC!G245*ROR","v":136305123.8596836},{"$f":"+FUNCALLOC!H409+FUNCALLOC!H584+FUNCALLOC!H245*ROR","v":33495671.803322576},{"$f":"+FUNCALLOC!I409+FUNCALLOC!I584+FUNCALLOC!I245*ROR","v":32200.752728776784},{"$f":"+FUNCALLOC!J409+FUNCALLOC!J584+FUNCALLOC!J245*ROR","v":336039.60099359258},{"$f":"+FUNCALLOC!K409+FUNCALLOC!K584+FUNCALLOC!K245*ROR","v":4233130.7787417918},{"$f":"+FUNCALLOC!L409+FUNCALLOC!L584+FUNCALLOC!L245*ROR","v":65790.021944848195},{"$f":"+FUNCALLOC!M409+FUNCALLOC!M584+FUNCALLOC!M245*ROR","v":645446.03628641018},{"$f":"+FUNCALLOC!N409+FUNCALLOC!N584+FUNCALLOC!N245*ROR","v":4063780.3376602},{"$f":"+FUNCALLOC!O409+FUNCALLOC!O584+FUNCALLOC!O245*ROR","v":46403835.190318182},{"$f":"+FUNCALLOC!P409+FUNCALLOC!P584+FUNCALLOC!P245*ROR","v":138229015.49058276},{"$f":"+FUNCALLOC!Q409+FUNCALLOC!Q584+FUNCALLOC!Q245*ROR","v":10337.239533864818},{"$f":"+FUNCALLOC!R409+FUNCALLOC!R584+FUNCALLOC!R245*ROR","v":3043531.4448173279},{"$f":"+FUNCALLOC!S409+FUNCALLOC!S584+FUNCALLOC!S245*ROR","v":188417193.51668143},{"$f":"+FUNCALLOC!T409+FUNCALLOC!T584+FUNCALLOC!T245*ROR","v":17585176.665615268},{"$f":"+FUNCALLOC!U409+FUNCALLOC!U584+FUNCALLOC!U245*ROR","v":32157171.150007546},{"$f":"+FUNCALLOC!V409+FUNCALLOC!V584+FUNCALLOC!V245*ROR","v":915327.01241785707},{"$f":"+FUNCALLOC!W409+FUNCALLOC!W584+FUNCALLOC!W245*ROR","v":-925.73490240000012},{"$f":"+FUNCALLOC!X409+FUNCALLOC!X584+FUNCALLOC!X245*ROR","v":-17141.248054521613},{"$f":"+FUNCALLOC!Y409+FUNCALLOC!Y584+FUNCALLOC!Y245*ROR","v":-861256.05643657374},{"$f":"+FUNCALLOC!Z409+FUNCALLOC!Z584+FUNCALLOC!Z245*ROR","v":-3974.644742168311},{"$f":"+FUNCALLOC!AA409+FUNCALLOC!AA584+FUNCALLOC!AA245*ROR","v":-1211414.3832776987},{"$f":"+FUNCALLOC!AB409+FUNCALLOC!AB584+FUNCALLOC!AB245*ROR","v":0},{"$f":"+FUNCALLOC!AC409+FUNCALLOC!AC584+FUNCALLOC!AC245*ROR","v":632361243.30655539},{"$f":"+FUNCALLOC!AD409+FUNCALLOC!AD584+FUNCALLOC!AD245*ROR","v":0},{"$f":"+FUNCALLOC!AE409+FUNCALLOC!AE584+FUNCALLOC!AE245*ROR","v":0},{"$f":"+FUNCALLOC!AF409+FUNCALLOC!AF584+FUNCALLOC!AF245*ROR","v":0},{"$f":"+FUNCALLOC!AG409+FUNCALLOC!AG584+FUNCALLOC!AG245*ROR","v":0},{"$f":"+FUNCALLOC!AH409+FUNCALLOC!AH584+FUNCALLOC!AH245*ROR","v":0},{"$f":"+FUNCALLOC!AI409+FUNCALLOC!AI584+FUNCALLOC!AI245*ROR","v":0},{"$f":"+FUNCALLOC!AJ409+FUNCALLOC!AJ584+FUNCALLOC!AJ245*ROR","v":2540275.4608390043},{"$f":"+FUNCALLOC!AK409+FUNCALLOC!AK584+FUNCALLOC!AK245*ROR","v":11427302.151483141},{"$f":"+FUNCALLOC!AL409+FUNCALLOC!AL584+FUNCALLOC!AL245*ROR","v":46289927.660554431},{"$f":"+FUNCALLOC!AM409+FUNCALLOC!AM584+FUNCALLOC!AM245*ROR","v":10236918.59627747},{"$f":"+FUNCALLOC!AN409+FUNCALLOC!AN584+FUNCALLOC!AN245*ROR","v":-1968749.7874969952},{"$f":"+FUNCALLOC!AO409+FUNCALLOC!AO584+FUNCALLOC!AO245*ROR","v":-6039499.5783300009},{"$f":"+FUNCALLOC!AP409+FUNCALLOC!AP584+FUNCALLOC!AP245*ROR","v":18310366.89122764},{"$f":"+FUNCALLOC!AQ409+FUNCALLOC!AQ584+FUNCALLOC!AQ245*ROR","v":38038630.081527881},{"$f":"+FUNCALLOC!AR409+FUNCALLOC!AR584+FUNCALLOC!AR245*ROR","v":27308132.45738234},{"$f":"+FUNCALLOC!AS409+FUNCALLOC!AS584+FUNCALLOC!AS245*ROR","v":7298735.6636256007},{"$f":"+FUNCALLOC!AT409+FUNCALLOC!AT584+FUNCALLOC!AT245*ROR","v":0},{"$f":"+FUNCALLOC!AU409+FUNCALLOC!AU584+FUNCALLOC!AU245*ROR","v":0},{"$f":"+FUNCALLOC!AV409+FUNCALLOC!AV584+FUNCALLOC!AV245*ROR","v":0},{"$f":"+FUNCALLOC!AW409+FUNCALLOC!AW584+FUNCALLOC!AW245*ROR","v":0},{"$f":"+FUNCALLOC!AX409+FUNCALLOC!AX584+FUNCALLOC!AX245*ROR","v":0},{"$f":"+FUNCALLOC!AY409+FUNCALLOC!AY584+FUNCALLOC!AY245*ROR","v":0},{"$f":"+FUNCALLOC!AZ409+FUNCALLOC!AZ584+FUNCALLOC!AZ245*ROR","v":0},{"$f":"+FUNCALLOC!BA409+FUNCALLOC!BA584+FUNCALLOC!BA245*ROR","v":0},{"$f":"+FUNCALLOC!BB409+FUNCALLOC!BB584+FUNCALLOC!BB245*ROR","v":0},{"$f":"+FUNCALLOC!BC409+FUNCALLOC!BC584+FUNCALLOC!BC245*ROR","v":0},{"$f":"+FUNCALLOC!BD409+FUNCALLOC!BD584+FUNCALLOC!BD245*ROR","v":0},{"$f":"+FUNCALLOC!BE409+FUNCALLOC!BE584+FUNCALLOC!BE245*ROR","v":0},{"$f":"+FUNCALLOC!BF409+FUNCALLOC!BF584+FUNCALLOC!BF245*ROR","v":0},{"$f":"+FUNCALLOC!BG409+FUNCALLOC!BG584+FUNCALLOC!BG245*ROR","v":0},{"$f":"+FUNCALLOC!BH409+FUNCALLOC!BH584+FUNCALLOC!BH245*ROR","v":0},{"$f":"+FUNCALLOC!BI409+FUNCALLOC!BI584+FUNCALLOC!BI245*ROR","v":0},{"$f":"+FUNCALLOC!BJ409+FUNCALLOC!BJ584+FUNCALLOC!BJ245*ROR","v":0},{"$f":"+FUNCALLOC!BK409+FUNCALLOC!BK584+FUNCALLOC!BK245*ROR","v":0},{"$f":"+FUNCALLOC!BL409+FUNCALLOC!BL584+FUNCALLOC!BL245*ROR","v":0},{"$f":"+FUNCALLOC!BM409+FUNCALLOC!BM584+FUNCALLOC!BM245*ROR","v":0},{"$f":"+FUNCALLOC!BN409+FUNCALLOC!BN584+FUNCALLOC!BN245*ROR","v":0},{"$f":"+FUNCALLOC!BO409+FUNCALLOC!BO584+FUNCALLOC!BO245*ROR","v":0},{"$f":"+FUNCALLOC!BP409+FUNCALLOC!BP584+FUNCALLOC!BP245*ROR","v":0},{"$f":"+FUNCALLOC!BQ409+FUNCALLOC!BQ584+FUNCALLOC!BQ245*ROR","v":0},{"$f":"+FUNCALLOC!BR409+FUNCALLOC!BR584+FUNCALLOC!BR245*ROR","v":0},{"$f":"+FUNCALLOC!BS409+FUNCALLOC!BS584+FUNCALLOC!BS245*ROR","v":0},{"$f":"+FUNCALLOC!BT409+FUNCALLOC!BT584+FUNCALLOC!BT245*ROR","v":0},{"$f":"+FUNCALLOC!BU409+FUNCALLOC!BU584+FUNCALLOC!BU245*ROR","v":0},{"$f":"+FUNCALLOC!BV409+FUNCALLOC!BV584+FUNCALLOC!BV245*ROR","v":0},{"$f":"+FUNCALLOC!BW409+FUNCALLOC!BW584+FUNCALLOC!BW245*ROR","v":0},{"$f":"+FUNCALLOC!BX409+FUNCALLOC!BX584+FUNCALLOC!BX245*ROR","v":0},{"$f":"+FUNCALLOC!BY409+FUNCALLOC!BY584+FUNCALLOC!BY245*ROR","v":0},{"$f":"+FUNCALLOC!BZ409+FUNCALLOC!BZ584+FUNCALLOC!BZ245*ROR","v":0}]
[null,null,null,{"$f":"IF((D73=0)*OR($C73=0),0,D73/$C73)","v":0},0.32340146232541461,6.6364929224202687E-2,1.6308542376095709E-2,1.5678065617043216E-5,1.6361266330256684E-4,2.0610481585211123E-3,3.2032179175620956E-5,3.1425803596558352E-4,1.9785939578409015E-3,2.2593334358488586E-2,6.7301643327856597E-2,5.0330475525247874E-6,1.4818500083303189E-3,9.1737517697645335E-2,8.5619599011555955E-3,1.5656846397188527E-2,4.4565905283681961E-4,-4.5072649903751606E-7,-8.3458176900516506E-6,-4.193327118661246E-4,-1.9351951675484255E-6,-5.8981957193455885E-4,0,0.30788724567221692,0,0,0,0,0,0,1.2368221853648422E-3,5.5637827620291635E-3,2.2537874483343635E-2,4.9842027862081247E-3,-9.585548701889088E-4,-2.9405421506977151E-3,8.9150441920028863E-3,1.8520440917136369E-2,1.3295921873377019E-2,{"$f":"IF((AR73=0)*OR($C73=0),0,AR73/$C73)","v":3.5536453951746649E-3},0,0,0,0,0,0,0,0,{"$f":"IF((BA73=0)*OR($C73=0),0,BA73/$C73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["SW.T","Salary & Wages - Total",{"$f":"SUM(D76:BA76)","v":108304747.09407414},{"$f":"SUM(FUNCALLOC!E531)","v":0},{"$f":"SUM(FUNCALLOC!F531)","v":40628065.756110229},{"$f":"SUM(FUNCALLOC!G531)","v":11034305.426720746},{"$f":"SUM(FUNCALLOC!H531)","v":3249372.8488325858},{"$f":"SUM(FUNCALLOC!I531)","v":3630.6171259636449},{"$f":"SUM(FUNCALLOC!J531)","v":35503.779906119511},{"$f":"SUM(FUNCALLOC!K531)","v":474504.14904850069},{"$f":"SUM(FUNCALLOC!L531)","v":5926.3836055497004},{"$f":"SUM(FUNCALLOC!M531)","v":74336.867022155537},{"$f":"SUM(FUNCALLOC!N531)","v":316612.58671336889},{"$f":"SUM(FUNCALLOC!O531)","v":4361567.0812129574},{"$f":"SUM(FUNCALLOC!P531)","v":8453792.6956254635},{"$f":"SUM(FUNCALLOC!Q531)","v":670.90579583808199},{"$f":"SUM(FUNCALLOC!R531)","v":278002.67103735433},{"$f":"SUM(FUNCALLOC!S531)","v":17076474.307976846},{"$f":"SUM(FUNCALLOC!T531)","v":1719623.1896736436},{"$f":"SUM(FUNCALLOC!U531)","v":3153381.4443355436},{"$f":"SUM(FUNCALLOC!V531)","v":75061.393383882591},{"$f":"SUM(FUNCALLOC!W531)","v":0},{"$f":"SUM(FUNCALLOC!X531)","v":0},{"$f":"SUM(FUNCALLOC!Y531)","v":0},{"$f":"SUM(FUNCALLOC!Z531)","v":0},{"$f":"SUM(FUNCALLOC!AA531)","v":0},{"$f":"SUM(FUNCALLOC!AB531)","v":0},{"$f":"SUM(FUNCALLOC!AC531)","v":0},{"$f":"SUM(FUNCALLOC!AD531)","v":0},{"$f":"SUM(FUNCALLOC!AE531)","v":0},{"$f":"SUM(FUNCALLOC!AF531)","v":0},{"$f":"SUM(FUNCALLOC!AG531)","v":0},{"$f":"SUM(FUNCALLOC!AH531)","v":0},{"$f":"SUM(FUNCALLOC!AI531)","v":0},{"$f":"SUM(FUNCALLOC!AJ531)","v":405030.52546938235},{"$f":"SUM(FUNCALLOC!AK531)","v":1467400.2136996691},{"$f":"SUM(FUNCALLOC!AL531)","v":2040555.3893013289},{"$f":"SUM(FUNCALLOC!AM531)","v":1069081.6245222588},{"$f":"SUM(FUNCALLOC!AN531)","v":0},{"$f":"SUM(FUNCALLOC!AO531)","v":0},{"$f":"SUM(FUNCALLOC!AP531)","v":2408833.4091849676},{"$f":"SUM(FUNCALLOC!AQ531)","v":5004199.1798597602},{"$f":"SUM(FUNCALLOC!AR531)","v":3592540.8920837096},{"$f":"SUM(FUNCALLOC!AS531)","v":1376273.7558263356},{"$f":"SUM(FUNCALLOC!AT531)","v":0},{"$f":"SUM(FUNCALLOC!AU531)","v":0},{"$f":"SUM(FUNCALLOC!AV531)","v":0},{"$f":"SUM(FUNCALLOC!AW531)","v":0},{"$f":"SUM(FUNCALLOC!AX531)","v":0},{"$f":"SUM(FUNCALLOC!AY531)","v":0},{"$f":"SUM(FUNCALLOC!AZ531)","v":0},{"$f":"SUM(FUNCALLOC!BA531)","v":0},{"$f":"SUM(FUNCALLOC!BB531)","v":0},{"$f":"SUM(FUNCALLOC!BC531)","v":0},{"$f":"SUM(FUNCALLOC!BD531)","v":0},{"$f":"SUM(FUNCALLOC!BE531)","v":0},{"$f":"SUM(FUNCALLOC!BF531)","v":0},{"$f":"SUM(FUNCALLOC!BG531)","v":0},{"$f":"SUM(FUNCALLOC!BH531)","v":0},{"$f":"SUM(FUNCALLOC!BI531)","v":0},{"$f":"SUM(FUNCALLOC!BJ531)","v":0},{"$f":"SUM(FUNCALLOC!BK531)","v":0},{"$f":"SUM(FUNCALLOC!BL531)","v":0},{"$f":"SUM(FUNCALLOC!BM531)","v":0},{"$f":"SUM(FUNCALLOC!BN531)","v":0},{"$f":"SUM(FUNCALLOC!BO531)","v":0},{"$f":"SUM(FUNCALLOC!BP531)","v":0},{"$f":"SUM(FUNCALLOC!BQ531)","v":0},{"$f":"SUM(FUNCALLOC!BR531)","v":0},{"$f":"SUM(FUNCALLOC!BS531)","v":0},{"$f":"SUM(FUNCALLOC!BT531)","v":0},{"$f":"SUM(FUNCALLOC!BU531)","v":0},{"$f":"SUM(FUNCALLOC!BV531)","v":0},{"$f":"SUM(FUNCALLOC!BW531)","v":0},{"$f":"SUM(FUNCALLOC!BX531)","v":0},{"$f":"SUM(FUNCALLOC!BY531)","v":0},{"$f":"SUM(FUNCALLOC!BZ531)","v":0}]
["",null,null,{"$f":"IF((D76=0)*OR($C76=0),0,D76/$C76)","v":0},0.37512728524097333,0.10188201092548864,3.0002127663066896E-2,3.3522234466879548E-5,3.27813700310668E-4,4.3811943777159051E-3,5.4719518438116184E-5,6.8636757867673241E-4,2.9233491163444324E-3,4.0271245704719426E-2,7.8055606263338101E-2,6.19461116746184E-6,2.5668558257735423E-3,0.15767059862246038,1.5877634506453984E-2,2.91158192871869E-2,6.9305727955473479E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7397301257494323E-3,1.354880790613062E-2,1.8840867497053389E-2,9.8710504683017092E-3,0,0,2.2241254181523923E-2,4.6204800012256922E-2,3.3170668770069765E-2,{"$f":"IF((AR76=0)*OR($C76=0),0,AR76/$C76)","v":1.2707418582778242E-2},0,0,0,0,0,0,0,0,{"$f":"IF((BA76=0)*OR($C76=0),0,BA76/$C76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["SWPTD.T","Salary & Wages - PTD Subtotal",{"$f":"SUM(D79:BA79)","v":66206134.044743814},{"$f":"SUM(FUNCALLOC!E423,FUNCALLOC!E456,FUNCALLOC!E469)","v":0},{"$f":"SUM(FUNCALLOC!F423,FUNCALLOC!F456,FUNCALLOC!F469)","v":28389225.455022946},{"$f":"SUM(FUNCALLOC!G423,FUNCALLOC!G456,FUNCALLOC!G469)","v":7355816.3386891102},{"$f":"SUM(FUNCALLOC!H423,FUNCALLOC!H456,FUNCALLOC!H469)","v":2166134.5202621259},{"$f":"SUM(FUNCALLOC!I423,FUNCALLOC!I456,FUNCALLOC!I469)","v":2420.2839908723281},{"$f":"SUM(FUNCALLOC!J423,FUNCALLOC!J456,FUNCALLOC!J469)","v":24798.710497541495},{"$f":"SUM(FUNCALLOC!K423,FUNCALLOC!K456,FUNCALLOC!K469)","v":331432.06310007145},{"$f":"SUM(FUNCALLOC!L423,FUNCALLOC!L456,FUNCALLOC!L469)","v":4139.4654800141907},{"$f":"SUM(FUNCALLOC!M423,FUNCALLOC!M456,FUNCALLOC!M469)","v":51922.878337214235},{"$f":"SUM(FUNCALLOC!N423,FUNCALLOC!N456,FUNCALLOC!N469)","v":221147.82985203422},{"$f":"SUM(FUNCALLOC!O423,FUNCALLOC!O456,FUNCALLOC!O469)","v":3046471.0982495779},{"$f":"SUM(FUNCALLOC!P423,FUNCALLOC!P456,FUNCALLOC!P469)","v":5904812.3388381032},{"$f":"SUM(FUNCALLOC!Q423,FUNCALLOC!Q456,FUNCALLOC!Q469)","v":468.61485301297682},{"$f":"SUM(FUNCALLOC!R423,FUNCALLOC!R456,FUNCALLOC!R469)","v":194179.54299030369},{"$f":"SUM(FUNCALLOC!S423,FUNCALLOC!S456,FUNCALLOC!S469)","v":11927590.352407295},{"$f":"SUM(FUNCALLOC!T423,FUNCALLOC!T456,FUNCALLOC!T469)","v":1201123.8735238241},{"$f":"SUM(FUNCALLOC!U423,FUNCALLOC!U456,FUNCALLOC!U469)","v":2202576.563204689},{"$f":"SUM(FUNCALLOC!V423,FUNCALLOC!V456,FUNCALLOC!V469)","v":52428.946128863921},{"$f":"SUM(FUNCALLOC!W423,FUNCALLOC!W456,FUNCALLOC!W469)","v":0},{"$f":"SUM(FUNCALLOC!X423,FUNCALLOC!X456,FUNCALLOC!X469)","v":0},{"$f":"SUM(FUNCALLOC!Y423,FUNCALLOC!Y456,FUNCALLOC!Y469)","v":0},{"$f":"SUM(FUNCALLOC!Z423,FUNCALLOC!Z456,FUNCALLOC!Z469)","v":0},{"$f":"SUM(FUNCALLOC!AA423,FUNCALLOC!AA456,FUNCALLOC!AA469)","v":0},{"$f":"SUM(FUNCALLOC!AB423,FUNCALLOC!AB456,FUNCALLOC!AB469)","v":0},{"$f":"SUM(FUNCALLOC!AC423,FUNCALLOC!AC456,FUNCALLOC!AC469)","v":0},{"$f":"SUM(FUNCALLOC!AD423,FUNCALLOC!AD456,FUNCALLOC!AD469)","v":0},{"$f":"SUM(FUNCALLOC!AE423,FUNCALLOC!AE456,FUNCALLOC!AE469)","v":0},{"$f":"SUM(FUNCALLOC!AF423,FUNCALLOC!AF456,FUNCALLOC!AF469)","v":0},{"$f":"SUM(FUNCALLOC!AG423,FUNCALLOC!AG456,FUNCALLOC!AG469)","v":0},{"$f":"SUM(FUNCALLOC!AH423,FUNCALLOC!AH456,FUNCALLOC!AH469)","v":0},{"$f":"SUM(FUNCALLOC!AI423,FUNCALLOC!AI456,FUNCALLOC!AI469)","v":0},{"$f":"SUM(FUNCALLOC!AJ423,FUNCALLOC!AJ456,FUNCALLOC!AJ469)","v":282906.06719458266},{"$f":"SUM(FUNCALLOC!AK423,FUNCALLOC!AK456,FUNCALLOC!AK469)","v":1024950.9539488897},{"$f":"SUM(FUNCALLOC!AL423,FUNCALLOC!AL456,FUNCALLOC!AL469)","v":1425288.8702917986},{"$f":"SUM(FUNCALLOC!AM423,FUNCALLOC!AM456,FUNCALLOC!AM469)","v":396299.27788093337},{"$f":"SUM(FUNCALLOC!AN423,FUNCALLOC!AN456,FUNCALLOC!AN469)","v":0},{"$f":"SUM(FUNCALLOC!AO423,FUNCALLOC!AO456,FUNCALLOC!AO469)","v":0},{"$f":"SUM(FUNCALLOC!AP423,FUNCALLOC!AP456,FUNCALLOC!AP469)","v":0},{"$f":"SUM(FUNCALLOC!AQ423,FUNCALLOC!AQ456,FUNCALLOC!AQ469)","v":0},{"$f":"SUM(FUNCALLOC!AR423,FUNCALLOC!AR456,FUNCALLOC!AR469)","v":0},{"$f":"SUM(FUNCALLOC!AS423,FUNCALLOC!AS456,FUNCALLOC!AS469)","v":0},{"$f":"SUM(FUNCALLOC!AT423,FUNCALLOC!AT456,FUNCALLOC!AT469)","v":0},{"$f":"SUM(FUNCALLOC!AU423,FUNCALLOC!AU456,FUNCALLOC!AU469)","v":0},{"$f":"SUM(FUNCALLOC!AV423,FUNCALLOC!AV456,FUNCALLOC!AV469)","v":0},{"$f":"SUM(FUNCALLOC!AW423,FUNCALLOC!AW456,FUNCALLOC!AW469)","v":0},{"$f":"SUM(FUNCALLOC!AX423,FUNCALLOC!AX456,FUNCALLOC!AX469)","v":0},{"$f":"SUM(FUNCALLOC!AY423,FUNCALLOC!AY456,FUNCALLOC!AY469)","v":0},{"$f":"SUM(FUNCALLOC!AZ423,FUNCALLOC!AZ456,FUNCALLOC!AZ469)","v":0},{"$f":"SUM(FUNCALLOC!BA423,FUNCALLOC!BA456,FUNCALLOC!BA469)","v":0},{"$f":"SUM(FUNCALLOC!BB423,FUNCALLOC!BB456,FUNCALLOC!BB469)","v":0},{"$f":"SUM(FUNCALLOC!BC423,FUNCALLOC!BC456,FUNCALLOC!BC469)","v":0},{"$f":"SUM(FUNCALLOC!BD423,FUNCALLOC!BD456,FUNCALLOC!BD469)","v":0},{"$f":"SUM(FUNCALLOC!BE423,FUNCALLOC!BE456,FUNCALLOC!BE469)","v":0},{"$f":"SUM(FUNCALLOC!BF423,FUNCALLOC!BF456,FUNCALLOC!BF469)","v":0},{"$f":"SUM(FUNCALLOC!BG423,FUNCALLOC!BG456,FUNCALLOC!BG469)","v":0},{"$f":"SUM(FUNCALLOC!BH423,FUNCALLOC!BH456,FUNCALLOC!BH469)","v":0},{"$f":"SUM(FUNCALLOC!BI423,FUNCALLOC!BI456,FUNCALLOC!BI469)","v":0},{"$f":"SUM(FUNCALLOC!BJ423,FUNCALLOC!BJ456,FUNCALLOC!BJ469)","v":0},{"$f":"SUM(FUNCALLOC!BK423,FUNCALLOC!BK456,FUNCALLOC!BK469)","v":0},{"$f":"SUM(FUNCALLOC!BL423,FUNCALLOC!BL456,FUNCALLOC!BL469)","v":0},{"$f":"SUM(FUNCALLOC!BM423,FUNCALLOC!BM456,FUNCALLOC!BM469)","v":0},{"$f":"SUM(FUNCALLOC!BN423,FUNCALLOC!BN456,FUNCALLOC!BN469)","v":0},{"$f":"SUM(FUNCALLOC!BO423,FUNCALLOC!BO456,FUNCALLOC!BO469)","v":0},{"$f":"SUM(FUNCALLOC!BP423,FUNCALLOC!BP456,FUNCALLOC!BP469)","v":0},{"$f":"SUM(FUNCALLOC!BQ423,FUNCALLOC!BQ456,FUNCALLOC!BQ469)","v":0},{"$f":"SUM(FUNCALLOC!BR423,FUNCALLOC!BR456,FUNCALLOC!BR469)","v":0},{"$f":"SUM(FUNCALLOC!BS423,FUNCALLOC!BS456,FUNCALLOC!BS469)","v":0},{"$f":"SUM(FUNCALLOC!BT423,FUNCALLOC!BT456,FUNCALLOC!BT469)","v":0},{"$f":"SUM(FUNCALLOC!BU423,FUNCALLOC!BU456,FUNCALLOC!BU469)","v":0},{"$f":"SUM(FUNCALLOC!BV423,FUNCALLOC!BV456,FUNCALLOC!BV469)","v":0},{"$f":"SUM(FUNCALLOC!BW423,FUNCALLOC!BW456,FUNCALLOC!BW469)","v":0},{"$f":"SUM(FUNCALLOC!BX423,FUNCALLOC!BX456,FUNCALLOC!BX469)","v":0},{"$f":"SUM(FUNCALLOC!BY423,FUNCALLOC!BY456,FUNCALLOC!BY469)","v":0},{"$f":"SUM(FUNCALLOC!BZ423,FUNCALLOC!BZ456,FUNCALLOC!BZ469)","v":0}]
["",null,null,{"$f":"IF((D79=0)*OR($C79=0),0,D79/$C79)","v":0},0.4288005313199042,0.11110475554603233,3.2718033631116361E-2,3.6556793804583691E-5,3.7456817038708057E-4,5.0060627747284129E-3,6.252389661079792E-5,7.8426084057594137E-4,3.3402921503100725E-3,4.6014937168672228E-2,8.9188296885715737E-2,7.0781183613028186E-6,2.9329539595088295E-3,0.18015838750449198,1.814218411714047E-2,3.3268466660749757E-2,7.9190466087977719E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2731096034604203E-3,1.5481208331182749E-2,2.1528048584267913E-2,5.9858392820989082E-3,0,0,0,0,0,{"$f":"IF((AR79=0)*OR($C79=0),0,AR79/$C79)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA79=0)*OR($C79=0),0,BA79/$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[""]
["TDP.T","Total Transmission & Distribution Plant",{"$f":"SUM(D82:BA82)","v":5684013730.4139986},{"$f":"SUM(FUNCALLOC!E39,FUNCALLOC!E72)","v":0},{"$f":"SUM(FUNCALLOC!F39,FUNCALLOC!F72)","v":0},{"$f":"SUM(FUNCALLOC!G39,FUNCALLOC!G72)","v":1231639678.3700972},{"$f":"SUM(FUNCALLOC!H39,FUNCALLOC!H72)","v":362692201.7899999},{"$f":"SUM(FUNCALLOC!I39,FUNCALLOC!I72)","v":405246.36},{"$f":"SUM(FUNCALLOC!J39,FUNCALLOC!J72)","v":3584294.5099956198},{"$f":"SUM(FUNCALLOC!K39,FUNCALLOC!K72)","v":47903705.490004383},{"$f":"SUM(FUNCALLOC!L39,FUNCALLOC!L72)","v":598299.79449141794},{"$f":"SUM(FUNCALLOC!M39,FUNCALLOC!M72)","v":7504700.2055085823},{"$f":"SUM(FUNCALLOC!N39,FUNCALLOC!N72)","v":31963716.521255195},{"$f":"SUM(FUNCALLOC!O39,FUNCALLOC!O72)","v":440323283.4787448},{"$f":"SUM(FUNCALLOC!P39,FUNCALLOC!P72)","v":853455120.20675564},{"$f":"SUM(FUNCALLOC!Q39,FUNCALLOC!Q72)","v":67731.491325862909},{"$f":"SUM(FUNCALLOC!R39,FUNCALLOC!R72)","v":28065841.163902614},{"$f":"SUM(FUNCALLOC!S39,FUNCALLOC!S72)","v":1723960470.5191648},{"$f":"SUM(FUNCALLOC!T39,FUNCALLOC!T72)","v":173605063.30048591},{"$f":"SUM(FUNCALLOC!U39,FUNCALLOC!U72)","v":318350548.27234882},{"$f":"SUM(FUNCALLOC!V39,FUNCALLOC!V72)","v":7577844.9767851122},{"$f":"SUM(FUNCALLOC!W39,FUNCALLOC!W72)","v":0},{"$f":"SUM(FUNCALLOC!X39,FUNCALLOC!X72)","v":0},{"$f":"SUM(FUNCALLOC!Y39,FUNCALLOC!Y72)","v":0},{"$f":"SUM(FUNCALLOC!Z39,FUNCALLOC!Z72)","v":0},{"$f":"SUM(FUNCALLOC!AA39,FUNCALLOC!AA72)","v":0},{"$f":"SUM(FUNCALLOC!AB39,FUNCALLOC!AB72)","v":0},{"$f":"SUM(FUNCALLOC!AC39,FUNCALLOC!AC72)","v":0},{"$f":"SUM(FUNCALLOC!AD39,FUNCALLOC!AD72)","v":0},{"$f":"SUM(FUNCALLOC!AE39,FUNCALLOC!AE72)","v":0},{"$f":"SUM(FUNCALLOC!AF39,FUNCALLOC!AF72)","v":0},{"$f":"SUM(FUNCALLOC!AG39,FUNCALLOC!AG72)","v":0},{"$f":"SUM(FUNCALLOC!AH39,FUNCALLOC!AH72)","v":0},{"$f":"SUM(FUNCALLOC!AI39,FUNCALLOC!AI72)","v":0},{"$f":"SUM(FUNCALLOC!AJ39,FUNCALLOC!AJ72)","v":40889975.452172115},{"$f":"SUM(FUNCALLOC!AK39,FUNCALLOC!AK72)","v":148141818.81021541},{"$f":"SUM(FUNCALLOC!AL39,FUNCALLOC!AL72)","v":206004867.61000001},{"$f":"SUM(FUNCALLOC!AM39,FUNCALLOC!AM72)","v":57279322.090746596},{"$f":"SUM(FUNCALLOC!AN39,FUNCALLOC!AN72)","v":0},{"$f":"SUM(FUNCALLOC!AO39,FUNCALLOC!AO72)","v":0},{"$f":"SUM(FUNCALLOC!AP39,FUNCALLOC!AP72)","v":0},{"$f":"SUM(FUNCALLOC!AQ39,FUNCALLOC!AQ72)","v":0},{"$f":"SUM(FUNCALLOC!AR39,FUNCALLOC!AR72)","v":0},{"$f":"SUM(FUNCALLOC!AS39,FUNCALLOC!AS72)","v":0},{"$f":"SUM(FUNCALLOC!AT39,FUNCALLOC!AT72)","v":0},{"$f":"SUM(FUNCALLOC!AU39,FUNCALLOC!AU72)","v":0},{"$f":"SUM(FUNCALLOC!AV39,FUNCALLOC!AV72)","v":0},{"$f":"SUM(FUNCALLOC!AW39,FUNCALLOC!AW72)","v":0},{"$f":"SUM(FUNCALLOC!AX39,FUNCALLOC!AX72)","v":0},{"$f":"SUM(FUNCALLOC!AY39,FUNCALLOC!AY72)","v":0},{"$f":"SUM(FUNCALLOC!AZ39,FUNCALLOC!AZ72)","v":0},{"$f":"SUM(FUNCALLOC!BA39,FUNCALLOC!BA72)","v":0},{"$f":"SUM(FUNCALLOC!BB39,FUNCALLOC!BB72)","v":0},{"$f":"SUM(FUNCALLOC!BC39,FUNCALLOC!BC72)","v":0},{"$f":"SUM(FUNCALLOC!BD39,FUNCALLOC!BD72)","v":0},{"$f":"SUM(FUNCALLOC!BE39,FUNCALLOC!BE72)","v":0},{"$f":"SUM(FUNCALLOC!BF39,FUNCALLOC!BF72)","v":0},{"$f":"SUM(FUNCALLOC!BG39,FUNCALLOC!BG72)","v":0},{"$f":"SUM(FUNCALLOC!BH39,FUNCALLOC!BH72)","v":0},{"$f":"SUM(FUNCALLOC!BI39,FUNCALLOC!BI72)","v":0},{"$f":"SUM(FUNCALLOC!BJ39,FUNCALLOC!BJ72)","v":0},{"$f":"SUM(FUNCALLOC!BK39,FUNCALLOC!BK72)","v":0},{"$f":"SUM(FUNCALLOC!BL39,FUNCALLOC!BL72)","v":0},{"$f":"SUM(FUNCALLOC!BM39,FUNCALLOC!BM72)","v":0},{"$f":"SUM(FUNCALLOC!BN39,FUNCALLOC!BN72)","v":0},{"$f":"SUM(FUNCALLOC!BO39,FUNCALLOC!BO72)","v":0},{"$f":"SUM(FUNCALLOC!BP39,FUNCALLOC!BP72)","v":0},{"$f":"SUM(FUNCALLOC!BQ39,FUNCALLOC!BQ72)","v":0},{"$f":"SUM(FUNCALLOC!BR39,FUNCALLOC!BR72)","v":0},{"$f":"SUM(FUNCALLOC!BS39,FUNCALLOC!BS72)","v":0},{"$f":"SUM(FUNCALLOC!BT39,FUNCALLOC!BT72)","v":0},{"$f":"SUM(FUNCALLOC!BU39,FUNCALLOC!BU72)","v":0},{"$f":"SUM(FUNCALLOC!BV39,FUNCALLOC!BV72)","v":0},{"$f":"SUM(FUNCALLOC!BW39,FUNCALLOC!BW72)","v":0},{"$f":"SUM(FUNCALLOC!BX39,FUNCALLOC!BX72)","v":0},{"$f":"SUM(FUNCALLOC!BY39,FUNCALLOC!BY72)","v":0},{"$f":"SUM(FUNCALLOC!BZ39,FUNCALLOC!BZ72)","v":0}]
[null,null,null,{"$f":"IF((D82=0)*OR($C82=0),0,D82/$C82)","v":0},0,0.21668485277926836,6.3809170595297449E-2,7.1295809479067463E-5,6.3059216250952929E-4,8.4277955265451635E-3,1.0526008958951624E-4,1.3203170438087547E-3,5.6234411170092476E-3,7.7466963375310782E-2,0.15015008067980049,1.1916137880428667E-5,4.9376800435452896E-3,0.3032998427316605,3.0542688940310016E-2,5.6008054056752174E-2,1.3331855509492541E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1938558546011588E-3,2.6062888978881024E-2,3.6242851861477736E-2,1.0077266665324297E-2,0,0,0,0,0,{"$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/$C82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBFIT.T","Total Expenses Before FIT",{"$f":"SUM(D85:BA85)","v":1726709961.9876394},{"$f":"SUM(FUNCALLOC!E409,FUNCALLOC!E584,FUNCALLOC!E597)","v":0},{"$f":"SUM(FUNCALLOC!F409,FUNCALLOC!F584,FUNCALLOC!F597)","v":524086043.21733874},{"$f":"SUM(FUNCALLOC!G409,FUNCALLOC!G584,FUNCALLOC!G597)","v":82435387.875199154},{"$f":"SUM(FUNCALLOC!H409,FUNCALLOC!H584,FUNCALLOC!H597)","v":22316534.633408528},{"$f":"SUM(FUNCALLOC!I409,FUNCALLOC!I584,FUNCALLOC!I597)","v":27366.920439103524},{"$f":"SUM(FUNCALLOC!J409,FUNCALLOC!J584,FUNCALLOC!J597)","v":96989.305494124841},{"$f":"SUM(FUNCALLOC!K409,FUNCALLOC!K584,FUNCALLOC!K597)","v":1286417.7971500847},{"$f":"SUM(FUNCALLOC!L409,FUNCALLOC!L584,FUNCALLOC!L597)","v":26256.738137174594},{"$f":"SUM(FUNCALLOC!M409,FUNCALLOC!M584,FUNCALLOC!M597)","v":322495.77700409124},{"$f":"SUM(FUNCALLOC!N409,FUNCALLOC!N584,FUNCALLOC!N597)","v":1972669.3526167376},{"$f":"SUM(FUNCALLOC!O409,FUNCALLOC!O584,FUNCALLOC!O597)","v":26826558.22755117},{"$f":"SUM(FUNCALLOC!P409,FUNCALLOC!P584,FUNCALLOC!P597)","v":105023140.10181083},{"$f":"SUM(FUNCALLOC!Q409,FUNCALLOC!Q584,FUNCALLOC!Q597)","v":5972.8180906946882},{"$f":"SUM(FUNCALLOC!R409,FUNCALLOC!R584,FUNCALLOC!R597)","v":1187791.1356826709},{"$f":"SUM(FUNCALLOC!S409,FUNCALLOC!S584,FUNCALLOC!S597)","v":124934109.89415656},{"$f":"SUM(FUNCALLOC!T409,FUNCALLOC!T584,FUNCALLOC!T597)","v":11615826.5783906},{"$f":"SUM(FUNCALLOC!U409,FUNCALLOC!U584,FUNCALLOC!U597)","v":21297247.830850381},{"$f":"SUM(FUNCALLOC!V409,FUNCALLOC!V584,FUNCALLOC!V597)","v":512660.67910701077},{"$f":"SUM(FUNCALLOC!W409,FUNCALLOC!W584,FUNCALLOC!W597)","v":-35.284239639982196},{"$f":"SUM(FUNCALLOC!X409,FUNCALLOC!X584,FUNCALLOC!X597)","v":-653.33596315328805},{"$f":"SUM(FUNCALLOC!Y409,FUNCALLOC!Y584,FUNCALLOC!Y597)","v":-32826.638606700646},{"$f":"SUM(FUNCALLOC!Z409,FUNCALLOC!Z584,FUNCALLOC!Z597)","v":-151.49295678803816},{"$f":"SUM(FUNCALLOC!AA409,FUNCALLOC!AA584,FUNCALLOC!AA597)","v":-46172.867947483312},{"$f":"SUM(FUNCALLOC!AB409,FUNCALLOC!AB584,FUNCALLOC!AB597)","v":0},{"$f":"SUM(FUNCALLOC!AC409,FUNCALLOC!AC584,FUNCALLOC!AC597)","v":657241227.91646647},{"$f":"SUM(FUNCALLOC!AD409,FUNCALLOC!AD584,FUNCALLOC!AD597)","v":0},{"$f":"SUM(FUNCALLOC!AE409,FUNCALLOC!AE584,FUNCALLOC!AE597)","v":0},{"$f":"SUM(FUNCALLOC!AF409,FUNCALLOC!AF584,FUNCALLOC!AF597)","v":0},{"$f":"SUM(FUNCALLOC!AG409,FUNCALLOC!AG584,FUNCALLOC!AG597)","v":0},{"$f":"SUM(FUNCALLOC!AH409,FUNCALLOC!AH584,FUNCALLOC!AH597)","v":0},{"$f":"SUM(FUNCALLOC!AI409,FUNCALLOC!AI584,FUNCALLOC!AI597)","v":0},{"$f":"SUM(FUNCALLOC!AJ409,FUNCALLOC!AJ584,FUNCALLOC!AJ597)","v":2286619.7543487637},{"$f":"SUM(FUNCALLOC!AK409,FUNCALLOC!AK584,FUNCALLOC!AK597)","v":8588799.5825928245},{"$f":"SUM(FUNCALLOC!AL409,FUNCALLOC!AL584,FUNCALLOC!AL597)","v":36566969.064585865},{"$f":"SUM(FUNCALLOC!AM409,FUNCALLOC!AM584,FUNCALLOC!AM597)","v":7966662.0284326859},{"$f":"SUM(FUNCALLOC!AN409,FUNCALLOC!AN584,FUNCALLOC!AN597)","v":-75038.587303033928},{"$f":"SUM(FUNCALLOC!AO409,FUNCALLOC!AO584,FUNCALLOC!AO597)","v":-230194.5728468271},{"$f":"SUM(FUNCALLOC!AP409,FUNCALLOC!AP584,FUNCALLOC!AP597)","v":18239546.813987594},{"$f":"SUM(FUNCALLOC!AQ409,FUNCALLOC!AQ584,FUNCALLOC!AQ597)","v":37891505.846580409},{"$f":"SUM(FUNCALLOC!AR409,FUNCALLOC!AR584,FUNCALLOC!AR597)","v":27202511.1958641},{"$f":"SUM(FUNCALLOC!AS409,FUNCALLOC!AS584,FUNCALLOC!AS597)","v":7137723.6822163993},{"$f":"SUM(FUNCALLOC!AT409,FUNCALLOC!AT584,FUNCALLOC!AT597)","v":0},{"$f":"SUM(FUNCALLOC!AU409,FUNCALLOC!AU584,FUNCALLOC!AU597)","v":0},{"$f":"SUM(FUNCALLOC!AV409,FUNCALLOC!AV584,FUNCALLOC!AV597)","v":0},{"$f":"SUM(FUNCALLOC!AW409,FUNCALLOC!AW584,FUNCALLOC!AW597)","v":0},{"$f":"SUM(FUNCALLOC!AX409,FUNCALLOC!AX584,FUNCALLOC!AX597)","v":0},{"$f":"SUM(FUNCALLOC!AY409,FUNCALLOC!AY584,FUNCALLOC!AY597)","v":0},{"$f":"SUM(FUNCALLOC!AZ409,FUNCALLOC!AZ584,FUNCALLOC!AZ597)","v":0},{"$f":"SUM(FUNCALLOC!BA409,FUNCALLOC!BA584,FUNCALLOC!BA597)","v":0},{"$f":"SUM(FUNCALLOC!BB409,FUNCALLOC!BB584,FUNCALLOC!BB597)","v":0},{"$f":"SUM(FUNCALLOC!BC409,FUNCALLOC!BC584,FUNCALLOC!BC597)","v":0},{"$f":"SUM(FUNCALLOC!BD409,FUNCALLOC!BD584,FUNCALLOC!BD597)","v":0},{"$f":"SUM(FUNCALLOC!BE409,FUNCALLOC!BE584,FUNCALLOC!BE597)","v":0},{"$f":"SUM(FUNCALLOC!BF409,FUNCALLOC!BF584,FUNCALLOC!BF597)","v":0},{"$f":"SUM(FUNCALLOC!BG409,FUNCALLOC!BG584,FUNCALLOC!BG597)","v":0},{"$f":"SUM(FUNCALLOC!BH409,FUNCALLOC!BH584,FUNCALLOC!BH597)","v":0},{"$f":"SUM(FUNCALLOC!BI409,FUNCALLOC!BI584,FUNCALLOC!BI597)","v":0},{"$f":"SUM(FUNCALLOC!BJ409,FUNCALLOC!BJ584,FUNCALLOC!BJ597)","v":0},{"$f":"SUM(FUNCALLOC!BK409,FUNCALLOC!BK584,FUNCALLOC!BK597)","v":0},{"$f":"SUM(FUNCALLOC!BL409,FUNCALLOC!BL584,FUNCALLOC!BL597)","v":0},{"$f":"SUM(FUNCALLOC!BM409,FUNCALLOC!BM584,FUNCALLOC!BM597)","v":0},{"$f":"SUM(FUNCALLOC!BN409,FUNCALLOC!BN584,FUNCALLOC!BN597)","v":0},{"$f":"SUM(FUNCALLOC!BO409,FUNCALLOC!BO584,FUNCALLOC!BO597)","v":0},{"$f":"SUM(FUNCALLOC!BP409,FUNCALLOC!BP584,FUNCALLOC!BP597)","v":0},{"$f":"SUM(FUNCALLOC!BQ409,FUNCALLOC!BQ584,FUNCALLOC!BQ597)","v":0},{"$f":"SUM(FUNCALLOC!BR409,FUNCALLOC!BR584,FUNCALLOC!BR597)","v":0},{"$f":"SUM(FUNCALLOC!BS409,FUNCALLOC!BS584,FUNCALLOC!BS597)","v":0},{"$f":"SUM(FUNCALLOC!BT409,FUNCALLOC!BT584,FUNCALLOC!BT597)","v":0},{"$f":"SUM(FUNCALLOC!BU409,FUNCALLOC!BU584,FUNCALLOC!BU597)","v":0},{"$f":"SUM(FUNCALLOC!BV409,FUNCALLOC!BV584,FUNCALLOC!BV597)","v":0},{"$f":"SUM(FUNCALLOC!BW409,FUNCALLOC!BW584,FUNCALLOC!BW597)","v":0},{"$f":"SUM(FUNCALLOC!BX409,FUNCALLOC!BX584,FUNCALLOC!BX597)","v":0},{"$f":"SUM(FUNCALLOC!BY409,FUNCALLOC!BY584,FUNCALLOC!BY597)","v":0},{"$f":"SUM(FUNCALLOC!BZ409,FUNCALLOC!BZ584,FUNCALLOC!BZ597)","v":0}]
["",null,null,{"$f":"IF((D85=0)*OR($C85=0),0,D85/$C85)","v":0},0.3035171249108079,4.7741305540570725E-2,1.2924309886832215E-2,1.5849170411689226E-5,5.61700040129954E-5,7.4501093146487187E-4,1.5206223810135492E-5,1.8676893288601981E-4,1.1424439518180408E-3,1.5536227170816083E-2,6.0822687315081718E-2,3.4590743217924658E-6,6.8789267556862205E-4,7.2353847863565454E-2,6.7271440103463948E-3,1.2334004146437441E-2,2.9690028458333564E-4,-2.0434375440427774E-8,-3.7837041398731731E-7,-1.9011090066865344E-5,-8.7735033748025951E-8,-2.6740372711079452E-5,0,0.3806320936261392,0,0,0,0,0,0,1.3242639497583048E-3,{"$f":"IF((AJ85=0)*OR($C85=0),0,AJ85/$C85)","v":4.9740835297586048E-3},2.1177250302357165E-2,4.6137812393588972E-3,-4.3457551618371383E-5,-1.3331397739887188E-4,1.0563179234219395E-2,2.194433731242448E-2,1.5753955090726943E-2,4.1337131535397337E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP85=0)*OR($C85=0),0,BP85/$C85)","v":0},0,0,0,0,0,0,0,0,0]
[""]
["TP.T","Total Transmission Plant",{"$f":"SUM(D88:BA88)","v":1594737126.520097},{"$f":"SUM(FUNCALLOC!E39)","v":0},{"$f":"SUM(FUNCALLOC!F39)","v":0},{"$f":"SUM(FUNCALLOC!G39)","v":1231639678.3700972},{"$f":"SUM(FUNCALLOC!H39)","v":362692201.7899999},{"$f":"SUM(FUNCALLOC!I39)","v":405246.36},{"$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},{"$f":"SUM(FUNCALLOC!AE39)","v":0},{"$f":"SUM(FUNCALLOC!AF39)","v":0},{"$f":"SUM(FUNCALLOC!AG39)","v":0},{"$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,{"$f":"IF((D88=0)*OR($C88=0),0,D88/$C88)","v":0},0,0.77231517212976597,0.22743071303634646,2.5411483388757303E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ88=0)*OR($C88=0),0,AJ88/$C88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP88=0)*OR($C88=0),0,BP88/$C88)","v":0},0,0,0,0,0,0,0,0,0]
[]
["PTDE.T","Prod Trans Dist Exp Allocation Factor",{"$f":"SUM(D91:BA91)","v":959239340.65362859},{"$f":"SUM(FUNCALLOC!E261,FUNCALLOC!E270,FUNCALLOC!E276,FUNCALLOC!E285,FUNCALLOC!E300,FUNCALLOC!E316,FUNCALLOC!E393)","v":0},{"$f":"SUM(FUNCALLOC!F261,FUNCALLOC!F270,FUNCALLOC!F276,FUNCALLOC!F285,FUNCALLOC!F300,FUNCALLOC!F316,FUNCALLOC!F393)","v":221510113.49275336},{"$f":"SUM(FUNCALLOC!G261,FUNCALLOC!G270,FUNCALLOC!G276,FUNCALLOC!G285,FUNCALLOC!G300,FUNCALLOC!G316,FUNCALLOC!G393)","v":19056918.888669107},{"$f":"SUM(FUNCALLOC!H261,FUNCALLOC!H270,FUNCALLOC!H276,FUNCALLOC!H285,FUNCALLOC!H300,FUNCALLOC!H316,FUNCALLOC!H393)","v":5744913.1137444992},{"$f":"SUM(FUNCALLOC!I261,FUNCALLOC!I270,FUNCALLOC!I276,FUNCALLOC!I285,FUNCALLOC!I300,FUNCALLOC!I316,FUNCALLOC!I393)","v":6423.5119633552431},{"$f":"SUM(FUNCALLOC!J261,FUNCALLOC!J270,FUNCALLOC!J276,FUNCALLOC!J285,FUNCALLOC!J300,FUNCALLOC!J316,FUNCALLOC!J393)","v":0},{"$f":"SUM(FUNCALLOC!K261,FUNCALLOC!K270,FUNCALLOC!K276,FUNCALLOC!K285,FUNCALLOC!K300,FUNCALLOC!K316,FUNCALLOC!K393)","v":0},{"$f":"SUM(FUNCALLOC!L261,FUNCALLOC!L270,FUNCALLOC!L276,FUNCALLOC!L285,FUNCALLOC!L300,FUNCALLOC!L316,FUNCALLOC!L393)","v":-0.36927063172319913},{"$f":"SUM(FUNCALLOC!M261,FUNCALLOC!M270,FUNCALLOC!M276,FUNCALLOC!M285,FUNCALLOC!M300,FUNCALLOC!M316,FUNCALLOC!M393)","v":-4.6319009488162672},{"$f":"SUM(FUNCALLOC!N261,FUNCALLOC!N270,FUNCALLOC!N276,FUNCALLOC!N285,FUNCALLOC!N300,FUNCALLOC!N316,FUNCALLOC!N393)","v":380230.26630162715},{"$f":"SUM(FUNCALLOC!O261,FUNCALLOC!O270,FUNCALLOC!O276,FUNCALLOC!O285,FUNCALLOC!O300,FUNCALLOC!O316,FUNCALLOC!O393)","v":5224849.4226782657},{"$f":"SUM(FUNCALLOC!P261,FUNCALLOC!P270,FUNCALLOC!P276,FUNCALLOC!P285,FUNCALLOC!P300,FUNCALLOC!P316,FUNCALLOC!P393)","v":42195633.624993734},{"$f":"SUM(FUNCALLOC!Q261,FUNCALLOC!Q270,FUNCALLOC!Q276,FUNCALLOC!Q285,FUNCALLOC!Q300,FUNCALLOC!Q316,FUNCALLOC!Q393)","v":3348.7094109508516},{"$f":"SUM(FUNCALLOC!R261,FUNCALLOC!R270,FUNCALLOC!R276,FUNCALLOC!R285,FUNCALLOC!R300,FUNCALLOC!R316,FUNCALLOC!R393)","v":370493.42682825169},{"$f":"SUM(FUNCALLOC!S261,FUNCALLOC!S270,FUNCALLOC!S276,FUNCALLOC!S285,FUNCALLOC!S300,FUNCALLOC!S316,FUNCALLOC!S393)","v":22757772.293694392},{"$f":"SUM(FUNCALLOC!T261,FUNCALLOC!T270,FUNCALLOC!T276,FUNCALLOC!T285,FUNCALLOC!T300,FUNCALLOC!T316,FUNCALLOC!T393)","v":61129.541451802135},{"$f":"SUM(FUNCALLOC!U261,FUNCALLOC!U270,FUNCALLOC!U276,FUNCALLOC!U285,FUNCALLOC!U300,FUNCALLOC!U316,FUNCALLOC!U393)","v":112097.09363795968},{"$f":"SUM(FUNCALLOC!V261,FUNCALLOC!V270,FUNCALLOC!V276,FUNCALLOC!V285,FUNCALLOC!V300,FUNCALLOC!V316,FUNCALLOC!V393)","v":2668.2988377011211},{"$f":"SUM(FUNCALLOC!W261,FUNCALLOC!W270,FUNCALLOC!W276,FUNCALLOC!W285,FUNCALLOC!W300,FUNCALLOC!W316,FUNCALLOC!W393)","v":0},{"$f":"SUM(FUNCALLOC!X261,FUNCALLOC!X270,FUNCALLOC!X276,FUNCALLOC!X285,FUNCALLOC!X300,FUNCALLOC!X316,FUNCALLOC!X393)","v":0},{"$f":"SUM(FUNCALLOC!Y261,FUNCALLOC!Y270,FUNCALLOC!Y276,FUNCALLOC!Y285,FUNCALLOC!Y300,FUNCALLOC!Y316,FUNCALLOC!Y393)","v":0},{"$f":"SUM(FUNCALLOC!Z261,FUNCALLOC!Z270,FUNCALLOC!Z276,FUNCALLOC!Z285,FUNCALLOC!Z300,FUNCALLOC!Z316,FUNCALLOC!Z393)","v":0},{"$f":"SUM(FUNCALLOC!AA261,FUNCALLOC!AA270,FUNCALLOC!AA276,FUNCALLOC!AA285,FUNCALLOC!AA300,FUNCALLOC!AA316,FUNCALLOC!AA393)","v":0},{"$f":"SUM(FUNCALLOC!AB261,FUNCALLOC!AB270,FUNCALLOC!AB276,FUNCALLOC!AB285,FUNCALLOC!AB300,FUNCALLOC!AB316,FUNCALLOC!AB393)","v":0},{"$f":"SUM(FUNCALLOC!AC261,FUNCALLOC!AC270,FUNCALLOC!AC276,FUNCALLOC!AC285,FUNCALLOC!AC300,FUNCALLOC!AC316,FUNCALLOC!AC393)","v":627352164.74691677},{"$f":"SUM(FUNCALLOC!AD261,FUNCALLOC!AD270,FUNCALLOC!AD276,FUNCALLOC!AD285,FUNCALLOC!AD300,FUNCALLOC!AD316,FUNCALLOC!AD393)","v":0},{"$f":"SUM(FUNCALLOC!AE261,FUNCALLOC!AE270,FUNCALLOC!AE276,FUNCALLOC!AE285,FUNCALLOC!AE300,FUNCALLOC!AE316,FUNCALLOC!AE393)","v":0},{"$f":"SUM(FUNCALLOC!AF261,FUNCALLOC!AF270,FUNCALLOC!AF276,FUNCALLOC!AF285,FUNCALLOC!AF300,FUNCALLOC!AF316,FUNCALLOC!AF393)","v":0},{"$f":"SUM(FUNCALLOC!AG261,FUNCALLOC!AG270,FUNCALLOC!AG276,FUNCALLOC!AG285,FUNCALLOC!AG300,FUNCALLOC!AG316,FUNCALLOC!AG393)","v":0},{"$f":"SUM(FUNCALLOC!AH261,FUNCALLOC!AH270,FUNCALLOC!AH276,FUNCALLOC!AH285,FUNCALLOC!AH300,FUNCALLOC!AH316,FUNCALLOC!AH393)","v":0},{"$f":"SUM(FUNCALLOC!AI261,FUNCALLOC!AI270,FUNCALLOC!AI276,FUNCALLOC!AI285,FUNCALLOC!AI300,FUNCALLOC!AI316,FUNCALLOC!AI393)","v":0},{"$f":"SUM(FUNCALLOC!AJ261,FUNCALLOC!AJ270,FUNCALLOC!AJ276,FUNCALLOC!AJ285,FUNCALLOC!AJ300,FUNCALLOC!AJ316,FUNCALLOC!AJ393)","v":0},{"$f":"SUM(FUNCALLOC!AK261,FUNCALLOC!AK270,FUNCALLOC!AK276,FUNCALLOC!AK285,FUNCALLOC!AK300,FUNCALLOC!AK316,FUNCALLOC!AK393)","v":0},{"$f":"SUM(FUNCALLOC!AL261,FUNCALLOC!AL270,FUNCALLOC!AL276,FUNCALLOC!AL285,FUNCALLOC!AL300,FUNCALLOC!AL316,FUNCALLOC!AL393)","v":12112095.746343758},{"$f":"SUM(FUNCALLOC!AM261,FUNCALLOC!AM270,FUNCALLOC!AM276,FUNCALLOC!AM285,FUNCALLOC!AM300,FUNCALLOC!AM316,FUNCALLOC!AM393)","v":2348493.476574502},{"$f":"SUM(FUNCALLOC!AN261,FUNCALLOC!AN270,FUNCALLOC!AN276,FUNCALLOC!AN285,FUNCALLOC!AN300,FUNCALLOC!AN316,FUNCALLOC!AN393)","v":0},{"$f":"SUM(FUNCALLOC!AO261,FUNCALLOC!AO270,FUNCALLOC!AO276,FUNCALLOC!AO285,FUNCALLOC!AO300,FUNCALLOC!AO316,FUNCALLOC!AO393)","v":0},{"$f":"SUM(FUNCALLOC!AP261,FUNCALLOC!AP270,FUNCALLOC!AP276,FUNCALLOC!AP285,FUNCALLOC!AP300,FUNCALLOC!AP316,FUNCALLOC!AP393)","v":0},{"$f":"SUM(FUNCALLOC!AQ261,FUNCALLOC!AQ270,FUNCALLOC!AQ276,FUNCALLOC!AQ285,FUNCALLOC!AQ300,FUNCALLOC!AQ316,FUNCALLOC!AQ393)","v":0},{"$f":"SUM(FUNCALLOC!AR261,FUNCALLOC!AR270,FUNCALLOC!AR276,FUNCALLOC!AR285,FUNCALLOC!AR300,FUNCALLOC!AR316,FUNCALLOC!AR393)","v":0},{"$f":"SUM(FUNCALLOC!AS261,FUNCALLOC!AS270,FUNCALLOC!AS276,FUNCALLOC!AS285,FUNCALLOC!AS300,FUNCALLOC!AS316,FUNCALLOC!AS393)","v":0},{"$f":"SUM(FUNCALLOC!AT261,FUNCALLOC!AT270,FUNCALLOC!AT276,FUNCALLOC!AT285,FUNCALLOC!AT300,FUNCALLOC!AT316,FUNCALLOC!AT393)","v":0},{"$f":"SUM(FUNCALLOC!AU261,FUNCALLOC!AU270,FUNCALLOC!AU276,FUNCALLOC!AU285,FUNCALLOC!AU300,FUNCALLOC!AU316,FUNCALLOC!AU393)","v":0},{"$f":"SUM(FUNCALLOC!AV261,FUNCALLOC!AV270,FUNCALLOC!AV276,FUNCALLOC!AV285,FUNCALLOC!AV300,FUNCALLOC!AV316,FUNCALLOC!AV393)","v":0},{"$f":"SUM(FUNCALLOC!AW261,FUNCALLOC!AW270,FUNCALLOC!AW276,FUNCALLOC!AW285,FUNCALLOC!AW300,FUNCALLOC!AW316,FUNCALLOC!AW393)","v":0},{"$f":"SUM(FUNCALLOC!AX261,FUNCALLOC!AX270,FUNCALLOC!AX276,FUNCALLOC!AX285,FUNCALLOC!AX300,FUNCALLOC!AX316,FUNCALLOC!AX393)","v":0},{"$f":"SUM(FUNCALLOC!AY261,FUNCALLOC!AY270,FUNCALLOC!AY276,FUNCALLOC!AY285,FUNCALLOC!AY300,FUNCALLOC!AY316,FUNCALLOC!AY393)","v":0},{"$f":"SUM(FUNCALLOC!AZ261,FUNCALLOC!AZ270,FUNCALLOC!AZ276,FUNCALLOC!AZ285,FUNCALLOC!AZ300,FUNCALLOC!AZ316,FUNCALLOC!AZ393)","v":0},{"$f":"SUM(FUNCALLOC!BA261,FUNCALLOC!BA270,FUNCALLOC!BA276,FUNCALLOC!BA285,FUNCALLOC!BA300,FUNCALLOC!BA316,FUNCALLOC!BA393)","v":0},{"$f":"SUM(FUNCALLOC!BB261,FUNCALLOC!BB270,FUNCALLOC!BB276,FUNCALLOC!BB285,FUNCALLOC!BB300,FUNCALLOC!BB316,FUNCALLOC!BB393)","v":0},{"$f":"SUM(FUNCALLOC!BC261,FUNCALLOC!BC270,FUNCALLOC!BC276,FUNCALLOC!BC285,FUNCALLOC!BC300,FUNCALLOC!BC316,FUNCALLOC!BC393)","v":0},{"$f":"SUM(FUNCALLOC!BD261,FUNCALLOC!BD270,FUNCALLOC!BD276,FUNCALLOC!BD285,FUNCALLOC!BD300,FUNCALLOC!BD316,FUNCALLOC!BD393)","v":0},{"$f":"SUM(FUNCALLOC!BE261,FUNCALLOC!BE270,FUNCALLOC!BE276,FUNCALLOC!BE285,FUNCALLOC!BE300,FUNCALLOC!BE316,FUNCALLOC!BE393)","v":0},{"$f":"SUM(FUNCALLOC!BF261,FUNCALLOC!BF270,FUNCALLOC!BF276,FUNCALLOC!BF285,FUNCALLOC!BF300,FUNCALLOC!BF316,FUNCALLOC!BF393)","v":0},{"$f":"SUM(FUNCALLOC!BG261,FUNCALLOC!BG270,FUNCALLOC!BG276,FUNCALLOC!BG285,FUNCALLOC!BG300,FUNCALLOC!BG316,FUNCALLOC!BG393)","v":0},{"$f":"SUM(FUNCALLOC!BH261,FUNCALLOC!BH270,FUNCALLOC!BH276,FUNCALLOC!BH285,FUNCALLOC!BH300,FUNCALLOC!BH316,FUNCALLOC!BH393)","v":0},{"$f":"SUM(FUNCALLOC!BI261,FUNCALLOC!BI270,FUNCALLOC!BI276,FUNCALLOC!BI285,FUNCALLOC!BI300,FUNCALLOC!BI316,FUNCALLOC!BI393)","v":0},{"$f":"SUM(FUNCALLOC!BJ261,FUNCALLOC!BJ270,FUNCALLOC!BJ276,FUNCALLOC!BJ285,FUNCALLOC!BJ300,FUNCALLOC!BJ316,FUNCALLOC!BJ393)","v":0},{"$f":"SUM(FUNCALLOC!BK261,FUNCALLOC!BK270,FUNCALLOC!BK276,FUNCALLOC!BK285,FUNCALLOC!BK300,FUNCALLOC!BK316,FUNCALLOC!BK393)","v":0},{"$f":"SUM(FUNCALLOC!BL261,FUNCALLOC!BL270,FUNCALLOC!BL276,FUNCALLOC!BL285,FUNCALLOC!BL300,FUNCALLOC!BL316,FUNCALLOC!BL393)","v":0},{"$f":"SUM(FUNCALLOC!BM261,FUNCALLOC!BM270,FUNCALLOC!BM276,FUNCALLOC!BM285,FUNCALLOC!BM300,FUNCALLOC!BM316,FUNCALLOC!BM393)","v":0},{"$f":"SUM(FUNCALLOC!BN261,FUNCALLOC!BN270,FUNCALLOC!BN276,FUNCALLOC!BN285,FUNCALLOC!BN300,FUNCALLOC!BN316,FUNCALLOC!BN393)","v":0},{"$f":"SUM(FUNCALLOC!BO261,FUNCALLOC!BO270,FUNCALLOC!BO276,FUNCALLOC!BO285,FUNCALLOC!BO300,FUNCALLOC!BO316,FUNCALLOC!BO393)","v":0},{"$f":"SUM(FUNCALLOC!BP261,FUNCALLOC!BP270,FUNCALLOC!BP276,FUNCALLOC!BP285,FUNCALLOC!BP300,FUNCALLOC!BP316,FUNCALLOC!BP393)","v":0},{"$f":"SUM(FUNCALLOC!BQ261,FUNCALLOC!BQ270,FUNCALLOC!BQ276,FUNCALLOC!BQ285,FUNCALLOC!BQ300,FUNCALLOC!BQ316,FUNCALLOC!BQ393)","v":0},{"$f":"SUM(FUNCALLOC!BR261,FUNCALLOC!BR270,FUNCALLOC!BR276,FUNCALLOC!BR285,FUNCALLOC!BR300,FUNCALLOC!BR316,FUNCALLOC!BR393)","v":0},{"$f":"SUM(FUNCALLOC!BS261,FUNCALLOC!BS270,FUNCALLOC!BS276,FUNCALLOC!BS285,FUNCALLOC!BS300,FUNCALLOC!BS316,FUNCALLOC!BS393)","v":0},{"$f":"SUM(FUNCALLOC!BT261,FUNCALLOC!BT270,FUNCALLOC!BT276,FUNCALLOC!BT285,FUNCALLOC!BT300,FUNCALLOC!BT316,FUNCALLOC!BT393)","v":0},{"$f":"SUM(FUNCALLOC!BU261,FUNCALLOC!BU270,FUNCALLOC!BU276,FUNCALLOC!BU285,FUNCALLOC!BU300,FUNCALLOC!BU316,FUNCALLOC!BU393)","v":0},{"$f":"SUM(FUNCALLOC!BV261,FUNCALLOC!BV270,FUNCALLOC!BV276,FUNCALLOC!BV285,FUNCALLOC!BV300,FUNCALLOC!BV316,FUNCALLOC!BV393)","v":0},{"$f":"SUM(FUNCALLOC!BW261,FUNCALLOC!BW270,FUNCALLOC!BW276,FUNCALLOC!BW285,FUNCALLOC!BW300,FUNCALLOC!BW316,FUNCALLOC!BW393)","v":0},{"$f":"SUM(FUNCALLOC!BX261,FUNCALLOC!BX270,FUNCALLOC!BX276,FUNCALLOC!BX285,FUNCALLOC!BX300,FUNCALLOC!BX316,FUNCALLOC!BX393)","v":0},{"$f":"SUM(FUNCALLOC!BY261,FUNCALLOC!BY270,FUNCALLOC!BY276,FUNCALLOC!BY285,FUNCALLOC!BY300,FUNCALLOC!BY316,FUNCALLOC!BY393)","v":0},{"$f":"SUM(FUNCALLOC!BZ261,FUNCALLOC!BZ270,FUNCALLOC!BZ276,FUNCALLOC!BZ285,FUNCALLOC!BZ300,FUNCALLOC!BZ316,FUNCALLOC!BZ393)","v":0}]
[null,null,null,{"$f":"IF((D91=0)*OR($C91=0),0,D91/$C91)","v":0},0.23092267394059932,1.9866698623602807E-2,5.9890299222193051E-3,6.6964642619622362E-6,0,0,-3.8496193397528609E-10,-4.8287228770872508E-9,3.9638727290160669E-4,5.4468673262692054E-3,4.3988639577940476E-2,3.4910050797843957E-6,3.8623668893291672E-4,2.3724811242819936E-2,6.3727100068840253E-5,1.1686040061865726E-4,2.7816820313926389E-6,0,0,0,0,0,0,0.65401004541727525,0,0,0,0,0,0,0,0,1.2626771268670589E-2,2.4482872803926405E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((BP91=0)*OR($C91=0),0,BP91/$C91)","v":0},0,0,0,0,0,0,0,0,0]
[]
["~",null,{"$f":"SUM(D94:BA94)","v":0}]
["~",null,null,{"$f":"IF((D94=0)*OR($C94=0),0,D94/$C94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ94=0)*OR($C94=0),0,AJ94/$C94)","v":0},0,0,0,0,0,0,0,{"$f":"IF((AR94=0)*OR($C94=0),0,AR94/$C94)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((BA94=0)*OR($C94=0),0,BA94/$C94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~"]
["~",null,{"$f":"SUM(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]
["~"]

{"sheet":"ACCOUNTS","index":5,"n_rows":670,"n_cols":18,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Account Inputs"]
[]
["No. ","Account Description",null,{"$f":"+INPUTS!B5","v":"Historic Test Year Twelve Months ended December 2018"},"Restating & Pro Forma Adjustments","Rate Increase Related Adjustments",{"$f":"INPUTS!B6","v":"Adjusted Test Year Twelve Months ended December 2018 @ 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$47","v":"~"},null,"Internal"]
[]
["RATE BASE"]
[]
["Plant-in-Service"]
[]
[null,"Intangible Plant"]
[300,"Generation/Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D10),SUM($D10,$E10),SUM($D10,$E10,$F10),$G10,$G10)","v":77723700.535854891},{"$f":"+'[2]COS Account Input'!C10","v":77723700.535854891},{"$f":"+'[2]COS Account Input'!D10","v":0},{"$f":"+'[2]COS Account Input'!E10","v":0},{"$f":"D10+E10+F10","v":77723700.535854891},null,"F_PRODU","_PC4","DEM_2B","ENERGY_2"]
[300.01,"Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D11),SUM($D11,$E11),SUM($D11,$E11,$F11),$G11,$G11)","v":48660476.437339872},{"$f":"+'[2]COS Account Input'!C11","v":48660476.437339872},{"$f":"+'[2]COS Account Input'!D11","v":0},{"$f":"+'[2]COS Account Input'!E11","v":0},{"$f":"D11+E11+F11","v":48660476.437339872},null,null,null,null,null,null,null,null,null,null,"DP.T"]
[300.02,"Other",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D12),SUM($D12,$E12),SUM($D12,$E12,$F12),$G12,$G12)","v":306106347.0642063},{"$f":"+'[2]COS Account Input'!C12","v":255525499.29850531},{"$f":"+'[2]COS Account Input'!D12","v":50580847.765701011},{"$f":"+'[2]COS Account Input'!E12","v":0},{"$f":"D12+E12+F12","v":306106347.0642063},null,null,null,null,null,null,null,null,null,null,"GP.T"]
[null,"Sub-total",{"$f":"SUM(C10:C12)","v":432490524.03740108},{"$f":"SUM(D10:D12)","v":381909676.27170008},{"$f":"SUM(E10:E12)","v":50580847.765701011},{"$f":"SUM(F10:F12)","v":0},{"$f":"SUM(G10:G12)","v":432490524.03740108}]
[]
[null,"Production Plant"]
[310,"Thermal Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D16),SUM($D16,$E16),SUM($D16,$E16,$F16),$G16,$G16)","v":1396510000},{"$f":"+'[2]COS Account Input'!C16","v":1400303421},{"$f":"+'[2]COS Account Input'!D16","v":-3793421},{"$f":"+'[2]COS Account Input'!E16","v":0},{"$f":"D16+E16+F16","v":1396510000},null,"F_PRODU","_PC4","DEM_2B","ENERGY_2"]
[330,"Hydro Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D17),SUM($D17,$E17),SUM($D17,$E17,$F17),$G17,$G17)","v":729618000},{"$f":"+'[2]COS Account Input'!C17","v":721052179},{"$f":"+'[2]COS Account Input'!D17","v":8565821},{"$f":"+'[2]COS Account Input'!E17","v":0},729618000,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,$G18)","v":1971707000},{"$f":"+'[2]COS Account Input'!C18","v":1966002966},{"$f":"+'[2]COS Account Input'!D18","v":5704034},{"$f":"+'[2]COS Account Input'!E18","v":0},1971707000,null,"F_PRODU","_PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D19),SUM($D19,$E19),SUM($D19,$E19,$F19),$G19,$G19)","v":0},{"$f":"+'[2]COS Account Input'!C19","v":0},{"$f":"+'[2]COS Account Input'!D19","v":0},{"$f":"+'[2]COS Account Input'!E19","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D20),SUM($D20,$E20),SUM($D20,$E20,$F20),$G20,$G20)","v":0},{"$f":"+'[2]COS Account Input'!C20","v":0},{"$f":"+'[2]COS Account Input'!D20","v":0},{"$f":"+'[2]COS Account Input'!E20","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D21),SUM($D21,$E21),SUM($D21,$E21,$F21),$G21,$G21)","v":0},{"$f":"+'[2]COS Account Input'!C21","v":0},{"$f":"+'[2]COS Account Input'!D21","v":0},{"$f":"+'[2]COS Account Input'!E21","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D22),SUM($D22,$E22),SUM($D22,$E22,$F22),$G22,$G22)","v":0},{"$f":"+'[2]COS Account Input'!C22","v":0},{"$f":"+'[2]COS Account Input'!D22","v":0},{"$f":"+'[2]COS Account Input'!E22","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D23),SUM($D23,$E23),SUM($D23,$E23,$F23),$G23,$G23)","v":0},{"$f":"+'[2]COS Account Input'!C23","v":0},{"$f":"+'[2]COS Account Input'!D23","v":0},{"$f":"+'[2]COS Account Input'!E23","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D24),SUM($D24,$E24),SUM($D24,$E24,$F24),$G24,$G24)","v":0},{"$f":"+'[2]COS Account Input'!C24","v":0},{"$f":"+'[2]COS Account Input'!D24","v":0},{"$f":"+'[2]COS Account Input'!E24","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D25),SUM($D25,$E25),SUM($D25,$E25,$F25),$G25,$G25)","v":0},{"$f":"+'[2]COS Account Input'!C25","v":0},{"$f":"+'[2]COS Account Input'!D25","v":0},{"$f":"+'[2]COS Account Input'!E25","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D26),SUM($D26,$E26),SUM($D26,$E26,$F26),$G26,$G26)","v":0},{"$f":"+'[2]COS Account Input'!C26","v":0},{"$f":"+'[2]COS Account Input'!D26","v":0},{"$f":"+'[2]COS Account Input'!E26","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D27),SUM($D27,$E27),SUM($D27,$E27,$F27),$G27,$G27)","v":0},{"$f":"+'[2]COS Account Input'!C27","v":0},{"$f":"+'[2]COS Account Input'!D27","v":0},{"$f":"+'[2]COS Account Input'!E27","v":0},0]
[null,"Sub-total",{"$f":"SUM(C16:C27)","v":4097835000},{"$f":"SUM(D16:D27)","v":4087358566},{"$f":"SUM(E16:E27)","v":10476434},{"$f":"SUM(F16:F27)","v":0},{"$f":"SUM(G16:G27)","v":4097835000}]
[]
[null,"Transmission Plant"]
[350,"Washington Transmission Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D31),SUM($D31,$E31),SUM($D31,$E31,$F31),$G31,$G31)","v":1231639678.3700972},{"$f":"+'[2]COS Account Input'!C31","v":1202261348},{"$f":"+'[2]COS Account Input'!D31","v":29378330.370097201},{"$f":"+'[2]COS Account Input'!E31","v":0},{"$f":"D31+E31+F31","v":1231639678.3700972},null,"F_TRANS","_PC3","DEM_2A","ENERGY_1"]
[350.01,"Washington Integrated Generation (GIF) Transmission Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D32),SUM($D32,$E32),SUM($D32,$E32,$F32),$G32,$G32)","v":176912910.8499999},{"$f":"+'[2]COS Account Input'!C32","v":176754568},{"$f":"+'[2]COS Account Input'!D32","v":158342.84999990463},{"$f":"+'[2]COS Account Input'!E32","v":0},176912910.8499999,null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
[350.02,"Washington Integrated Lease Facilities (LIF) Transmission Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D33),SUM($D33,$E33),SUM($D33,$E33,$F33),$G33,$G33)","v":405246.36},{"$f":"+'[2]COS Account Input'!C33","v":405246},{"$f":"+'[2]COS Account Input'!D33","v":0.35999999998603016},{"$f":"+'[2]COS Account Input'!E33","v":0},405246.36,null,"F_TRANS","DEM","DIR_449"]
[350.03,"Non-Washington Transmission Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D34),SUM($D34,$E34),SUM($D34,$E34,$F34),$G34,$G34)","v":185779290.94},{"$f":"+'[2]COS Account Input'!C34","v":185680043},{"$f":"+'[2]COS Account Input'!D34","v":99247.939999997616},{"$f":"+'[2]COS Account Input'!E34","v":0},185779290.94,null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D35),SUM($D35,$E35),SUM($D35,$E35,$F35),$G35,$G35)","v":0},{"$f":"+'[2]COS Account Input'!C35","v":0},{"$f":"+'[2]COS Account Input'!D35","v":0},{"$f":"+'[2]COS Account Input'!E35","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D36),SUM($D36,$E36),SUM($D36,$E36,$F36),$G36,$G36)","v":0},{"$f":"+'[2]COS Account Input'!C36","v":0},{"$f":"+'[2]COS Account Input'!D36","v":0},{"$f":"+'[2]COS Account Input'!E36","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D37),SUM($D37,$E37),SUM($D37,$E37,$F37),$G37,$G37)","v":0},{"$f":"+'[2]COS Account Input'!C37","v":0},{"$f":"+'[2]COS Account Input'!D37","v":0},{"$f":"+'[2]COS Account Input'!E37","v":0},0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D38),SUM($D38,$E38),SUM($D38,$E38,$F38),$G38,$G38)","v":0},{"$f":"+'[2]COS Account Input'!C38","v":0},{"$f":"+'[2]COS Account Input'!D38","v":0},{"$f":"+'[2]COS Account Input'!E38","v":0},0]
[null,"Sub-total",{"$f":"SUM(C31:C38)","v":1594737126.520097},{"$f":"SUM(D31:D38)","v":1565101205},{"$f":"SUM(E31:E38)","v":29635921.520097103},{"$f":"SUM(F31:F38)","v":0},{"$f":"SUM(G31:G38)","v":1594737126.520097}]
[]
[null,"Distribution Plant"]
[360.01,"Land & Land Rights - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D42),SUM($D42,$E42),SUM($D42,$E42,$F42),$G42,$G42)","v":3584294.5099956198},{"$f":"+'[2]COS Account Input'!C42","v":3584294.5099956198},{"$f":"+'[2]COS Account Input'!D42","v":0},{"$f":"+'[2]COS Account Input'!E42","v":0},{"$f":"D42+E42+F42","v":3584294.5099956198},null,"F_DISTR","DEM","DIR360.01"]
[360.02,"Land & Land Rights - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D43),SUM($D43,$E43),SUM($D43,$E43,$F43),$G43,$G43)","v":47903705.490004383},{"$f":"+'[2]COS Account Input'!C43","v":45886763.490004383},{"$f":"+'[2]COS Account Input'!D43","v":2016942},{"$f":"+'[2]COS Account Input'!E43","v":0},47903705.490004383,null,"F_DISTR","DEM","NCP_360"]
[361.01,"Structures & Improve - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D44),SUM($D44,$E44),SUM($D44,$E44,$F44),$G44,$G44)","v":598299.79449141794},{"$f":"+'[2]COS Account Input'!C44","v":598299.79449141794},{"$f":"+'[2]COS Account Input'!D44","v":0},{"$f":"+'[2]COS Account Input'!E44","v":0},598299.79449141794,null,"F_DISTR","DEM","DIR361.01"]
[361.02,"Structures & Improve - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D45),SUM($D45,$E45),SUM($D45,$E45,$F45),$G45,$G45)","v":7504700.2055085823},{"$f":"+'[2]COS Account Input'!C45","v":7486859.2055085823},{"$f":"+'[2]COS Account Input'!D45","v":17841},{"$f":"+'[2]COS Account Input'!E45","v":0},7504700.2055085823,null,"F_DISTR","DEM","NCP_361"]
[362.01,"Station Equipment - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D46),SUM($D46,$E46),SUM($D46,$E46,$F46),$G46,$G46)","v":31963716.521255195},{"$f":"+'[2]COS Account Input'!C46","v":31963716.521255195},{"$f":"+'[2]COS Account Input'!D46","v":0},{"$f":"+'[2]COS Account Input'!E46","v":0},31963716.521255195,null,"F_DISTR","DEM","DIR362.01"]
[362.02,"Station Equipment - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D47),SUM($D47,$E47),SUM($D47,$E47,$F47),$G47,$G47)","v":439222283.4787448},{"$f":"+'[2]COS Account Input'!C47","v":425501606.4787448},{"$f":"+'[2]COS Account Input'!D47","v":13720677},{"$f":"+'[2]COS Account Input'!E47","v":0},439222283.4787448,null,"F_DISTR","DEM","NCP_362"]
[363.01,"Battery Storage",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D48),SUM($D48,$E48),SUM($D48,$E48,$F48),$G48,$G48)","v":1101000},{"$f":"+'[2]COS Account Input'!C48","v":1090190},{"$f":"+'[2]COS Account Input'!D48","v":10810},{"$f":"+'[2]COS Account Input'!E48","v":0},1101000,null,"F_DISTR","DEM","NCP_362"]
[364.01,"Poles Towers & Fixtures ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D49),SUM($D49,$E49),SUM($D49,$E49,$F49),$G49,$G49)","v":372360470.93214625},{"$f":"+'[2]COS Account Input'!C49","v":372845123},{"$f":"+'[2]COS Account Input'!D49","v":-484652.06785372645},{"$f":"+'[2]COS Account Input'!E49","v":0},{"$f":"D49+E49+F49","v":372360470.93214625},null,"F_DISTR","DEM","OH_NCP"]
[365.01,"OH Lines Direct Assignment",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D50),SUM($D50,$E50),SUM($D50,$E50,$F50),$G50,$G50)","v":67009.356344389787},{"$f":"+'[2]COS Account Input'!C50","v":67009.356344389787},{"$f":"+'[2]COS Account Input'!D50","v":0},{"$f":"+'[2]COS Account Input'!E50","v":0},67009.356344389787,null,"F_DISTR","DEM","DIR364.01"]
[365.02,"OVHD Cond & Devices ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D51),SUM($D51,$E51),SUM($D51,$E51,$F51),$G51,$G51)","v":471995339.84919721},{"$f":"+'[2]COS Account Input'!C51","v":454016302.6436556},{"$f":"+'[2]COS Account Input'!D51","v":17979037.205541611},{"$f":"+'[2]COS Account Input'!E51","v":0},471995339.84919721,null,"F_DISTR","DEM","OH_NCP"]
[366.01,"UG Conduit Direct Assignment",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D52),SUM($D52,$E52),SUM($D52,$E52,$F52),$G52,$G52)","v":27766610.698247954},{"$f":"+'[2]COS Account Input'!C52","v":27766610.698247954},{"$f":"+'[2]COS Account Input'!D52","v":0},{"$f":"+'[2]COS Account Input'!E52","v":0},27766610.698247954,null,"F_DISTR","DEM","DIR366.01"]
[366.02,"UG Conduit ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D53),SUM($D53,$E53),SUM($D53,$E53,$F53),$G53,$G53)","v":719001680.12964964},{"$f":"+'[2]COS Account Input'!C53","v":692653329.30175209},{"$f":"+'[2]COS Account Input'!D53","v":26348350.827897608},{"$f":"+'[2]COS Account Input'!E53","v":0},{"$f":"D53+E53+F53","v":719001680.12964964},null,"F_DISTR","DEM","UG_NCP"]
[367.01,"UG Conductor & Devices ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D54),SUM($D54,$E54),SUM($D54,$E54,$F54),$G54,$G54)","v":986578386.56156349},{"$f":"+'[2]COS Account Input'!C54","v":946066160},{"$f":"+'[2]COS Account Input'!D54","v":40512226.561563432},{"$f":"+'[2]COS Account Input'!E54","v":0},986578386.56156349,null,"F_DISTR","DEM","UG_NCP"]
["368.01","Line Transf  OVHD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D55),SUM($D55,$E55),SUM($D55,$E55,$F55),$G55,$G55)","v":173605063.30048591},{"$f":"+'[2]COS Account Input'!C55","v":173605063.30048591},{"$f":"+'[2]COS Account Input'!D55","v":0},{"$f":"+'[2]COS Account Input'!E55","v":0},173605063.30048591,null,"F_DISTR","TFR","OH_TFMR",null,"OH_TFMRC"]
["368.02","Line Transf  UNGD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D56),SUM($D56,$E56),SUM($D56,$E56,$F56),$G56,$G56)","v":318350548.27234882},{"$f":"+'[2]COS Account Input'!C56","v":315443638.68051398},{"$f":"+'[2]COS Account Input'!D56","v":2906909.5918348441},{"$f":"+'[2]COS Account Input'!E56","v":0},318350548.27234882,null,"F_DISTR","TFR","UG_TFMR",null,"UG_TFMRC"]
[368.03,"Line Transf  Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D57),SUM($D57,$E57),SUM($D57,$E57,$F57),$G57,$G57)","v":7577844.9767851122},{"$f":"+'[2]COS Account Input'!C57","v":2295936.0190000972},{"$f":"+'[2]COS Account Input'!D57","v":5281908.957785015},{"$f":"+'[2]COS Account Input'!E57","v":0},7577844.9767851122,null,"F_DISTR","TFR","DIR368.03",null,"DIR368.03C"]
["369.01","Services - OVHD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D58),SUM($D58,$E58),SUM($D58,$E58,$F58),$G58,$G58)","v":40889975.452172115},{"$f":"+'[2]COS Account Input'!C58","v":40462861.667563096},{"$f":"+'[2]COS Account Input'!D58","v":427113.78460901917},{"$f":"+'[2]COS Account Input'!E58","v":0},40889975.452172115,null,"F_DISTR","CUS",null,null,"OH_SVC"]
["369.02","Services - UNGD",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D59),SUM($D59,$E59),SUM($D59,$E59,$F59),$G59,$G59)","v":148141818.81021541},{"$f":"+'[2]COS Account Input'!C59","v":146594412.33243692},{"$f":"+'[2]COS Account Input'!D59","v":1547406.4777784927},{"$f":"+'[2]COS Account Input'!E59","v":0},148141818.81021541,null,"F_DISTR","CUS",null,null,"RESID"]
[370.01,"Meters",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D60),SUM($D60,$E60),SUM($D60,$E60,$F60),$G60,$G60)","v":206004867.61000001},{"$f":"+'[2]COS Account Input'!C60","v":169585859},{"$f":"+'[2]COS Account Input'!D60","v":36419008.609999999},{"$f":"+'[2]COS Account Input'!E60","v":0},206004867.61000001,null,"F_DISTR","CUS",null,null,"METER"]
[373,"Str & Area Lighting Sys ",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D61),SUM($D61,$E61),SUM($D61,$E61,$F61),$G61,$G61)","v":57279322.090746596},{"$f":"+'[2]COS Account Input'!C61","v":55388796},{"$f":"+'[2]COS Account Input'!D61","v":1890526.0907465967},{"$f":"+'[2]COS Account Input'!E61","v":0},{"$f":"D61+E61+F61","v":57279322.090746596},null,"F_DISTR","CUS",null,null,"DIR373.00"]
[374,"Asset Retirement Obligation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D62),SUM($D62,$E62),SUM($D62,$E62,$F62),$G62,$G62)","v":27779665.853999924},{"$f":"+'[2]COS Account Input'!C62","v":3367727},{"$f":"+'[2]COS Account Input'!D62","v":24411938.853999924},{"$f":"+'[2]COS Account Input'!E62","v":0},{"$f":"D62+E62+F62","v":27779665.853999924},null,null,null,null,null,null,null,null,null,null,"LINE.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D63),SUM($D63,$E63),SUM($D63,$E63,$F63),$G63,$G63)","v":0},0,0,0,{"$f":"D63+E63+F63","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D64),SUM($D64,$E64),SUM($D64,$E64,$F64),$G64,$G64)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D65),SUM($D65,$E65),SUM($D65,$E65,$F65),$G65,$G65)","v":0},0,0,0,{"$f":"D65+E65+F65","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D66),SUM($D66,$E66),SUM($D66,$E66,$F66),$G66,$G66)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D67),SUM($D67,$E67),SUM($D67,$E67,$F67),$G67,$G67)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D68),SUM($D68,$E68),SUM($D68,$E68,$F68),$G68,$G68)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D69),SUM($D69,$E69),SUM($D69,$E69,$F69),$G69,$G69)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D70),SUM($D70,$E70),SUM($D70,$E70,$F70),$G70,$G70)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D71),SUM($D71,$E71),SUM($D71,$E71,$F71),$G71,$G71)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C42:C71)","v":4089276603.8939037},{"$f":"SUM(D42:D71)","v":3916270559},{"$f":"SUM(E42:E71)","v":173006044.89390281},{"$f":"SUM(F42:F71)","v":0},{"$f":"SUM(G42:G71)","v":4089276603.8939037}]
[]
[null,"General Plant"]
[389,"Land & Land Rights",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D75),SUM($D75,$E75),SUM($D75,$E75,$F75),$G75,$G75)","v":36039223.299999997},{"$f":"+'[2]COS Account Input'!C75","v":35990819.462099999},{"$f":"+'[2]COS Account Input'!D75","v":48403.83789999783},{"$f":"+'[2]COS Account Input'!E75","v":0},{"$f":"D75+E75+F75","v":36039223.299999997},null,null,null,null,null,null,null,null,null,null,"SW.T"]
[390,"Structures & Improvements",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D76),SUM($D76,$E76),SUM($D76,$E76,$F76),$G76,$G76)","v":202454183.79999998},{"$f":"+'[2]COS Account Input'!C76","v":196470547.49300003},{"$f":"+'[2]COS Account Input'!D76","v":5983636.3069999628},{"$f":"+'[2]COS Account Input'!E76","v":0},202454183.79999998,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[391,"Office Furniture & Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D77),SUM($D77,$E77),SUM($D77,$E77,$F77),$G77,$G77)","v":109384337.50000001},{"$f":"+'[2]COS Account Input'!C77","v":99533226.724900007},{"$f":"+'[2]COS Account Input'!D77","v":9851110.7751000077},{"$f":"+'[2]COS Account Input'!E77","v":0},109384337.50000001,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[392,"Transportation Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D78),SUM($D78,$E78),SUM($D78,$E78,$F78),$G78,$G78)","v":15439498.100000001},{"$f":"+'[2]COS Account Input'!C78","v":14870408.705},{"$f":"+'[2]COS Account Input'!D78","v":569089.39500000142},{"$f":"+'[2]COS Account Input'!E78","v":0},15439498.100000001,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[393,"Stores Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D79),SUM($D79,$E79),SUM($D79,$E79,$F79),$G79,$G79)","v":232556.7},{"$f":"+'[2]COS Account Input'!C79","v":231872.05439999999},{"$f":"+'[2]COS Account Input'!D79","v":684.64560000001802},{"$f":"+'[2]COS Account Input'!E79","v":0},232556.7,null,null,null,null,null,null,null,null,null,null,"PTDP.T"]
[394,"Tools & Shop & Garage Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D80),SUM($D80,$E80),SUM($D80,$E80,$F80),$G80,$G80)","v":14232778.5},{"$f":"+'[2]COS Account Input'!C80","v":12300958.8664},{"$f":"+'[2]COS Account Input'!D80","v":1931819.6336000003},{"$f":"+'[2]COS Account Input'!E80","v":0},14232778.5,null,null,null,null,null,null,null,null,null,null,"SWPTD.T"]
[395,"Lab Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D81),SUM($D81,$E81),SUM($D81,$E81,$F81),$G81,$G81)","v":7820000},{"$f":"+'[2]COS Account Input'!C81","v":7953818},{"$f":"+'[2]COS Account Input'!D81","v":-133818},{"$f":"+'[2]COS Account Input'!E81","v":0},7820000,null,null,null,null,null,null,null,null,null,null,"SWPTD.T"]
[396,"Power Operated Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D82),SUM($D82,$E82),SUM($D82,$E82,$F82),$G82,$G82)","v":5307201.3},{"$f":"+'[2]COS Account Input'!C82","v":5465886.7916000001},{"$f":"+'[2]COS Account Input'!D82","v":-158685.4916000003},{"$f":"+'[2]COS Account Input'!E82","v":0},5307201.3,null,null,null,null,null,null,null,null,null,null,"SWPTD.T"]
[397,"Communication Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D83),SUM($D83,$E83),SUM($D83,$E83,$F83),$G83,$G83)","v":146940395.59999999},{"$f":"+'[2]COS Account Input'!C83","v":144770570.80239999},{"$f":"+'[2]COS Account Input'!D83","v":2169824.7976000011},{"$f":"+'[2]COS Account Input'!E83","v":0},146940395.59999999,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[398,"Miscellaneous Equip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D84),SUM($D84,$E84),SUM($D84,$E84,$F84),$G84,$G84)","v":977290.20000000007},{"$f":"+'[2]COS Account Input'!C84","v":977655.72400000005},{"$f":"+'[2]COS Account Input'!D84","v":-365.52399999997579},{"$f":"+'[2]COS Account Input'!E84","v":0},977290.20000000007,null,null,null,null,null,null,null,null,null,null,"SW.T"]
[399,"Other Tangible Property",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D85),SUM($D85,$E85),SUM($D85,$E85,$F85),$G85,$G85)","v":1250391.3638000034},{"$f":"+'[2]COS Account Input'!C85","v":932601.25960000348},{"$f":"+'[2]COS Account Input'!D85","v":317790.1042},{"$f":"+'[2]COS Account Input'!E85","v":0},{"$f":"D85+E85+F85","v":1250391.3638000034},null,null,null,null,null,null,null,null,null,null,"SW.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D86),SUM($D86,$E86),SUM($D86,$E86,$F86),$G86,$G86)","v":0},0,0,0,{"$f":"D86+E86+F86","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D87),SUM($D87,$E87),SUM($D87,$E87,$F87),$G87,$G87)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C75:C87)","v":540077856.36380005},{"$f":"SUM(D75:D87)","v":519498365.88340002},{"$f":"SUM(E75:E87)","v":20579490.480399974},{"$f":"SUM(F75:F87)","v":0},{"$f":"SUM(G75:G87)","v":540077856.36380005}]
[]
[null,"TOTAL PLANT-IN-SERVICE",{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},{"$f":"SUM(D88,D72,D39,D28,D13)","v":10470138372.1551},{"$f":"SUM(E88,E72,E39,E28,E13)","v":284278738.66010088},{"$f":"SUM(F88,F72,F39,F28,F13)","v":0},{"$f":"SUM(G88,G72,G39,G28,G13)","v":10754417110.815203}]
[]
["Accumulated Reserve for Depreciation"]
[]
[null,"Intangible Plant"]
[111,"Accum Amortization - Generation/Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D95),SUM($D95,$E95),SUM($D95,$E95,$F95),$G95,$G95)","v":-11848339.393578827},{"$f":"+'[2]COS Account Input'!C95","v":-11848339.393578827},{"$f":"+'[2]COS Account Input'!D95","v":0},{"$f":"+'[2]COS Account Input'!E95","v":0},{"$f":"D95+E95+F95","v":-11848339.393578827},null,"F_PRODU","_PC4","DEM_2B","ENERGY_2"]
[111.01,"Accum Amortization - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D96),SUM($D96,$E96),SUM($D96,$E96,$F96),$G96,$G96)","v":-15836820.280835493},{"$f":"+'[2]COS Account Input'!C96","v":-15836820.280835493},{"$f":"+'[2]COS Account Input'!D96","v":0},{"$f":"+'[2]COS Account Input'!E96","v":0},{"$f":"D96+E96+F96","v":-15836820.280835493},null,null,null,null,null,null,null,null,null,null,"DP.T"]
[111.02,"Accum Amortization - Other",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D97),SUM($D97,$E97),SUM($D97,$E97,$F97),$G97,$G97)","v":-157655053.77670544},{"$f":"+'[2]COS Account Input'!C97","v":-100806762.26535235},{"$f":"+'[2]COS Account Input'!D97","v":-56848291.511353083},{"$f":"+'[2]COS Account Input'!E97","v":0},{"$f":"D97+E97+F97","v":-157655053.77670544},null,null,null,null,null,null,null,null,null,null,"GP.T"]
[null,"Sub-total",{"$f":"SUM(C95:C97)","v":-185340213.45111978},{"$f":"SUM(D95:D97)","v":-128491921.93976668},{"$f":"SUM(E95:E97)","v":-56848291.511353083},{"$f":"SUM(F95:F97)","v":0},{"$f":"SUM(G95:G97)","v":-185340213.45111978}]
[]
[null,"Production Plant"]
[108.01,"Accum Depreciation Thermal Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D101),SUM($D101,$E101),SUM($D101,$E101,$F101),$G101,$G101)","v":-945433620.17765331},{"$f":"+'[2]COS Account Input'!C101","v":-911232337.6341666},{"$f":"+'[2]COS Account Input'!D101","v":-34201282.543486744},{"$f":"+'[2]COS Account Input'!E101","v":0},{"$f":"D101+E101+F101","v":-945433620.17765331},null,null,null,null,null,null,null,null,null,null,"PP.T"]
[108.02,"Accum Depreciation Hydro Baseload Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D102),SUM($D102,$E102),SUM($D102,$E102,$F102),$G102,$G102)","v":-183522621.94999999},{"$f":"+'[2]COS Account Input'!C102","v":-174124890},{"$f":"+'[2]COS Account Input'!D102","v":-9397731.9499999993},{"$f":"+'[2]COS Account Input'!E102","v":0},-183522621.94999999,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[108.03,"Accum Depreciation Other Production Generation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D103),SUM($D103,$E103),SUM($D103,$E103,$F103),$G103,$G103)","v":-789161667.84000003},{"$f":"+'[2]COS Account Input'!C103","v":-757162517},{"$f":"+'[2]COS Account Input'!D103","v":-31999150.840000004},{"$f":"+'[2]COS Account Input'!E103","v":0},-789161667.84000003,null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$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,$G111)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D112),SUM($D112,$E112),SUM($D112,$E112,$F112),$G112,$G112)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C101:C112)","v":-1918117909.9676533},{"$f":"SUM(D101:D112)","v":-1842519744.6341667},{"$f":"SUM(E101:E112)","v":-75598165.333486751},{"$f":"SUM(F101:F112)","v":0},{"$f":"SUM(G101:G112)","v":-1918117909.9676533}]
[]
[null,"Transmisson Plant"]
["108.04a","Accum Depreciation Washington Transmisson Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D116),SUM($D116,$E116),SUM($D116,$E116,$F116),$G116,$G116)","v":-348915488.81225431},{"$f":"+'[2]COS Account Input'!C116","v":-334966799},{"$f":"+'[2]COS Account Input'!D116","v":-13948689.812254339},{"$f":"+'[2]COS Account Input'!E116","v":0},{"$f":"D116+E116+F116","v":-348915488.81225431},null,"F_TRANS","_PC3","DEM_2A","ENERGY_1"]
["108.04b","Accum Depreciation Washington GIF Transmisson Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D117),SUM($D117,$E117),SUM($D117,$E117,$F117),$G117,$G117)","v":-54709537.547322765},{"$f":"+'[2]COS Account Input'!C117","v":-54629068},{"$f":"+'[2]COS Account Input'!D117","v":-80469.547322763363},{"$f":"+'[2]COS Account Input'!E117","v":0},-54709537.547322765,null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
["108.04c","Accum Depreciation Washington LIF Transmisson Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D118),SUM($D118,$E118),SUM($D118,$E118,$F118),$G118,$G118)","v":-290302.21785940375},{"$f":"+'[2]COS Account Input'!C118","v":-209007},{"$f":"+'[2]COS Account Input'!D118","v":-81295.21785940374},{"$f":"+'[2]COS Account Input'!E118","v":0},-290302.21785940375,null,"F_TRANS","DEM","DIR_449"]
["108.04d","Accum Depreciation Non-Washington Transmisson Plant",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D119),SUM($D119,$E119),SUM($D119,$E119,$F119),$G119,$G119)","v":-115786862.48999999},{"$f":"+'[2]COS Account Input'!C119","v":-114353996},{"$f":"+'[2]COS Account Input'!D119","v":-1432866.4899999946},{"$f":"+'[2]COS Account Input'!E119","v":0},-115786862.48999999,null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$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,$G122)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D123),SUM($D123,$E123),SUM($D123,$E123,$F123),$G123,$G123)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C116:C123)","v":-519702191.06743646},{"$f":"SUM(D116:D123)","v":-504158870},{"$f":"SUM(E116:E123)","v":-15543321.067436501},{"$f":"SUM(F116:F123)","v":0},{"$f":"SUM(G116:G123)","v":-519702191.06743646}]
[]
["108.05_360a","Land Rights - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D127),SUM($D127,$E127),SUM($D127,$E127,$F127),$G127,$G127)","v":-12148.752},{"$f":"+'[2]COS Account Input'!C127","v":-12148.752},{"$f":"+'[2]COS Account Input'!D127","v":0},{"$f":"+'[2]COS Account Input'!E127","v":0},{"$f":"D127+E127+F127","v":-12148.752},null,"F_DISTR","DEM","DIR108.360"]
["108.05_362b","Station Equipment - Allocated",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D132),SUM($D132,$E132),SUM($D132,$E132,$F132),$G132,$G132)","v":-125785408.52088486},{"$f":"+'[2]COS Account Input'!C132","v":-123505575.08088486},{"$f":"+'[2]COS Account Input'!D132","v":-2279833.44},{"$f":"+'[2]COS Account Input'!E132","v":0},-125785408.52088486,null,"F_DISTR","DEM","NCP_362"]
["108.10_366a","UG Conduit & Conductor - Assigned",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D137),SUM($D137,$E137),SUM($D137,$E137,$F137),$G137,$G137)","v":-15897826.552200768},{"$f":"+'[2]COS Account Input'!C137","v":-15897826.552200768},{"$f":"+'[2]COS Account Input'!D137","v":0},{"$f":"+'[2]COS Account Input'!E137","v":0},-15897826.552200768,null,"F_DISTR","DEM","DIR108.366"]
["108.10_366b","UG Conduit & Conductor",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D138),SUM($D138,$E138),SUM($D138,$E138,$F138),$G138,$G138)","v":-274914988.11086798},{"$f":"+'[2]COS Account Input'!C138","v":-268632107.44779921},{"$f":"+'[2]COS Account Input'!D138","v":-6282880.6630687676},{"$f":"+'[2]COS Account Input'!E138","v":0},-274914988.11086798,null,"F_DISTR","DEM","UG_NCP"]
["108.10_369a","Services - OH",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D143),SUM($D143,$E143),SUM($D143,$E143,$F143),$G143,$G143)","v":-33106913.110664558},{"$f":"+'[2]COS Account Input'!C143","v":-32514442.426331937},{"$f":"+'[2]COS Account Input'!D143","v":-592470.68433262047},{"$f":"+'[2]COS Account Input'!E143","v":0},-33106913.110664558,null,"F_DISTR","CUS",null,null,"OH_SVC"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D148),SUM($D148,$E148),SUM($D148,$E148,$F148),$G148,$G148)","v":0},0,0,0,{"$f":"D148+E148+F148","v":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,$G154)","v":0},0,0,0,0]
["~","~",{"$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$11,SUM($D165),SUM($D165,$E165),SUM($D165,$E165,$F165),$G165,$G165)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D170),SUM($D170,$E170),SUM($D170,$E170,$F170),$G170,$G170)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D171),SUM($D171,$E171),SUM($D171,$E171,$F171),$G171,$G171)","v":0},0,0,0,0]
["Rate Base Adjustments and Working Capital"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D181),SUM($D181,$E181),SUM($D181,$E181,$F181),$G181,$G181)","v":0},0,0,0,0]
[]
[null,"Working Capital Assets"]
["~","~",{"$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$11,SUM($D197),SUM($D197,$E197),SUM($D197,$E197,$F197),$G197,$G197)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D203),SUM($D203,$E203),SUM($D203,$E203,$F203),$G203,$G203)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C188:C203)","v":137375215.95577019},{"$f":"SUM(D188:D203)","v":145303204.96710864},{"$f":"SUM(E188:E203)","v":-7927989.0113384426},{"$f":"SUM(F188:F203)","v":0},{"$f":"SUM(G188:G203)","v":137375215.95577019}]
[182.03,"Misc Def Debits - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D209),SUM($D209,$E209),SUM($D209,$E209,$F209),$G209,$G209)","v":-3679667.3302051304},{"$f":"+'[2]COS Account Input'!C209","v":0},{"$f":"+'[2]COS Account Input'!D209","v":-3679667.3302051304},{"$f":"+'[2]COS Account Input'!E209","v":0},{"$f":"D209+E209+F209","v":-3679667.3302051304},null,null,null,null,null,null,null,null,null,null,"DP.T"]
[235,"Customer Deposits",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D214),SUM($D214,$E214),SUM($D214,$E214,$F214),$G214,$G214)","v":-25836611.384475},{"$f":"+'[2]COS Account Input'!C214","v":-25971538.993999917},{"$f":"+'[2]COS Account Input'!D214","v":134927.60952491686},{"$f":"+'[2]COS Account Input'!E214","v":0},-25836611.384475,null,"F_DISTR","CUS",null,null,"DIR235.00"]
[114.02,"Acquisition Adjustment - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D219),SUM($D219,$E219),SUM($D219,$E219,$F219),$G219,$G219)","v":946172.25},{"$f":"+'[2]COS Account Input'!C219","v":946172.25},{"$f":"+'[2]COS Account Input'!D219","v":0},{"$f":"+'[2]COS Account Input'!E219","v":0},946172.25,null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
[114.03,"Acquisition Adjustment - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D220),SUM($D220,$E220),SUM($D220,$E220,$F220),$G220,$G220)","v":302358.00999999995},{"$f":"+'[2]COS Account Input'!C220","v":302358.00999999995},{"$f":"+'[2]COS Account Input'!D220","v":0},{"$f":"+'[2]COS Account Input'!E220","v":0},302358.00999999995,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[230.01,"ARO - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D225),SUM($D225,$E225),SUM($D225,$E225,$F225),$G225,$G225)","v":-4532108.43},{"$f":"+'[2]COS Account Input'!C225","v":-3867896.4391666669},{"$f":"+'[2]COS Account Input'!D225","v":-664211.99083333276},{"$f":"+'[2]COS Account Input'!E225","v":0},-4532108.43,null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D230),SUM($D230,$E230),SUM($D230,$E230,$F230),$G230,$G230)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D232),SUM($D232,$E232),SUM($D232,$E232,$F232),$G232,$G232)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D237),SUM($D237,$E237),SUM($D237,$E237,$F237),$G237,$G237)","v":0},0,0,0,0]
[]
["EXPENSES"]
["FUEL.ST","Steam Prod O&M - Fuel",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D252),SUM($D252,$E252),SUM($D252,$E252,$F252),$G252,$G252)","v":37464673.568808615},{"$f":"+'[2]COS Account Input'!C252","v":79334191.840000004},{"$f":"+'[2]COS Account Input'!D252","v":-41869518.271191388},{"$f":"+'[2]COS Account Input'!E252","v":0},{"$f":"D252+E252+F252","v":37464673.568808615},null,"F_PRODU","NRG",null,"ENERGY_2"]
["FUEL.OT","Other Prod O&M - Fuel",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D253),SUM($D253,$E253),SUM($D253,$E253,$F253),$G253,$G253)","v":143207932.26523873},{"$f":"+'[2]COS Account Input'!C253","v":124839938.44999999},{"$f":"+'[2]COS Account Input'!D253","v":18367993.815238744},{"$f":"+'[2]COS Account Input'!E253","v":0},143207932.26523873,null,"F_PRODU","NRG",null,"ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D258),SUM($D258,$E258),SUM($D258,$E258,$F258),$G258,$G258)","v":0},0,0,0,0]
[null,"Production - O&M - Purchase Power"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D268),SUM($D268,$E268),SUM($D268,$E268,$F268),$G268,$G268)","v":0},0,0,0,{"$f":"D268+E268+F268","v":0}]
[565,"Wheeling by Others - Wheeling",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D273),SUM($D273,$E273),SUM($D273,$E273,$F273),$G273,$G273)","v":112334321.32462588},{"$f":"+'[2]COS Account Input'!C273","v":115807777.5999999},{"$f":"+'[2]COS Account Input'!D273","v":-3473456.2753740251},{"$f":"+'[2]COS Account Input'!E273","v":0},{"$f":"D273+E273+F273","v":112334321.32462588},null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D275),SUM($D275,$E275),SUM($D275,$E275,$F275),$G275,$G275)","v":0},0,0,0,{"$f":"D275+E275+F275","v":0}]
[535,"Hydro Prod O&M - O&M",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D280),SUM($D280,$E280),SUM($D280,$E280,$F280),$G280,$G280)","v":13175059.809510775},{"$f":"+'[2]COS Account Input'!C280","v":15150977.669999991},{"$f":"+'[2]COS Account Input'!D280","v":-1975917.8604892162},{"$f":"+'[2]COS Account Input'!E280","v":0},13175059.809510775,null,null,null,null,null,null,null,null,null,null,"PP.T"]
[null,"Sub-total",{"$f":"SUM(C279:C284)","v":109175792.16812748},{"$f":"SUM(D279:D284)","v":127167992.88999997},{"$f":"SUM(E279:E284)","v":-17992200.721872505},{"$f":"SUM(F279:F284)","v":0},{"$f":"SUM(G279:G284)","v":109175792.16812748}]
[]
[565.04,"Transmission O&M - Non-Washington",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D291),SUM($D291,$E291),SUM($D291,$E291,$F291),$G291,$G291)","v":2943194.9422494383},{"$f":"+'[2]COS Account Input'!C291","v":2899446.921954805},{"$f":"+'[2]COS Account Input'!D291","v":43748.020294633345},{"$f":"+'[2]COS Account Input'!E291","v":0},{"$f":"D291+E291+F291","v":2943194.9422494383},null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D296),SUM($D296,$E296),SUM($D296,$E296,$F296),$G296,$G296)","v":0},0,0,0,0]
[]
[null,"Distribution Expense - Operating"]
[586,"Dist O&M - Meter",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D308),SUM($D308,$E308),SUM($D308,$E308,$F308),$G308,$G308)","v":1730550.5930792508},{"$f":"+'[2]COS Account Input'!C308","v":1704988.24},{"$f":"+'[2]COS Account Input'!D308","v":25562.353079250832},{"$f":"+'[2]COS Account Input'!E308","v":0},1730550.5930792508,null,null,null,null,null,null,null,null,null,null,"D370.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D313),SUM($D313,$E313),SUM($D313,$E313,$F313),$G313,$G313)","v":0},0,0,0,{"$f":"D313+E313+F313","v":0}]
[null,"Customer Accounts Expense"]
[901,"CAE - Suprv",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D319),SUM($D319,$E319),SUM($D319,$E319,$F319),$G319,$G319)","v":134621.92638556895},{"$f":"+'[2]COS Account Input'!C319","v":130876.3},{"$f":"+'[2]COS Account Input'!D319","v":3745.6263855689463},{"$f":"+'[2]COS Account Input'!E319","v":0},{"$f":"D319+E319+F319","v":134621.92638556895},null,null,null,null,null,null,null,null,null,null,"CAES1.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D324),SUM($D324,$E324),SUM($D324,$E324,$F324),$G324,$G324)","v":0},0,0,0,0]
[null,"Customer Service & Information Expense"]
[911,"Cust Svc Exp - Demonstration",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D334),SUM($D334,$E334),SUM($D334,$E334,$F334),$G334,$G334)","v":0},{"$f":"+'[2]COS Account Input'!C334","v":0},{"$f":"+'[2]COS Account Input'!D334","v":0},{"$f":"+'[2]COS Account Input'!E334","v":0},{"$f":"D334+E334+F334","v":0},null,"F_DISTR","CUS",null,null,"DIR373.00"]
[912,"Cust Svc Exp - Demonstration & Selling",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D335),SUM($D335,$E335),SUM($D335,$E335,$F335),$G335,$G335)","v":823619.80694727926},{"$f":"+'[2]COS Account Input'!C335","v":805567.46000000008},{"$f":"+'[2]COS Account Input'!D335","v":18052.346947279173},{"$f":"+'[2]COS Account Input'!E335","v":0},{"$f":"D335+E335+F335","v":823619.80694727926},null,"F_DISTR","CUS",null,null,"CUST_1"]
[]
[922,"A&G Exp - Transf (credit)",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D344),SUM($D344,$E344),SUM($D344,$E344,$F344),$G344,$G344)","v":-21557751.289999999},{"$f":"+'[2]COS Account Input'!C344","v":-21557751.289999999},{"$f":"+'[2]COS Account Input'!D344","v":0},{"$f":"+'[2]COS Account Input'!E344","v":0},-21557751.289999999,null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
[931,"A&G Exp - Rents",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D351),SUM($D351,$E351),SUM($D351,$E351,$F351),$G351,$G351)","v":5083694.1010779496},{"$f":"+'[2]COS Account Input'!C351","v":6873199.3600000003},{"$f":"+'[2]COS Account Input'!D351","v":-1789505.2589220502},{"$f":"+'[2]COS Account Input'!E351","v":0},5083694.1010779496,null,null,null,null,null,null,null,null,null,null,"ADJPTDCE.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D352),SUM($D352,$E352),SUM($D352,$E352,$F352),$G352,$G352)","v":0},0,0,0,0]
[]
["~","~",{"$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}]
[]
[null,"Other"]
[null,"Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D378),SUM($D378,$E378),SUM($D378,$E378,$F378),$G378,$G378)","v":0},0,0,0,{"$f":"D378+E378+F378","v":0}]
[593,"Dist O&M - OVHD Lines",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D384),SUM($D384,$E384),SUM($D384,$E384,$F384),$G384,$G384)","v":35807045.891251087},{"$f":"+'[2]COS Account Input'!C384","v":34730225.140000001},{"$f":"+'[2]COS Account Input'!D384","v":1076820.7512510852},{"$f":"+'[2]COS Account Input'!E384","v":0},35807045.891251087,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[594,"Dist O&M - UNGD Lines",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D385),SUM($D385,$E385),SUM($D385,$E385,$F385),$G385,$G385)","v":12335802.999784056},{"$f":"+'[2]COS Account Input'!C385","v":12006810.93},{"$f":"+'[2]COS Account Input'!D385","v":328992.06978405674},{"$f":"+'[2]COS Account Input'!E385","v":0},12335802.999784056,null,null,null,null,null,null,null,null,null,null,"D366.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D390),SUM($D390,$E390),SUM($D390,$E390,$F390),$G390,$G390)","v":0},0,0,0,{"$f":"D390+E390+F390","v":0}]
[null,"General Expense - Maintenance & Other"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D400),SUM($D400,$E400),SUM($D400,$E400,$F400),$G400,$G400)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D401),SUM($D401,$E401),SUM($D401,$E401,$F401),$G401,$G401)","v":0},0,0,0,0]
[null,"TOTAL MAINTENANCE EXPENSES",{"$f":"SUM(C404,C393,C379,C371,C366)","v":69630233.498789325},{"$f":"SUM(D404,D393,D379,D371,D366)","v":68119500.950000003},{"$f":"SUM(E404,E393,E379,E371,E366)","v":1510732.5487893417},{"$f":"SUM(F404,F393,F379,F371,F366)","v":0},{"$f":"SUM(G404,G393,G379,G371,G366)","v":69630233.498789325}]
["Labor O & M Expenses"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D416),SUM($D416,$E416),SUM($D416,$E416,$F416),$G416,$G416)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D420),SUM($D420,$E420),SUM($D420,$E420,$F420),$G420,$G420)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C414:C422)","v":28389225.455022946},{"$f":"SUM(D414:D422)","v":27437936.928455126},{"$f":"SUM(E414:E422)","v":951288.52656782232},{"$f":"SUM(F414:F422)","v":0},{"$f":"SUM(G414:G422)","v":28389225.455022946}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D428),SUM($D428,$E428),SUM($D428,$E428,$F428),$G428,$G428)","v":0},0,0,0,{"$f":"D428+E428+F428","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$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}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D439),SUM($D439,$E439),SUM($D439,$E439,$F439),$G439,$G439)","v":0},0,0,0,{"$f":"D439+E439+F439","v":0}]
[null,"Transmission Labor Exp"]
["~","~",{"$f":"CHOOSE(INPUTS!$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$11,SUM($D455),SUM($D455,$E455),SUM($D455,$E455,$F455),$G455,$G455)","v":0},0,0,0,0]
["~","~",{"$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$11,SUM($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,$G467)","v":0},0,0,0,0]
["S103","Salary & Wages - Customer Accts Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D472),SUM($D472,$E472),SUM($D472,$E472,$F472),$G472,$G472)","v":11005573.481128439},{"$f":"+'[2]COS Account Input'!C472","v":10657780.915169371},{"$f":"+'[2]COS Account Input'!D472","v":347792.56595906802},{"$f":"+'[2]COS Account Input'!E472","v":0},{"$f":"D472+E472+F472","v":11005573.481128439},null,null,null,null,null,null,null,null,null,null,"CAE.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D477),SUM($D477,$E477),SUM($D477,$E477,$F477),$G477,$G477)","v":0},0,0,0,0]
["S104","Salary & Wages - Cust Svc Related",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D482),SUM($D482,$E482),SUM($D482,$E482,$F482),$G482,$G482)","v":1376273.7558263356},{"$f":"+'[2]COS Account Input'!C482","v":1325772.7039111818},{"$f":"+'[2]COS Account Input'!D482","v":50501.051915153861},{"$f":"+'[2]COS Account Input'!E482","v":0},{"$f":"D482+E482+F482","v":1376273.7558263356},null,"F_DISTR","CUS",null,null,"CUST_1"]
["~","~",{"$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$11,SUM($D495),SUM($D495,$E495),SUM($D495,$E495,$F495),$G495,$G495)","v":0},0,0,0,{"$f":"D495+E495+F495","v":0}]
[null,"77 Purchased Gas Labor Expense - Maintenance"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D500),SUM($D500,$E500),SUM($D500,$E500,$F500),$G500,$G500)","v":0},0,0,0,{"$f":"D500+E500+F500","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D505),SUM($D505,$E505),SUM($D505,$E505,$F505),$G505,$G505)","v":0},0,0,0,{"$f":"D505+E505+F505","v":0}]
[null,"Sub-total",{"$f":"SUM(C505:C509)","v":0},{"$f":"SUM(D505:D509)","v":0},{"$f":"SUM(E505:E509)","v":0},{"$f":"SUM(F505:F509)","v":0},{"$f":"SUM(G505:G509)","v":0}]
["~","~",{"$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,$G516)","v":0},0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C513:C520)","v":0},{"$f":"SUM(D513:D520)","v":0},{"$f":"SUM(E513:E520)","v":0},{"$f":"SUM(F513:F520)","v":0},{"$f":"SUM(G513:G520)","v":0}]
[null,"Sub-total",{"$f":"SUM(C524:C525)","v":29716765.812375575},{"$f":"SUM(D524:D525)","v":28598553.430144146},{"$f":"SUM(E524:E525)","v":1118212.3822314311},{"$f":"SUM(F524:F525)","v":0},{"$f":"SUM(G524:G525)","v":29716765.812375575}]
[null,"TOTAL LABOR O & M EXPENSES",{"$f":"SUM(C423,C430,C436,C442,C456,C469,C479,C487, C497,C502,C510,C521,C526)","v":108304747.09407416},{"$f":"SUM(D423,D430,D436,D442,D456,D469,D479,D487, D497,D502,D510,D521,D526)","v":104626135.31606707},{"$f":"SUM(E423,E430,E436,E442,E456,E469,E479,E487, E497,E502,E510,E521,E526)","v":3678611.7780070882},{"$f":"SUM(F423,F430,F436,F442,F456,F469,F479,F487, F497,F502,F510,F521,F526)","v":0},{"$f":"SUM(G423,G430,G436,G442,G456,G469,G479,G487, G497,G502,G510,G521,G526)","v":108304747.09407416}]
[]
["403.04a","Depr Exp - Transmission - Washington",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D538),SUM($D538,$E538),SUM($D538,$E538,$F538),$G538,$G538)","v":28661894.716571223},{"$f":"+'[2]COS Account Input'!C538","v":27586882.989999995},{"$f":"+'[2]COS Account Input'!D538","v":1075011.72657123},{"$f":"+'[2]COS Account Input'!E538","v":0},28661894.716571223,null,"F_TRANS","_PC3","DEM_2A","ENERGY_1"]
["403.05b","Depr Exp - Distribution - Structures",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D543),SUM($D543,$E543),SUM($D543,$E543,$F543),$G543,$G543)","v":142607.19},{"$f":"+'[2]COS Account Input'!C543","v":142298.85},{"$f":"+'[2]COS Account Input'!D543","v":308.33999999999997},{"$f":"+'[2]COS Account Input'!E543","v":0},142607.19,null,null,null,null,null,null,null,null,null,null,"D361.T"]
["403.05g","Depr Exp - Distribution - UG Conductors",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D548),SUM($D548,$E548),SUM($D548,$E548,$F548),$G548,$G548)","v":13080710},{"$f":"+'[2]COS Account Input'!C548","v":12751434.51},{"$f":"+'[2]COS Account Input'!D548","v":329275.49},{"$f":"+'[2]COS Account Input'!E548","v":0},13080710,null,"F_DISTR","DEM","UG_NCP"]
["403.05h","Depr Exp - Distribution - UG Conduit",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D549),SUM($D549,$E549),SUM($D549,$E549,$F549),$G549,$G549)","v":38836748.5598768},{"$f":"+'[2]COS Account Input'!C549","v":37180396.609999999},{"$f":"+'[2]COS Account Input'!D549","v":1656351.9498767969},{"$f":"+'[2]COS Account Input'!E549","v":0},38836748.5598768,null,"F_DISTR","DEM","UG_NCP"]
[403.06,"Depr Exp - General",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D554),SUM($D554,$E554),SUM($D554,$E554,$F554),$G554,$G554)","v":31544118.98686849},{"$f":"+'[2]COS Account Input'!C554","v":30535202.688140035},{"$f":"+'[2]COS Account Input'!D554","v":1008916.2987284553},{"$f":"+'[2]COS Account Input'!E554","v":0},31544118.98686849,null,null,null,null,null,null,null,null,null,null,"GP.T"]
[403.08,"Depr Exp - VROW",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D559),SUM($D559,$E559),SUM($D559,$E559,$F559),$G559,$G559)","v":0},{"$f":"+'[2]COS Account Input'!C559","v":0},{"$f":"+'[2]COS Account Input'!D559","v":0},{"$f":"+'[2]COS Account Input'!E559","v":0},0,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[406,"Amort Exp - Acq Adjustment - Transmission",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D564),SUM($D564,$E564),SUM($D564,$E564,$F564),$G564,$G564)","v":25800},{"$f":"+'[2]COS Account Input'!C564","v":25800},{"$f":"+'[2]COS Account Input'!D564","v":0},{"$f":"+'[2]COS Account Input'!E564","v":0},25800,null,"F_TRANS","_PC4","DEM_2B","ENERGY_2"]
[406.02,"Amort Exp - FERC Colstrip",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D566),SUM($D566,$E566),SUM($D566,$E566,$F566),$G566,$G566)","v":715282.68},{"$f":"+'[2]COS Account Input'!C566","v":715282.68},{"$f":"+'[2]COS Account Input'!D566","v":0},{"$f":"+'[2]COS Account Input'!E566","v":0},715282.68,null,"F_PRODU","_PC4","DEM_2B","ENERGY_2"]
[411,"Accretion Exp - FAS 143",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D571),SUM($D571,$E571),SUM($D571,$E571,$F571),$G571,$G571)","v":3537694.08},{"$f":"+'[2]COS Account Input'!C571","v":3557679.1},{"$f":"+'[2]COS Account Input'!D571","v":-19985.020000000019},{"$f":"+'[2]COS Account Input'!E571","v":0},3537694.08,null,null,null,null,null,null,null,null,null,null,"PP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D576),SUM($D576,$E576),SUM($D576,$E576,$F576),$G576,$G576)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D581),SUM($D581,$E581),SUM($D581,$E581,$F581),$G581,$G581)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D582),SUM($D582,$E582),SUM($D582,$E582,$F582),$G582,$G582)","v":0},0,0,0,0]
[236,"Property Taxes",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D587),SUM($D587,$E587),SUM($D587,$E587,$F587),$G587,$G587)","v":0},{"$f":"+'[2]COS Account Input'!C587","v":59265945.07},{"$f":"+'[2]COS Account Input'!D587","v":-59265945.07},{"$f":"+'[2]COS Account Input'!E587","v":0},{"$f":"D587+E587+F587","v":0},null,null,null,null,null,null,null,null,null,null,"PTDGP.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D592),SUM($D592,$E592),SUM($D592,$E592,$F592),$G592,$G592)","v":0},0,0,0,{"$f":"D592+E592+F592","v":0}]
[null,"TOTAL TAXES OTHER THAN INCOME",{"$f":"SUM(C587:C596)","v":86495560.817781329},{"$f":"SUM(D587:D596)","v":234440433.30000001},{"$f":"SUM(E587:E596)","v":-147944872.48221865},{"$f":"SUM(F587:F596)","v":3849867.7518600002},{"$f":"SUM(G587:G596)","v":90345428.569641322}]
[]
[450.01,"Late Payment Revenue - Interest",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D602),SUM($D602,$E602),SUM($D602,$E602,$F602),$G602,$G602)","v":2151272.19},{"$f":"+'[2]COS Account Input'!C602","v":2151272.19},{"$f":"+'[2]COS Account Input'!D602","v":0},{"$f":"+'[2]COS Account Input'!E602","v":0},{"$f":"D602+E602+F602","v":2151272.19},null,"F_DISTR","CUS",null,null,"DIR450.01"]
[451.06,"Misc Service Revenue - NSF Handling Chg",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D609),SUM($D609,$E609),SUM($D609,$E609,$F609),$G609,$G609)","v":181120},{"$f":"+'[2]COS Account Input'!C609","v":181120},{"$f":"+'[2]COS Account Input'!D609","v":0},{"$f":"+'[2]COS Account Input'!E609","v":0},181120,null,"F_DISTR","CUS",null,null,"DIR451.06"]
[454.03,"Rental Revenue - Pole & Personal Cell Site Contacts - Distribution",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D614),SUM($D614,$E614),SUM($D614,$E614,$F614),$G614,$G614)","v":7250767.7256151056},{"$f":"+'[2]COS Account Input'!C614","v":7250767.7256151056},{"$f":"+'[2]COS Account Input'!D614","v":0},{"$f":"+'[2]COS Account Input'!E614","v":0},7250767.7256151056,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[454.04,"Rental Revenue - Land & Bldg",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D615),SUM($D615,$E615),SUM($D615,$E615,$F615),$G615,$G615)","v":1222583.4099999999},{"$f":"+'[2]COS Account Input'!C615","v":1222583.4099999999},{"$f":"+'[2]COS Account Input'!D615","v":0},{"$f":"+'[2]COS Account Input'!E615","v":0},1222583.4099999999,null,null,null,null,null,null,null,null,null,null,"PTDP.T"]
[456.04,"Other Elect Revenue - PCS",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D620),SUM($D620,$E620),SUM($D620,$E620,$F620),$G620,$G620)","v":35693.46},{"$f":"+'[2]COS Account Input'!C620","v":35693.46},{"$f":"+'[2]COS Account Input'!D620","v":0},{"$f":"+'[2]COS Account Input'!E620","v":0},35693.46,null,null,null,null,null,null,null,null,null,null,"D364.T"]
[456.09,"Other Elect Revenue - REC Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D625),SUM($D625,$E625),SUM($D625,$E625,$F625),$G625,$G625)","v":0},{"$f":"+'[2]COS Account Input'!C625","v":544146.44999999995},{"$f":"+'[2]COS Account Input'!D625","v":-544146.44999999995},{"$f":"+'[2]COS Account Input'!E625","v":0},0,null,"F_PRODU","_PC4","DEM_2B","ENERGY_2"]
[456.14,"Other Elect Revenue -  Decoupling Amortization",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D630),SUM($D630,$E630),SUM($D630,$E630,$F630),$G630,$G630)","v":138492.68999999575},{"$f":"+'[2]COS Account Input'!C630","v":12893133.630000001},{"$f":"+'[2]COS Account Input'!D630","v":-12754640.940000005},{"$f":"+'[2]COS Account Input'!E630","v":0},138492.68999999575,null,null,null,null,null,null,null,null,null,null,"DP.T"]
[456.15,"Other Elect Revenue - Transmission Transportation",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D631),SUM($D631,$E631),SUM($D631,$E631,$F631),$G631,$G631)","v":0},{"$f":"+'[2]COS Account Input'!C631","v":10345744.779999999},{"$f":"+'[2]COS Account Input'!D631","v":-10345744.779999999},{"$f":"+'[2]COS Account Input'!E631","v":0},0,null,"F_TRANS","CUS",null,null,"DIR_449"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D638),SUM($D638,$E638),SUM($D638,$E638,$F638),$G638,$G638)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($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,$G641)","v":0},0,0,0,0]
[null,"TOTAL OTHER OPERATING INCOME",{"$f":"SUM(C602:C641)","v":76831178.983163401},{"$f":"SUM(D602:D641)","v":146230436.18000001},{"$f":"SUM(E602:E641)","v":-69399257.196836606},{"$f":"SUM(F602:F641)","v":0},{"$f":"SUM(G602:G641)","v":76831178.983163401}]
[]
["NON FIRM REVENUE"]
[447.07,"Sales of Electricity - Non Firm Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D645),SUM($D645,$E645),SUM($D645,$E645,$F645),$G645,$G645)","v":5469488.0226491988},{"$f":"+'[2]COS Account Input'!C645","v":155333122.24000001},{"$f":"+'[2]COS Account Input'!D645","v":-149863634.21735081},{"$f":"+'[2]COS Account Input'!E645","v":0},{"$f":"D645+E645+F645","v":5469488.0226491988},null,"F_PRODU","NRG",null,"ENERGY_2"]
[449.01,"Provision for Rate Refund",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D646),SUM($D646,$E646),SUM($D646,$E646,$F646),$G646,$G646)","v":0},{"$f":"+'[2]COS Account Input'!C646","v":-24054569},{"$f":"+'[2]COS Account Input'!D646","v":24054569},{"$f":"+'[2]COS Account Input'!E646","v":0},{"$f":"D646+E646+F646","v":0},null,null,null,null,null,null,null,null,null,null,"RB.T"]
[null,"TOTAL NON FIRM REVENUE",{"$f":"SUM(C645:C646)","v":5469488.0226491988},{"$f":"SUM(D645:D646)","v":131278553.24000001},{"$f":"SUM(E645:E646)","v":-125809065.21735081},{"$f":"SUM(F645:F646)","v":0},{"$f":"SUM(G645:G646)","v":5469488.0226491988}]
[]
[null,"TOTAL OTHER OPERATING AND NON FIRM REVENUE",{"$f":"C647+C642","v":82300667.0058126},{"$f":"D647+D642","v":277508989.42000002},{"$f":"E647+E642","v":-195208322.41418743},{"$f":"F647+F642","v":0},{"$f":"G647+G642","v":82300667.0058126}]
[]
["INCOME TAXES"]
["409.10","Current Federal Income Tax @ Rate",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D652),SUM($D652,$E652),SUM($D652,$E652,$F652),$G652,$G652)","v":75069264.46233812},{"$f":"+'[2]COS Account Input'!C652","v":22841555.030000001},{"$f":"+'[2]COS Account Input'!D652","v":52227709.432338126},{"$f":"+'[2]COS Account Input'!E652","v":20021597.81154},{"$f":"D652+E652+F652","v":95090862.273878127},null,null,null,null,null,null,null,null,null,null,"RB.T"]
["410.10","Provision for Def Inc Tax",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D653),SUM($D653,$E653),SUM($D653,$E653,$F653),$G653,$G653)","v":-60815173.145295307},{"$f":"+'[2]COS Account Input'!C653","v":38907707.560000002},{"$f":"+'[2]COS Account Input'!D653","v":-99722880.705295309},{"$f":"+'[2]COS Account Input'!E653","v":0},-60815173.145295307,null,null,null,null,null,null,null,null,null,null,"RB.T"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D654),SUM($D654,$E654),SUM($D654,$E654,$F654),$G654,$G654)","v":0},0,0,0,{"$f":"D654+E654+F654","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D655),SUM($D655,$E655),SUM($D655,$E655,$F655),$G655,$G655)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D656),SUM($D656,$E656),SUM($D656,$E656,$F656),$G656,$G656)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D657),SUM($D657,$E657),SUM($D657,$E657,$F657),$G657,$G657)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D658),SUM($D658,$E658),SUM($D658,$E658,$F658),$G658,$G658)","v":0},0,0,0,0]
[null,"TOTAL FIT",{"$f":"SUM(C652:C658)","v":14254091.317042813},{"$f":"SUM(D652:D658)","v":61749262.590000004},{"$f":"SUM(E652:E658)","v":-47495171.272957183},{"$f":"SUM(F652:F658)","v":20021597.81154},{"$f":"SUM(G652:G658)","v":34275689.12858282}]
["REVENUE"]
[447,"Sales of Electricity - Firm Revenue",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D661),SUM($D661,$E661),SUM($D661,$E661,$F661),$G661,$G661)","v":1981067118.0012321},{"$f":"+'[2]COS Account Input'!C661","v":2161701872.5900002},{"$f":"+'[2]COS Account Input'!D661","v":-180634754.58876795},{"$f":"+'[2]COS Account Input'!E661","v":100884124.11056831},{"$f":"D661+E661+F661","v":2081951242.1118004},null,"PROFORMA_RETAIL"]
[447.01,"Sales of Electricity - Transportation Revenue - Retail",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D662),SUM($D662,$E662),SUM($D662,$E662,$F662),$G662,$G662)","v":10117371.780000001},{"$f":"+'[2]COS Account Input'!C662","v":3531894.3000000026},{"$f":"+'[2]COS Account Input'!D662","v":6585477.4799999986},{"$f":"+'[2]COS Account Input'!E662","v":76800.999999999476},10194172.780000001,null,"DIR_449"]
[447.02,"Sales of Electricity - Special Contract",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D663),SUM($D663,$E663),SUM($D663,$E663,$F663),$G663,$G663)","v":5493553},{"$f":"+'[2]COS Account Input'!C663","v":0},{"$f":"+'[2]COS Account Input'!D663","v":5493553},{"$f":"+'[2]COS Account Input'!E663","v":-1074527.22},4419025.78,null,"DIR_SC"]
[447.03,"Sales of Electricity - Small Firm Resale",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D664),SUM($D664,$E664),SUM($D664,$E664,$F664),$G664,$G664)","v":324341.16000000003},{"$f":"+'[2]COS Account Input'!C664","v":340431.52},{"$f":"+'[2]COS Account Input'!D664","v":-16090.359999999999},{"$f":"+'[2]COS Account Input'!E664","v":354912.10943168448},679253.26943168452,null,"DIR_RESALE_SMALL"]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D665),SUM($D665,$E665),SUM($D665,$E665,$F665),$G665,$G665)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D666),SUM($D666,$E666),SUM($D666,$E666,$F666),$G666,$G666)","v":0},0,0,0,0]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D667),SUM($D667,$E667),SUM($D667,$E667,$F667),$G667,$G667)","v":0},0,0,0,{"$f":"D667+E667+F667","v":0}]
["~","~",{"$f":"CHOOSE(INPUTS!$C$11,SUM($D668),SUM($D668,$E668),SUM($D668,$E668,$F668),$G668,$G668)","v":0},0,0,0,0]
[null,"TOTAL REVENUE",{"$f":"SUM(C661:C668)","v":1997002383.9412322},{"$f":"SUM(D661:D668)","v":2165574198.4100003},{"$f":"SUM(E661:E668)","v":-168571814.46876797},{"$f":"SUM(F661:F668)","v":100241310},{"$f":"SUM(G661:G668)","v":2097243693.941232}]
[null,"TOTAL REVENUE - FIRM, NONFIRM & OTHER OPERATING",{"$f":"SUM(C669,C647,C642)","v":2079303050.9470448},{"$f":"SUM(D669,D647,D642)","v":2443083187.8300004},{"$f":"SUM(E669,E647,E642)","v":-363780136.88295537},{"$f":"SUM(F669,F647,F642)","v":100241310},{"$f":"SUM(G669,G647,G642)","v":2179544360.9470448}]

{"sheet":"CLASS","index":6,"n_rows":660,"n_cols":19,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Classification"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,"Line Ref.",null,4,{"$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},{"$f":"ACCOUNTS!B10","v":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},0,{"$f":"IF(ACCOUNTS!$J10=\"\",0,$C10*(INDEX(INDIRECT(ACCOUNTS!$J10),1,E$2)))","v":77723700.535854891},{"$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":0},null,{"$f":"IF(ACCOUNTS!K10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!K10),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L10<>\"\",CONCATENATE(ACCOUNTS!$I10,\"_\",ACCOUNTS!L10),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M10<>\"\",CONCATENATE(ACCOUNTS!$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":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},0,{"$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":48660476.437339872},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":" "}]
[{"$f":"ACCOUNTS!A12","v":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},0,{"$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":306106347.0642063},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":432490524.03740108},0,{"$f":"SUM(E10:E12)","v":77723700.535854891},0,0,0,0,0,null,354766823.50154614]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1396510000},{"$f":"SUM(E16:L16)-C16","v":0},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,E$2)))","v":1396510000},{"$f":"IF(ACCOUNTS!$J16=\"\",0,$C16*(INDEX(INDIRECT(ACCOUNTS!$J16),1,F$2)))","v":0},{"$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"},{"$f":"ACCOUNTS!C17","v":729618000},0,{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,E$2)))","v":729618000},{"$f":"IF(ACCOUNTS!$J17=\"\",0,$C17*(INDEX(INDIRECT(ACCOUNTS!$J17),1,F$2)))","v":0},{"$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"},{"$f":"ACCOUNTS!C18","v":1971707000},0,{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,E$2)))","v":1971707000},{"$f":"IF(ACCOUNTS!$J18=\"\",0,$C18*(INDEX(INDIRECT(ACCOUNTS!$J18),1,F$2)))","v":0},{"$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":4097835000},{"$f":"SUM(E28:L28)-C28","v":0},{"$f":"SUM(E16:E27)","v":4097835000},{"$f":"SUM(F16:F27)","v":0},0,0,0,0,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0]
[{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},0,{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,E$2)))","v":1231639678.3700972},{"$f":"IF(ACCOUNTS!$J31=\"\",0,$C31*(INDEX(INDIRECT(ACCOUNTS!$J31),1,F$2)))","v":0},{"$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_2A"},{"$f":"IF(ACCOUNTS!L31<>\"\",CONCATENATE(ACCOUNTS!$I31,\"_\",ACCOUNTS!L31),\" \")","v":"F_TRANS_ENERGY_1"},{"$f":"IF(ACCOUNTS!M31<>\"\",CONCATENATE(ACCOUNTS!$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":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},0,{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,E$2)))","v":176912910.8499999},{"$f":"IF(ACCOUNTS!$J32=\"\",0,$C32*(INDEX(INDIRECT(ACCOUNTS!$J32),1,F$2)))","v":0},{"$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_2B"},{"$f":"IF(ACCOUNTS!L32<>\"\",CONCATENATE(ACCOUNTS!$I32,\"_\",ACCOUNTS!L32),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M32<>\"\",CONCATENATE(ACCOUNTS!$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":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},{"$f":"SUM(E33:L33)-C33","v":0},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,E$2)))","v":405246.36},{"$f":"IF(ACCOUNTS!$J33=\"\",0,$C33*(INDEX(INDIRECT(ACCOUNTS!$J33),1,F$2)))","v":0},{"$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_DIR_449"},{"$f":"IF(ACCOUNTS!L33<>\"\",CONCATENATE(ACCOUNTS!$I33,\"_\",ACCOUNTS!L33),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M33<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},{"$f":"SUM(E34:L34)-C34","v":0},{"$f":"IF(ACCOUNTS!$J34=\"\",0,$C34*(INDEX(INDIRECT(ACCOUNTS!$J34),1,E$2)))","v":185779290.94},{"$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_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L34<>\"\",CONCATENATE(ACCOUNTS!$I34,\"_\",ACCOUNTS!L34),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M34<>\"\",CONCATENATE(ACCOUNTS!$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":1594737126.520097},{"$f":"SUM(E39:L39)-C39","v":0},{"$f":"SUM(E31:E38)","v":1594737126.520097},0,0,0,0,0,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":3584294.5099956198},0,{"$f":"IF(ACCOUNTS!$J42=\"\",0,$C42*(INDEX(INDIRECT(ACCOUNTS!$J42),1,E$2)))","v":3584294.5099956198},{"$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"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},0,{"$f":"IF(ACCOUNTS!$J43=\"\",0,$C43*(INDEX(INDIRECT(ACCOUNTS!$J43),1,E$2)))","v":47903705.490004383},{"$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":" "}]
[{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},0,{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,E$2)))","v":598299.79449141794},{"$f":"IF(ACCOUNTS!$J44=\"\",0,$C44*(INDEX(INDIRECT(ACCOUNTS!$J44),1,F$2)))","v":0},{"$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_DIR361.01"},{"$f":"IF(ACCOUNTS!L44<>\"\",CONCATENATE(ACCOUNTS!$I44,\"_\",ACCOUNTS!L44),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M44<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},0,{"$f":"IF(ACCOUNTS!$J45=\"\",0,$C45*(INDEX(INDIRECT(ACCOUNTS!$J45),1,E$2)))","v":7504700.2055085823},{"$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_NCP_361"},{"$f":"IF(ACCOUNTS!L45<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},0,{"$f":"IF(ACCOUNTS!$J46=\"\",0,$C46*(INDEX(INDIRECT(ACCOUNTS!$J46),1,E$2)))","v":31963716.521255195},{"$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_DIR362.01"},{"$f":"IF(ACCOUNTS!L46<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},0,{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,E$2)))","v":439222283.4787448},{"$f":"IF(ACCOUNTS!$J47=\"\",0,$C47*(INDEX(INDIRECT(ACCOUNTS!$J47),1,F$2)))","v":0},{"$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_NCP_362"},{"$f":"IF(ACCOUNTS!L47<>\"\",CONCATENATE(ACCOUNTS!$I47,\"_\",ACCOUNTS!L47),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M47<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},0,{"$f":"IF(ACCOUNTS!$J48=\"\",0,$C48*(INDEX(INDIRECT(ACCOUNTS!$J48),1,E$2)))","v":1101000},{"$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_NCP_362"},{"$f":"IF(ACCOUNTS!L48<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},0,{"$f":"IF(ACCOUNTS!$J49=\"\",0,$C49*(INDEX(INDIRECT(ACCOUNTS!$J49),1,E$2)))","v":372360470.93214625},{"$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_OH_NCP"},{"$f":"IF(ACCOUNTS!L49<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},0,{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,E$2)))","v":67009.356344389787},{"$f":"IF(ACCOUNTS!$J50=\"\",0,$C50*(INDEX(INDIRECT(ACCOUNTS!$J50),1,F$2)))","v":0},{"$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_DIR364.01"},{"$f":"IF(ACCOUNTS!L50<>\"\",CONCATENATE(ACCOUNTS!$I50,\"_\",ACCOUNTS!L50),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M50<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},{"$f":"SUM(E51:L51)-C51","v":0},{"$f":"IF(ACCOUNTS!$J51=\"\",0,$C51*(INDEX(INDIRECT(ACCOUNTS!$J51),1,E$2)))","v":471995339.84919721},{"$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":" "}]
[{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},0,{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,E$2)))","v":27766610.698247954},{"$f":"IF(ACCOUNTS!$J52=\"\",0,$C52*(INDEX(INDIRECT(ACCOUNTS!$J52),1,F$2)))","v":0},{"$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_DIR366.01"},{"$f":"IF(ACCOUNTS!L52<>\"\",CONCATENATE(ACCOUNTS!$I52,\"_\",ACCOUNTS!L52),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M52<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},0,{"$f":"IF(ACCOUNTS!$J53=\"\",0,$C53*(INDEX(INDIRECT(ACCOUNTS!$J53),1,E$2)))","v":719001680.12964964},{"$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_UG_NCP"},{"$f":"IF(ACCOUNTS!L53<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},0,{"$f":"IF(ACCOUNTS!$J54=\"\",0,$C54*(INDEX(INDIRECT(ACCOUNTS!$J54),1,E$2)))","v":986578386.56156349},{"$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_UG_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":" "}]
[{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},0,{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,E$2)))","v":173605063.30048591},{"$f":"IF(ACCOUNTS!$J55=\"\",0,$C55*(INDEX(INDIRECT(ACCOUNTS!$J55),1,F$2)))","v":0},{"$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_OH_TFMR"},{"$f":"IF(ACCOUNTS!L55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!L55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!M55),\" \")","v":"F_DISTR_OH_TFMRC"},{"$f":"IF(ACCOUNTS!N55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!N55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!O55),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P55<>\"\",CONCATENATE(ACCOUNTS!$I55,\"_\",ACCOUNTS!P55),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},0,{"$f":"IF(ACCOUNTS!$J56=\"\",0,$C56*(INDEX(INDIRECT(ACCOUNTS!$J56),1,E$2)))","v":318350548.27234882},{"$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_TFMR"},{"$f":"IF(ACCOUNTS!L56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!L56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!M56),\" \")","v":"F_DISTR_UG_TFMRC"},{"$f":"IF(ACCOUNTS!N56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!N56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!O56),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P56<>\"\",CONCATENATE(ACCOUNTS!$I56,\"_\",ACCOUNTS!P56),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},0,{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,E$2)))","v":7577844.9767851122},{"$f":"IF(ACCOUNTS!$J57=\"\",0,$C57*(INDEX(INDIRECT(ACCOUNTS!$J57),1,F$2)))","v":0},{"$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_DIR368.03"},{"$f":"IF(ACCOUNTS!L57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!L57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!M57),\" \")","v":"F_DISTR_DIR368.03C"},{"$f":"IF(ACCOUNTS!N57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!N57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!O57),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P57<>\"\",CONCATENATE(ACCOUNTS!$I57,\"_\",ACCOUNTS!P57),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},0,{"$f":"IF(ACCOUNTS!$J58=\"\",0,$C58*(INDEX(INDIRECT(ACCOUNTS!$J58),1,E$2)))","v":0},{"$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$2)))","v":40889975.452172115},{"$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":" "},{"$f":"IF(ACCOUNTS!L58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!L58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!M58),\" \")","v":"F_DISTR_OH_SVC"},{"$f":"IF(ACCOUNTS!N58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!N58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!O58),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P58<>\"\",CONCATENATE(ACCOUNTS!$I58,\"_\",ACCOUNTS!P58),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},0,{"$f":"IF(ACCOUNTS!$J59=\"\",0,$C59*(INDEX(INDIRECT(ACCOUNTS!$J59),1,E$2)))","v":0},{"$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$2)))","v":148141818.81021541},{"$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":" "},{"$f":"IF(ACCOUNTS!L59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!L59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!M59),\" \")","v":"F_DISTR_RESID"},{"$f":"IF(ACCOUNTS!N59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!N59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!O59),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P59<>\"\",CONCATENATE(ACCOUNTS!$I59,\"_\",ACCOUNTS!P59),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},0,{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J60=\"\",0,$C60*(INDEX(INDIRECT(ACCOUNTS!$J60),1,G$2)))","v":206004867.61000001},{"$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":" "},{"$f":"IF(ACCOUNTS!L60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!L60),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!M60),\" \")","v":"F_DISTR_METER"},{"$f":"IF(ACCOUNTS!N60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!N60),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!O60),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P60<>\"\",CONCATENATE(ACCOUNTS!$I60,\"_\",ACCOUNTS!P60),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},0,{"$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$2)))","v":57279322.090746596},{"$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":" "},{"$f":"IF(ACCOUNTS!L61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!L61),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!M61),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!N61),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!O61),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P61<>\"\",CONCATENATE(ACCOUNTS!$I61,\"_\",ACCOUNTS!P61),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},0,{"$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$2)))","v":0},{"$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":27779665.853999924},null,{"$f":"IF(ACCOUNTS!K62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!K62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!L62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!M62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!N62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!O62),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P62<>\"\",CONCATENATE(ACCOUNTS!$I62,\"_\",ACCOUNTS!P62),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A63","v":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!L63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!L63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!M63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!N63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!O63),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P63<>\"\",CONCATENATE(ACCOUNTS!$I63,\"_\",ACCOUNTS!P63),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A64","v":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!N64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!N64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!O64),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P64<>\"\",CONCATENATE(ACCOUNTS!$I64,\"_\",ACCOUNTS!P64),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A65","v":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!N65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!N65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!O65),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P65<>\"\",CONCATENATE(ACCOUNTS!$I65,\"_\",ACCOUNTS!P65),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A66","v":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!N66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!N66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!O66),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P66<>\"\",CONCATENATE(ACCOUNTS!$I66,\"_\",ACCOUNTS!P66),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A67","v":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!N67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!N67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!O67),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P67<>\"\",CONCATENATE(ACCOUNTS!$I67,\"_\",ACCOUNTS!P67),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A68","v":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!N68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!N68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!O68),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P68<>\"\",CONCATENATE(ACCOUNTS!$I68,\"_\",ACCOUNTS!P68),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A69","v":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},{"$f":"SUM(E69:L69)-C69","v":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":0},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":" "}]
[{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},0,{"$f":"IF(ACCOUNTS!$J71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$J71),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$J71),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$J71),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$J71),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$J71),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J71=\"\",0,$C71*(INDEX(INDIRECT(ACCOUNTS!$J71),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R71=\"\",0,$C71)","v":0},null,{"$f":"IF(ACCOUNTS!K71<>\"\",CONCATENATE(ACCOUNTS!$I71,\"_\",ACCOUNTS!K71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L71<>\"\",CONCATENATE(ACCOUNTS!$I71,\"_\",ACCOUNTS!L71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M71<>\"\",CONCATENATE(ACCOUNTS!$I71,\"_\",ACCOUNTS!M71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N71<>\"\",CONCATENATE(ACCOUNTS!$I71,\"_\",ACCOUNTS!N71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O71<>\"\",CONCATENATE(ACCOUNTS!$I71,\"_\",ACCOUNTS!O71),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P71<>\"\",CONCATENATE(ACCOUNTS!$I71,\"_\",ACCOUNTS!P71),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"SUM(C42:C71)","v":4089276603.8939037},0,{"$f":"SUM(E42:E71)","v":3609180954.0767694},0,452315983.96313411,0,0,0,null,{"$f":"SUM(L42:L71)","v":27779665.853999924}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B74","v":"General Plant"},null,0]
[{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},{"$f":"SUM(E75:L75)-C75","v":0},{"$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":36039223.299999997},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":" "}]
[{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},0,{"$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":202454183.79999998},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":" "}]
[{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},0,{"$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":109384337.50000001},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":" "}]
[{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},0,{"$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":15439498.100000001},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":" "}]
[{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},0,{"$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":232556.7},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":" "}]
[{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},0,{"$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":14232778.5},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":" "}]
[{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},0,{"$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":7820000},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":" "}]
[{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},0,{"$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":5307201.3},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":" "}]
[{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},0,{"$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":146940395.59999999},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":" "}]
[{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},0,{"$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":977290.20000000007},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":" "}]
[{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},0,{"$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":1250391.3638000034},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":" "}]
[{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},0,{"$f":"IF(ACCOUNTS!$J87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$J87),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$J87),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$J87),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$J87),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$J87),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J87=\"\",0,$C87*(INDEX(INDIRECT(ACCOUNTS!$J87),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R87=\"\",0,$C87)","v":0},null,{"$f":"IF(ACCOUNTS!K87<>\"\",CONCATENATE(ACCOUNTS!$I87,\"_\",ACCOUNTS!K87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L87<>\"\",CONCATENATE(ACCOUNTS!$I87,\"_\",ACCOUNTS!L87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M87<>\"\",CONCATENATE(ACCOUNTS!$I87,\"_\",ACCOUNTS!M87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N87<>\"\",CONCATENATE(ACCOUNTS!$I87,\"_\",ACCOUNTS!N87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O87<>\"\",CONCATENATE(ACCOUNTS!$I87,\"_\",ACCOUNTS!O87),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P87<>\"\",CONCATENATE(ACCOUNTS!$I87,\"_\",ACCOUNTS!P87),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"SUM(C75:C87)","v":540077856.36380005},{"$f":"SUM(E88:L88)-C88","v":0},{"$f":"SUM(E75:E87)","v":0},0,0,0,0,0,null,{"$f":"SUM(L75:L87)","v":540077856.36380005}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},0,{"$f":"SUM(E88,E72,E39,E28,E13)","v":9379476781.1327209},0,452315983.96313411,0,0,0,null,{"$f":"SUM(L88,L72,L39,L28,L13)","v":922624345.71934617}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},0,{"$f":"IF(ACCOUNTS!$J95=\"\",0,$C95*(INDEX(INDIRECT(ACCOUNTS!$J95),1,E$2)))","v":-11848339.393578827},{"$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":0},null,{"$f":"IF(ACCOUNTS!K95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!K95),\" \")","v":"F_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L95<>\"\",CONCATENATE(ACCOUNTS!$I95,\"_\",ACCOUNTS!L95),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M95<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},0,{"$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":-15836820.280835493},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":" "}]
[{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},0,{"$f":"IF(ACCOUNTS!$J97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$J97),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$J97),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$J97),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$J97),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$J97),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J97=\"\",0,$C97*(INDEX(INDIRECT(ACCOUNTS!$J97),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R97=\"\",0,$C97)","v":-157655053.77670544},null,{"$f":"IF(ACCOUNTS!K97<>\"\",CONCATENATE(ACCOUNTS!$I97,\"_\",ACCOUNTS!K97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L97<>\"\",CONCATENATE(ACCOUNTS!$I97,\"_\",ACCOUNTS!L97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M97<>\"\",CONCATENATE(ACCOUNTS!$I97,\"_\",ACCOUNTS!M97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N97<>\"\",CONCATENATE(ACCOUNTS!$I97,\"_\",ACCOUNTS!N97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O97<>\"\",CONCATENATE(ACCOUNTS!$I97,\"_\",ACCOUNTS!O97),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P97<>\"\",CONCATENATE(ACCOUNTS!$I97,\"_\",ACCOUNTS!P97),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"SUM(C95:C97)","v":-185340213.45111978},0,{"$f":"SUM(E95:E97)","v":-11848339.393578827},0,0,0,0,0,null,{"$f":"SUM(L95:L97)","v":-173491874.05754092}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B100","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},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":-945433620.17765331},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":" "}]
[{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},0,{"$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":-183522621.94999999},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":" "}]
[{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},0,{"$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":-789161667.84000003},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":" "}]
[{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},0,{"$f":"IF(ACCOUNTS!$J112=\"\",0,$C112*(INDEX(INDIRECT(ACCOUNTS!$J112),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J112=\"\",0,$C112*(INDEX(INDIRECT(ACCOUNTS!$J112),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J112=\"\",0,$C112*(INDEX(INDIRECT(ACCOUNTS!$J112),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J112=\"\",0,$C112*(INDEX(INDIRECT(ACCOUNTS!$J112),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J112=\"\",0,$C112*(INDEX(INDIRECT(ACCOUNTS!$J112),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J112=\"\",0,$C112*(INDEX(INDIRECT(ACCOUNTS!$J112),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R112=\"\",0,$C112)","v":0},null,{"$f":"IF(ACCOUNTS!K112<>\"\",CONCATENATE(ACCOUNTS!$I112,\"_\",ACCOUNTS!K112),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L112<>\"\",CONCATENATE(ACCOUNTS!$I112,\"_\",ACCOUNTS!L112),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M112<>\"\",CONCATENATE(ACCOUNTS!$I112,\"_\",ACCOUNTS!M112),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N112<>\"\",CONCATENATE(ACCOUNTS!$I112,\"_\",ACCOUNTS!N112),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O112<>\"\",CONCATENATE(ACCOUNTS!$I112,\"_\",ACCOUNTS!O112),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P112<>\"\",CONCATENATE(ACCOUNTS!$I112,\"_\",ACCOUNTS!P112),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"SUM(C101:C112)","v":-1918117909.9676533},0,{"$f":"SUM(E101:E112)","v":0},0,0,0,0,0,null,{"$f":"SUM(L101:L112)","v":-1918117909.9676533}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"},null,0]
[{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},0,{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,E$2)))","v":-348915488.81225431},{"$f":"IF(ACCOUNTS!$J116=\"\",0,$C116*(INDEX(INDIRECT(ACCOUNTS!$J116),1,F$2)))","v":0},{"$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":" "}]
[{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},0,{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,E$2)))","v":-54709537.547322765},{"$f":"IF(ACCOUNTS!$J117=\"\",0,$C117*(INDEX(INDIRECT(ACCOUNTS!$J117),1,F$2)))","v":0},{"$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_2B"},{"$f":"IF(ACCOUNTS!L117<>\"\",CONCATENATE(ACCOUNTS!$I117,\"_\",ACCOUNTS!L117),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M117<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},0,{"$f":"IF(ACCOUNTS!$J118=\"\",0,$C118*(INDEX(INDIRECT(ACCOUNTS!$J118),1,E$2)))","v":-290302.21785940375},{"$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_TRANS_DIR_449"},{"$f":"IF(ACCOUNTS!L118<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},0,{"$f":"IF(ACCOUNTS!$J119=\"\",0,$C119*(INDEX(INDIRECT(ACCOUNTS!$J119),1,E$2)))","v":-115786862.48999999},{"$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_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L119<>\"\",CONCATENATE(ACCOUNTS!$I119,\"_\",ACCOUNTS!L119),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M119<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},0,{"$f":"IF(ACCOUNTS!$J123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$J123),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$J123),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$J123),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$J123),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$J123),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J123=\"\",0,$C123*(INDEX(INDIRECT(ACCOUNTS!$J123),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R123=\"\",0,$C123)","v":0},null,{"$f":"IF(ACCOUNTS!K123<>\"\",CONCATENATE(ACCOUNTS!$I123,\"_\",ACCOUNTS!K123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L123<>\"\",CONCATENATE(ACCOUNTS!$I123,\"_\",ACCOUNTS!L123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M123<>\"\",CONCATENATE(ACCOUNTS!$I123,\"_\",ACCOUNTS!M123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N123<>\"\",CONCATENATE(ACCOUNTS!$I123,\"_\",ACCOUNTS!N123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O123<>\"\",CONCATENATE(ACCOUNTS!$I123,\"_\",ACCOUNTS!O123),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P123<>\"\",CONCATENATE(ACCOUNTS!$I123,\"_\",ACCOUNTS!P123),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"SUM(C116:C123)","v":-519702191.06743646},0,{"$f":"SUM(E116:E123)","v":-519702191.06743646},0,0,0,0,0,null,{"$f":"SUM(L116:L123)","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C127","v":-12148.752},0,{"$f":"IF(ACCOUNTS!$J127=\"\",0,$C127*(INDEX(INDIRECT(ACCOUNTS!$J127),1,E$2)))","v":-12148.752},{"$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_DIR108.360"},{"$f":"IF(ACCOUNTS!L127<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},0,{"$f":"IF(ACCOUNTS!$J132=\"\",0,$C132*(INDEX(INDIRECT(ACCOUNTS!$J132),1,E$2)))","v":-125785408.52088486},{"$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_NCP_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":" "}]
[{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},0,{"$f":"IF(ACCOUNTS!$J137=\"\",0,$C137*(INDEX(INDIRECT(ACCOUNTS!$J137),1,E$2)))","v":-15897826.552200768},{"$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_DIR108.366"},{"$f":"IF(ACCOUNTS!L137<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A138","v":"108.10_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},{"$f":"SUM(E138:L138)-C138","v":0},{"$f":"IF(ACCOUNTS!$J138=\"\",0,$C138*(INDEX(INDIRECT(ACCOUNTS!$J138),1,E$2)))","v":-274914988.11086798},{"$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_UG_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":" "}]
[{"$f":"ACCOUNTS!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},{"$f":"SUM(E143:L143)-C143","v":0},{"$f":"IF(ACCOUNTS!$J143=\"\",0,$C143*(INDEX(INDIRECT(ACCOUNTS!$J143),1,E$2)))","v":0},{"$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$2)))","v":-33106913.110664558},{"$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":" "},{"$f":"IF(ACCOUNTS!L143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!L143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!M143),\" \")","v":"F_DISTR_OH_SVC"},{"$f":"IF(ACCOUNTS!N143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!N143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!O143),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P143<>\"\",CONCATENATE(ACCOUNTS!$I143,\"_\",ACCOUNTS!P143),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A148","v":"~"},{"$f":"ACCOUNTS!B148","v":"~"},{"$f":"ACCOUNTS!C148","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!N148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!N148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!O148),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P148<>\"\",CONCATENATE(ACCOUNTS!$I148,\"_\",ACCOUNTS!P148),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},0,{"$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":-185099491.55969805},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":" "}]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A169","v":"~"},{"$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,null,null,{"$f":"SUM(E175:L175)-C175","v":0}]
[{"$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":" "}]
[null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"SUM(C179:C184)","v":0},0,{"$f":"SUM(E179:E184)","v":0},0,0,0,0,0,null,{"$f":"SUM(L179:L184)","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A201","v":"~"},{"$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":"~"},{"$f":"ACCOUNTS!C202","v":0},{"$f":"SUM(E202:L202)-C202","v":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":" "}]
[{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},{"$f":"SUM(E207:L207)-C207","v":0},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,E$2)))","v":189792533.49183738},{"$f":"IF(ACCOUNTS!$J207=\"\",0,$C207*(INDEX(INDIRECT(ACCOUNTS!$J207),1,F$2)))","v":0},{"$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_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L207<>\"\",CONCATENATE(ACCOUNTS!$I207,\"_\",ACCOUNTS!L207),\" \")","v":"F_PRODU_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":" "}]
[{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"ACCOUNTS!C212","v":10200176.612901218},0,{"$f":"IF(ACCOUNTS!$J212=\"\",0,$C212*(INDEX(INDIRECT(ACCOUNTS!$J212),1,E$2)))","v":10200176.612901218},{"$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$2)))","v":0},{"$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_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!L212),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!M212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!N212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!O212),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P212<>\"\",CONCATENATE(ACCOUNTS!$I212,\"_\",ACCOUNTS!P212),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},0,{"$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":-2132461.9750080002},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":" "}]
[{"$f":"ACCOUNTS!A218","v":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C218","v":380941956.83829999},0,{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J218=\"\",0,$C218*(INDEX(INDIRECT(ACCOUNTS!$J218),1,F$2)))","v":0},{"$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":380941956.83829999},null,{"$f":"IF(ACCOUNTS!K218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!K218),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L218<>\"\",CONCATENATE(ACCOUNTS!$I218,\"_\",ACCOUNTS!L218),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M218<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A223","v":115.03},{"$f":"ACCOUNTS!B223","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C223","v":-302358.00999999995},0,{"$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":-302358.00999999995},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":" "}]
[{"$f":"ACCOUNTS!A228","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A233","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A239","v":"~"},{"$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,null,null,{"$f":"ROUND((SUM(E244:L244)-C244),2)","v":0}]
[{"$f":"ACCOUNTS!A249","v":"O & M Expenses"},null,null,0]
[{"$f":"ACCOUNTS!A252","v":"FUEL.ST"},{"$f":"ACCOUNTS!B252","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":37464673.568808615},0,{"$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$2)))","v":37464673.568808615},{"$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":0},null,{"$f":"IF(ACCOUNTS!K252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!K252),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L252<>\"\",CONCATENATE(ACCOUNTS!$I252,\"_\",ACCOUNTS!L252),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M252<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$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":" "}]
[null,{"$f":"ACCOUNTS!B261","v":"Sub-total"},{"$f":"SUM(C252:C260)","v":180672605.83404735},0,{"$f":"SUM(E252:E260)","v":0},180672605.83404735,0,0,0,0,null,{"$f":"SUM(L252:L260)","v":0}]
[{"$f":"ACCOUNTS!A266","v":"~"},{"$f":"ACCOUNTS!B266","v":"~"},{"$f":"ACCOUNTS!C266","v":0},{"$f":"SUM(E266:L266)-C266","v":0},{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J266=\"\",0,$C266*(INDEX(INDIRECT(ACCOUNTS!$J266),1,F$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!L266<>\"\",CONCATENATE(ACCOUNTS!$I266,\"_\",ACCOUNTS!L266),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M266<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[null,{"$f":"ACCOUNTS!B272","v":"Production - O&M - Wheeling"},null,0]
[null,null,null,{"$f":"SUM(E277:L277)-C277","v":0}]
[{"$f":"ACCOUNTS!A282","v":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},0,{"$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":94648.422495439925},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":" "}]
[{"$f":"ACCOUNTS!A288","v":565.01},{"$f":"ACCOUNTS!B288","v":"Transmission O&M - Washington"},{"$f":"ACCOUNTS!C288","v":19056918.888669107},0,{"$f":"IF(ACCOUNTS!$J288=\"\",0,$C288*(INDEX(INDIRECT(ACCOUNTS!$J288),1,E$2)))","v":19056918.888669107},{"$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_TRANS_DEM_2A"},{"$f":"IF(ACCOUNTS!L288<>\"\",CONCATENATE(ACCOUNTS!$I288,\"_\",ACCOUNTS!L288),\" \")","v":"F_TRANS_ENERGY_1"},{"$f":"IF(ACCOUNTS!M288<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A298","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A299","v":"~"},{"$f":"ACCOUNTS!B299","v":"~"},{"$f":"ACCOUNTS!C299","v":0},0,{"$f":"IF(ACCOUNTS!$J299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$J299),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$J299),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$J299),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$J299),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$J299),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J299=\"\",0,$C299*(INDEX(INDIRECT(ACCOUNTS!$J299),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R299=\"\",0,$C299)","v":0},null,{"$f":"IF(ACCOUNTS!K299<>\"\",CONCATENATE(ACCOUNTS!$I299,\"_\",ACCOUNTS!K299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L299<>\"\",CONCATENATE(ACCOUNTS!$I299,\"_\",ACCOUNTS!L299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M299<>\"\",CONCATENATE(ACCOUNTS!$I299,\"_\",ACCOUNTS!M299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N299<>\"\",CONCATENATE(ACCOUNTS!$I299,\"_\",ACCOUNTS!N299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O299<>\"\",CONCATENATE(ACCOUNTS!$I299,\"_\",ACCOUNTS!O299),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P299<>\"\",CONCATENATE(ACCOUNTS!$I299,\"_\",ACCOUNTS!P299),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A304","v":582},{"$f":"ACCOUNTS!B304","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C304","v":1809514.8395264985},0,{"$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":1809514.8395264985},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":" "}]
[{"$f":"ACCOUNTS!A309","v":587},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C309","v":3412779.0851301313},0,{"$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":3412779.0851301313},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":" "}]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},{"$f":"SUM(E314:L314)-C314","v":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":" "}]
[{"$f":"ACCOUNTS!A315","v":"~"},{"$f":"ACCOUNTS!B315","v":"~"},{"$f":"ACCOUNTS!C315","v":0},0,{"$f":"IF(ACCOUNTS!$J315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$J315),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$J315),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$J315),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$J315),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$J315),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J315=\"\",0,$C315*(INDEX(INDIRECT(ACCOUNTS!$J315),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R315=\"\",0,$C315)","v":0},null,{"$f":"IF(ACCOUNTS!K315<>\"\",CONCATENATE(ACCOUNTS!$I315,\"_\",ACCOUNTS!K315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L315<>\"\",CONCATENATE(ACCOUNTS!$I315,\"_\",ACCOUNTS!L315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M315<>\"\",CONCATENATE(ACCOUNTS!$I315,\"_\",ACCOUNTS!M315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N315<>\"\",CONCATENATE(ACCOUNTS!$I315,\"_\",ACCOUNTS!N315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O315<>\"\",CONCATENATE(ACCOUNTS!$I315,\"_\",ACCOUNTS!O315),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P315<>\"\",CONCATENATE(ACCOUNTS!$I315,\"_\",ACCOUNTS!P315),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A320","v":902},{"$f":"ACCOUNTS!B320","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C320","v":11371141.862653149},0,{"$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$2)))","v":11371141.862653149},{"$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_4"},{"$f":"IF(ACCOUNTS!N320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!N320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!O320),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P320<>\"\",CONCATENATE(ACCOUNTS!$I320,\"_\",ACCOUNTS!P320),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A325","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A330","v":908.01},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C330","v":181452.77413573861},{"$f":"SUM(E330:L330)-C330","v":0},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J330=\"\",0,$C330*(INDEX(INDIRECT(ACCOUNTS!$J330),1,G$2)))","v":181452.77413573861},{"$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":" "},{"$f":"IF(ACCOUNTS!L330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!L330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!M330),\" \")","v":"F_DISTR_RESID"},{"$f":"IF(ACCOUNTS!N330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!N330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!O330),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P330<>\"\",CONCATENATE(ACCOUNTS!$I330,\"_\",ACCOUNTS!P330),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A331","v":908.02},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C331","v":0},0,{"$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$2)))","v":0},{"$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_PRODU_DEM_2B"},{"$f":"IF(ACCOUNTS!L331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!L331),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!M331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!N331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!O331),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P331<>\"\",CONCATENATE(ACCOUNTS!$I331,\"_\",ACCOUNTS!P331),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A336","v":913},{"$f":"ACCOUNTS!B336","v":"Cust Svc Exp - Advertising"},{"$f":"ACCOUNTS!C336","v":0},{"$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$2)))","v":0},{"$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":" "}]
[null,{"$f":"ACCOUNTS!B341","v":"General Expenses"},null,0]
[{"$f":"ACCOUNTS!A346","v":924},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C346","v":4733023.9572393717},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":4733023.9572393717},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":" "}]
[{"$f":"ACCOUNTS!A347","v":925},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C347","v":5028611.9969101809},{"$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":5028611.9969101809},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":" "}]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},0,{"$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":" "}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A362","v":"~"},{"$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":" "}]
[null,{"$f":"ACCOUNTS!B368","v":"Other"},null,0]
[null,{"$f":"ACCOUNTS!B373","v":"Other"},null,0]
[null,{"$f":"ACCOUNTS!B379","v":"Sub-total"},{"$f":"SUM(C374:C378)","v":0},0,{"$f":"SUM(E374:E378)","v":0},0,0,0,0,0,null,{"$f":"SUM(L374:L378)","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A385","v":594},{"$f":"ACCOUNTS!B385","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C385","v":12335802.999784056},0,{"$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$2)))","v":0},{"$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":12335802.999784056},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":" "},{"$f":"IF(ACCOUNTS!N385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!N385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!O385),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P385<>\"\",CONCATENATE(ACCOUNTS!$I385,\"_\",ACCOUNTS!P385),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A390","v":"~"},{"$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":" "}]
[null,{"$f":"ACCOUNTS!B395","v":"General Expense - Maintenance & Other"},null,0]
[{"$f":"ACCOUNTS!A396","v":935},{"$f":"ACCOUNTS!B396","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C396","v":16720545.192083759},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":16720545.192083759},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":" "}]
[{"$f":"ACCOUNTS!A401","v":"~"},{"$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":" "}]
[null,{"$f":"ACCOUNTS!B406","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"SUM(C404,C393,C379,C371,C366)","v":69630233.498789325},0,{"$f":"SUM(E404,E393,E379,E371,E366)","v":0},0,2000850.553615283,0,0,0,null,{"$f":"SUM(L404,L393,L379,L371,L366)","v":67629382.945174053}]
[{"$f":"ACCOUNTS!A411","v":"Labor O & M Expenses"},null,null,0]
[null,null,null,0]
[{"$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":" "}]
[{"$f":"ACCOUNTS!A422","v":"~"},{"$f":"ACCOUNTS!B422","v":"~"},{"$f":"ACCOUNTS!C422","v":0},0,{"$f":"IF(ACCOUNTS!$J422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$J422),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$J422),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$J422),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$J422),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$J422),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J422=\"\",0,$C422*(INDEX(INDIRECT(ACCOUNTS!$J422),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R422=\"\",0,$C422)","v":0},null,{"$f":"IF(ACCOUNTS!K422<>\"\",CONCATENATE(ACCOUNTS!$I422,\"_\",ACCOUNTS!K422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L422<>\"\",CONCATENATE(ACCOUNTS!$I422,\"_\",ACCOUNTS!L422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M422<>\"\",CONCATENATE(ACCOUNTS!$I422,\"_\",ACCOUNTS!M422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N422<>\"\",CONCATENATE(ACCOUNTS!$I422,\"_\",ACCOUNTS!N422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O422<>\"\",CONCATENATE(ACCOUNTS!$I422,\"_\",ACCOUNTS!O422),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P422<>\"\",CONCATENATE(ACCOUNTS!$I422,\"_\",ACCOUNTS!P422),\" \")","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":"~"},{"$f":"ACCOUNTS!C428","v":0},0,{"$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":" "}]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$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":" "}]
[null,{"$f":"ACCOUNTS!B438","v":"Production Labor Exp - Other"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B444","v":"Transmission Labor Exp"},null,0]
[{"$f":"ACCOUNTS!A449","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A454","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A459","v":"S102"},{"$f":"ACCOUNTS!B459","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C459","v":28292537.446778752},0,{"$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":28292537.446778752},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":" "}]
[{"$f":"ACCOUNTS!A465","v":"~"},{"$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":" "}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A475","v":"~"},{"$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":" "}]
[null,{"$f":"ACCOUNTS!B481","v":"Customer Service & Information Labor Expense"},null,0]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},0,{"$f":"IF(ACCOUNTS!$J486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$J486),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$J486),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$J486),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$J486),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$J486),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J486=\"\",0,$C486*(INDEX(INDIRECT(ACCOUNTS!$J486),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R486=\"\",0,$C486)","v":0},null,{"$f":"IF(ACCOUNTS!K486<>\"\",CONCATENATE(ACCOUNTS!$I486,\"_\",ACCOUNTS!K486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L486<>\"\",CONCATENATE(ACCOUNTS!$I486,\"_\",ACCOUNTS!L486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M486<>\"\",CONCATENATE(ACCOUNTS!$I486,\"_\",ACCOUNTS!M486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N486<>\"\",CONCATENATE(ACCOUNTS!$I486,\"_\",ACCOUNTS!N486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O486<>\"\",CONCATENATE(ACCOUNTS!$I486,\"_\",ACCOUNTS!O486),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P486<>\"\",CONCATENATE(ACCOUNTS!$I486,\"_\",ACCOUNTS!P486),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B491","v":"76 Gathering Labor Expense - Maintenance"},null,0]
[{"$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":" "}]
[null,{"$f":"ACCOUNTS!B497","v":"Sub-total"},{"$f":"SUM(C492:C496)","v":0},0,{"$f":"SUM(E492:E496)","v":0},0,0,0,0,0,null,{"$f":"SUM(L492:L496)","v":0}]
[{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$f":"ACCOUNTS!C501","v":0},0,{"$f":"IF(ACCOUNTS!$J501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$J501),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$J501),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$J501),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$J501),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$J501),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J501=\"\",0,$C501*(INDEX(INDIRECT(ACCOUNTS!$J501),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R501=\"\",0,$C501)","v":0},null,{"$f":"IF(ACCOUNTS!K501<>\"\",CONCATENATE(ACCOUNTS!$I501,\"_\",ACCOUNTS!K501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L501<>\"\",CONCATENATE(ACCOUNTS!$I501,\"_\",ACCOUNTS!L501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M501<>\"\",CONCATENATE(ACCOUNTS!$I501,\"_\",ACCOUNTS!M501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N501<>\"\",CONCATENATE(ACCOUNTS!$I501,\"_\",ACCOUNTS!N501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O501<>\"\",CONCATENATE(ACCOUNTS!$I501,\"_\",ACCOUNTS!O501),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P501<>\"\",CONCATENATE(ACCOUNTS!$I501,\"_\",ACCOUNTS!P501),\" \")","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":" "}]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"IF(ACCOUNTS!$J509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$J509),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$J509),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$J509),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$J509),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$J509),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J509=\"\",0,$C509*(INDEX(INDIRECT(ACCOUNTS!$J509),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R509=\"\",0,$C509)","v":0},null,{"$f":"IF(ACCOUNTS!K509<>\"\",CONCATENATE(ACCOUNTS!$I509,\"_\",ACCOUNTS!K509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L509<>\"\",CONCATENATE(ACCOUNTS!$I509,\"_\",ACCOUNTS!L509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M509<>\"\",CONCATENATE(ACCOUNTS!$I509,\"_\",ACCOUNTS!M509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N509<>\"\",CONCATENATE(ACCOUNTS!$I509,\"_\",ACCOUNTS!N509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O509<>\"\",CONCATENATE(ACCOUNTS!$I509,\"_\",ACCOUNTS!O509),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P509<>\"\",CONCATENATE(ACCOUNTS!$I509,\"_\",ACCOUNTS!P509),\" \")","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":" "}]
[{"$f":"ACCOUNTS!A519","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A524","v":"S105"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C524","v":29215057.33172036},0,{"$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$2)))","v":0},{"$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":29215057.33172036},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":" "},{"$f":"IF(ACCOUNTS!N524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!N524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!O524),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P524<>\"\",CONCATENATE(ACCOUNTS!$I524,\"_\",ACCOUNTS!P524),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A525","v":"S106"},{"$f":"ACCOUNTS!B525","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C525","v":501708.48065521597},0,{"$f":"IF(ACCOUNTS!$J525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$J525),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$J525),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$J525),1,G$2)))","v":501708.48065521597},{"$f":"IF(ACCOUNTS!$J525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$J525),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$J525),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J525=\"\",0,$C525*(INDEX(INDIRECT(ACCOUNTS!$J525),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R525=\"\",0,$C525)","v":0},null,{"$f":"IF(ACCOUNTS!K525<>\"\",CONCATENATE(ACCOUNTS!$I525,\"_\",ACCOUNTS!K525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L525<>\"\",CONCATENATE(ACCOUNTS!$I525,\"_\",ACCOUNTS!L525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M525<>\"\",CONCATENATE(ACCOUNTS!$I525,\"_\",ACCOUNTS!M525),\" \")","v":"F_DISTR_DIR373.00"},{"$f":"IF(ACCOUNTS!N525<>\"\",CONCATENATE(ACCOUNTS!$I525,\"_\",ACCOUNTS!N525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O525<>\"\",CONCATENATE(ACCOUNTS!$I525,\"_\",ACCOUNTS!O525),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P525<>\"\",CONCATENATE(ACCOUNTS!$I525,\"_\",ACCOUNTS!P525),\" \")","v":" "}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A535","v":403.01},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C535","v":42426879.411666438},0,{"$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":42426879.411666438},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":" "}]
[{"$f":"ACCOUNTS!A540","v":"403.04c"},{"$f":"ACCOUNTS!B540","v":"Depr Exp - Transmission - Washington LIF"},{"$f":"ACCOUNTS!C540","v":9969.1200000000008},{"$f":"SUM(E540:L540)-C540","v":0},{"$f":"IF(ACCOUNTS!$J540=\"\",0,$C540*(INDEX(INDIRECT(ACCOUNTS!$J540),1,E$2)))","v":9969.1200000000008},{"$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":0},null,{"$f":"IF(ACCOUNTS!K540<>\"\",CONCATENATE(ACCOUNTS!$I540,\"_\",ACCOUNTS!K540),\" \")","v":"F_TRANS_DIR_449"},{"$f":"IF(ACCOUNTS!L540<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A541","v":"403.04d"},{"$f":"ACCOUNTS!B541","v":"Depr Exp - Transmission - Non-Washington"},{"$f":"ACCOUNTS!C541","v":3010267.3200000003},0,{"$f":"IF(ACCOUNTS!$J541=\"\",0,$C541*(INDEX(INDIRECT(ACCOUNTS!$J541),1,E$2)))","v":3010267.3200000003},{"$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":0},null,{"$f":"IF(ACCOUNTS!K541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!K541),\" \")","v":"F_TRANS_DEM_2B"},{"$f":"IF(ACCOUNTS!L541<>\"\",CONCATENATE(ACCOUNTS!$I541,\"_\",ACCOUNTS!L541),\" \")","v":"F_TRANS_ENERGY_2"},{"$f":"IF(ACCOUNTS!M541<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A546","v":"403.05e"},{"$f":"ACCOUNTS!B546","v":"Depr Exp - Distribution - OH Poles"},{"$f":"ACCOUNTS!C546","v":12015090.43},0,{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,E$2)))","v":12015090.43},{"$f":"IF(ACCOUNTS!$J546=\"\",0,$C546*(INDEX(INDIRECT(ACCOUNTS!$J546),1,F$2)))","v":0},{"$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_DISTR_OH_NCP"},{"$f":"IF(ACCOUNTS!L546<>\"\",CONCATENATE(ACCOUNTS!$I546,\"_\",ACCOUNTS!L546),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M546<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A551","v":"403.05j"},{"$f":"ACCOUNTS!B551","v":"Depr Exp - Distribution - Services"},{"$f":"ACCOUNTS!C551","v":5946476.4000000004},0,{"$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":5946476.4000000004},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":" "}]
[{"$f":"ACCOUNTS!A556","v":"403.07b"},{"$f":"ACCOUNTS!B556","v":"Depr Exp - FAS 143 - Trans"},{"$f":"ACCOUNTS!C556","v":88906.44},0,{"$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":88906.44},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":" "}]
[{"$f":"ACCOUNTS!A557","v":"403.07c"},{"$f":"ACCOUNTS!B557","v":"Depr Exp - FAS 143 - Dist"},{"$f":"ACCOUNTS!C557","v":52744.2},0,{"$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":52744.2},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":" "}]
[{"$f":"ACCOUNTS!A562","v":404.02},{"$f":"ACCOUNTS!B562","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C562","v":77938784.204467431},0,{"$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":77938784.204467431},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":" "}]
[{"$f":"ACCOUNTS!A567","v":406.03},{"$f":"ACCOUNTS!B567","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"ACCOUNTS!C567","v":8414393.160000002},0,{"$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":8414393.160000002},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":" "}]
[{"$f":"ACCOUNTS!A572","v":411.01},{"$f":"ACCOUNTS!B572","v":"Gain/Loss on Utility Plant"},{"$f":"ACCOUNTS!C572","v":-4297707.3533333335},0,{"$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":-4297707.3533333335},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":" "}]
[{"$f":"ACCOUNTS!A573","v":411.02},{"$f":"ACCOUNTS!B573","v":"Gain/Loss Disp Allowance"},{"$f":"ACCOUNTS!C573","v":-4419.1099999999997},0,{"$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":-4419.1099999999997},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":" "}]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A583","v":"~"},{"$f":"ACCOUNTS!B583","v":"~"},{"$f":"ACCOUNTS!C583","v":0},0,{"$f":"IF(ACCOUNTS!$J583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$J583),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$J583),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$J583),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$J583),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$J583),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J583=\"\",0,$C583*(INDEX(INDIRECT(ACCOUNTS!$J583),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R583=\"\",0,$C583)","v":0},null,{"$f":"IF(ACCOUNTS!K583<>\"\",CONCATENATE(ACCOUNTS!$I583,\"_\",ACCOUNTS!K583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L583<>\"\",CONCATENATE(ACCOUNTS!$I583,\"_\",ACCOUNTS!L583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M583<>\"\",CONCATENATE(ACCOUNTS!$I583,\"_\",ACCOUNTS!M583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N583<>\"\",CONCATENATE(ACCOUNTS!$I583,\"_\",ACCOUNTS!N583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O583<>\"\",CONCATENATE(ACCOUNTS!$I583,\"_\",ACCOUNTS!O583),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P583<>\"\",CONCATENATE(ACCOUNTS!$I583,\"_\",ACCOUNTS!P583),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A588","v":236.01},{"$f":"ACCOUNTS!B588","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C588","v":7434887.1786304051},0,{"$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$2)))","v":0},{"$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":7434887.1786304051},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":" "},{"$f":"IF(ACCOUNTS!N588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!N588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!O588),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P588<>\"\",CONCATENATE(ACCOUNTS!$I588,\"_\",ACCOUNTS!P588),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A589","v":236.02},{"$f":"ACCOUNTS!B589","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C589","v":78283037.973867446},0,{"$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$2)))","v":0},{"$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":78283037.973867446},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":" "},{"$f":"IF(ACCOUNTS!N589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!N589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!O589),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P589<>\"\",CONCATENATE(ACCOUNTS!$I589,\"_\",ACCOUNTS!P589),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"ACCOUNTS!C594","v":0},0,{"$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$2)))","v":0},{"$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":" "},{"$f":"IF(ACCOUNTS!N594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!N594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!O594),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P594<>\"\",CONCATENATE(ACCOUNTS!$I594,\"_\",ACCOUNTS!P594),\" \")","v":" "}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A604","v":451.01},{"$f":"ACCOUNTS!B604","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C604","v":1314247.8600000001},0,{"$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$2)))","v":1314247.8600000001},{"$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":0},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_DISTR_CUST_2"},{"$f":"IF(ACCOUNTS!N604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!N604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!O604),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P604<>\"\",CONCATENATE(ACCOUNTS!$I604,\"_\",ACCOUNTS!P604),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A605","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C605","v":1460925},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$2)))","v":1460925},{"$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":0},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_DISTR_DIR451.02"},{"$f":"IF(ACCOUNTS!N605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!N605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!O605),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P605<>\"\",CONCATENATE(ACCOUNTS!$I605,\"_\",ACCOUNTS!P605),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A610","v":451.07},{"$f":"ACCOUNTS!B610","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C610","v":4847787.22},0,{"$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$2)))","v":4847787.22},{"$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":0},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_DISTR_DIR252.00"},{"$f":"IF(ACCOUNTS!N610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!N610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!O610),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P610<>\"\",CONCATENATE(ACCOUNTS!$I610,\"_\",ACCOUNTS!P610),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A615","v":454.04},{"$f":"ACCOUNTS!B615","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C615","v":1222583.4099999999},{"$f":"SUM(E615:L615)-C615","v":0},{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J615=\"\",0,$C615*(INDEX(INDIRECT(ACCOUNTS!$J615),1,F$2)))","v":0},{"$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":1222583.4099999999},null,{"$f":"IF(ACCOUNTS!K615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!K615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L615<>\"\",CONCATENATE(ACCOUNTS!$I615,\"_\",ACCOUNTS!L615),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M615<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A620","v":456.04},{"$f":"ACCOUNTS!B620","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C620","v":35693.46},0,{"$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":35693.46},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":" "}]
[{"$f":"ACCOUNTS!A621","v":456.05},{"$f":"ACCOUNTS!B621","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C621","v":21415123.754653767},0,{"$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":21415123.754653767},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":" "}]
[{"$f":"ACCOUNTS!A628","v":456.12},{"$f":"ACCOUNTS!B628","v":"Other Elect Revenue -  Ferndale Plant"},{"$f":"ACCOUNTS!C628","v":305.69},0,{"$f":"IF(ACCOUNTS!$J628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$J628),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$J628),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$J628),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$J628),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$J628),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J628=\"\",0,$C628*(INDEX(INDIRECT(ACCOUNTS!$J628),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R628=\"\",0,$C628)","v":305.69},null,{"$f":"IF(ACCOUNTS!K628<>\"\",CONCATENATE(ACCOUNTS!$I628,\"_\",ACCOUNTS!K628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L628<>\"\",CONCATENATE(ACCOUNTS!$I628,\"_\",ACCOUNTS!L628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M628<>\"\",CONCATENATE(ACCOUNTS!$I628,\"_\",ACCOUNTS!M628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N628<>\"\",CONCATENATE(ACCOUNTS!$I628,\"_\",ACCOUNTS!N628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O628<>\"\",CONCATENATE(ACCOUNTS!$I628,\"_\",ACCOUNTS!O628),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P628<>\"\",CONCATENATE(ACCOUNTS!$I628,\"_\",ACCOUNTS!P628),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},0,{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J630=\"\",0,$C630*(INDEX(INDIRECT(ACCOUNTS!$J630),1,F$2)))","v":0},{"$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":138492.68999999575},null,{"$f":"IF(ACCOUNTS!K630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!K630),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L630<>\"\",CONCATENATE(ACCOUNTS!$I630,\"_\",ACCOUNTS!L630),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M630<>\"\",CONCATENATE(ACCOUNTS!$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":" "}]
[{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$f":"ACCOUNTS!C631","v":0},0,{"$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_TRANS_DIR_449"},{"$f":"IF(ACCOUNTS!N631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!N631),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!O631),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P631<>\"\",CONCATENATE(ACCOUNTS!$I631,\"_\",ACCOUNTS!P631),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},0,{"$f":"IF(ACCOUNTS!$J632=\"\",0,$C632*(INDEX(INDIRECT(ACCOUNTS!$J632),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J632=\"\",0,$C632*(INDEX(INDIRECT(ACCOUNTS!$J632),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J632=\"\",0,$C632*(INDEX(INDIRECT(ACCOUNTS!$J632),1,G$2)))","v":1010226.96},{"$f":"IF(ACCOUNTS!$J632=\"\",0,$C632*(INDEX(INDIRECT(ACCOUNTS!$J632),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J632=\"\",0,$C632*(INDEX(INDIRECT(ACCOUNTS!$J632),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J632=\"\",0,$C632*(INDEX(INDIRECT(ACCOUNTS!$J632),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R632=\"\",0,$C632)","v":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_TRANS_DIR_SC"},{"$f":"IF(ACCOUNTS!N632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!N632),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!O632),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P632<>\"\",CONCATENATE(ACCOUNTS!$I632,\"_\",ACCOUNTS!P632),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},0,{"$f":"IF(ACCOUNTS!$J633=\"\",0,$C633*(INDEX(INDIRECT(ACCOUNTS!$J633),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J633=\"\",0,$C633*(INDEX(INDIRECT(ACCOUNTS!$J633),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J633=\"\",0,$C633*(INDEX(INDIRECT(ACCOUNTS!$J633),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J633=\"\",0,$C633*(INDEX(INDIRECT(ACCOUNTS!$J633),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J633=\"\",0,$C633*(INDEX(INDIRECT(ACCOUNTS!$J633),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J633=\"\",0,$C633*(INDEX(INDIRECT(ACCOUNTS!$J633),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R633=\"\",0,$C633)","v":0},null,{"$f":"IF(ACCOUNTS!K633<>\"\",CONCATENATE(ACCOUNTS!$I633,\"_\",ACCOUNTS!K633),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L633<>\"\",CONCATENATE(ACCOUNTS!$I633,\"_\",ACCOUNTS!L633),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M633<>\"\",CONCATENATE(ACCOUNTS!$I633,\"_\",ACCOUNTS!M633),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N633<>\"\",CONCATENATE(ACCOUNTS!$I633,\"_\",ACCOUNTS!N633),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O633<>\"\",CONCATENATE(ACCOUNTS!$I633,\"_\",ACCOUNTS!O633),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P633<>\"\",CONCATENATE(ACCOUNTS!$I633,\"_\",ACCOUNTS!P633),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},0,{"$f":"IF(ACCOUNTS!$J634=\"\",0,$C634*(INDEX(INDIRECT(ACCOUNTS!$J634),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J634=\"\",0,$C634*(INDEX(INDIRECT(ACCOUNTS!$J634),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J634=\"\",0,$C634*(INDEX(INDIRECT(ACCOUNTS!$J634),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J634=\"\",0,$C634*(INDEX(INDIRECT(ACCOUNTS!$J634),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J634=\"\",0,$C634*(INDEX(INDIRECT(ACCOUNTS!$J634),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J634=\"\",0,$C634*(INDEX(INDIRECT(ACCOUNTS!$J634),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R634=\"\",0,$C634)","v":0},null,{"$f":"IF(ACCOUNTS!K634<>\"\",CONCATENATE(ACCOUNTS!$I634,\"_\",ACCOUNTS!K634),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L634<>\"\",CONCATENATE(ACCOUNTS!$I634,\"_\",ACCOUNTS!L634),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M634<>\"\",CONCATENATE(ACCOUNTS!$I634,\"_\",ACCOUNTS!M634),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N634<>\"\",CONCATENATE(ACCOUNTS!$I634,\"_\",ACCOUNTS!N634),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O634<>\"\",CONCATENATE(ACCOUNTS!$I634,\"_\",ACCOUNTS!O634),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P634<>\"\",CONCATENATE(ACCOUNTS!$I634,\"_\",ACCOUNTS!P634),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},0,{"$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":0},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":" "}]
[{"$f":"ACCOUNTS!A636","v":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},0,{"$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":0},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":" "}]
[{"$f":"ACCOUNTS!A637","v":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},0,{"$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":0},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":"~"},{"$f":"ACCOUNTS!C638","v":0},{"$f":"SUM(E638:L638)-C638","v":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":" "}]
[{"$f":"ACCOUNTS!A639","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A640","v":"~"},{"$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":" "}]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$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,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(C602:C641)","v":76831178.983163401},0,{"$f":"SUM(E602:E641)","v":29957526.092894543},0,15701140.859999999,0,0,0,null,{"$f":"SUM(L602:L641)","v":31172512.03026887},null,{"$f":"IF(ACCOUNTS!K642<>\"\",CONCATENATE(ACCOUNTS!$I642,\"_\",ACCOUNTS!K642),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L642<>\"\",CONCATENATE(ACCOUNTS!$I642,\"_\",ACCOUNTS!L642),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M642<>\"\",CONCATENATE(ACCOUNTS!$I642,\"_\",ACCOUNTS!M642),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N642<>\"\",CONCATENATE(ACCOUNTS!$I642,\"_\",ACCOUNTS!N642),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O642<>\"\",CONCATENATE(ACCOUNTS!$I642,\"_\",ACCOUNTS!O642),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P642<>\"\",CONCATENATE(ACCOUNTS!$I642,\"_\",ACCOUNTS!P642),\" \")","v":" "}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"},null,null,0]
[{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},0,{"$f":"IF(ACCOUNTS!$J645=\"\",0,$C645*(INDEX(INDIRECT(ACCOUNTS!$J645),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J645=\"\",0,$C645*(INDEX(INDIRECT(ACCOUNTS!$J645),1,F$2)))","v":5469488.0226491988},{"$f":"IF(ACCOUNTS!$J645=\"\",0,$C645*(INDEX(INDIRECT(ACCOUNTS!$J645),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J645=\"\",0,$C645*(INDEX(INDIRECT(ACCOUNTS!$J645),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J645=\"\",0,$C645*(INDEX(INDIRECT(ACCOUNTS!$J645),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J645=\"\",0,$C645*(INDEX(INDIRECT(ACCOUNTS!$J645),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R645=\"\",0,$C645)","v":0},null,{"$f":"IF(ACCOUNTS!K645<>\"\",CONCATENATE(ACCOUNTS!$I645,\"_\",ACCOUNTS!K645),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L645<>\"\",CONCATENATE(ACCOUNTS!$I645,\"_\",ACCOUNTS!L645),\" \")","v":"F_PRODU_ENERGY_2"},{"$f":"IF(ACCOUNTS!M645<>\"\",CONCATENATE(ACCOUNTS!$I645,\"_\",ACCOUNTS!M645),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N645<>\"\",CONCATENATE(ACCOUNTS!$I645,\"_\",ACCOUNTS!N645),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O645<>\"\",CONCATENATE(ACCOUNTS!$I645,\"_\",ACCOUNTS!O645),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P645<>\"\",CONCATENATE(ACCOUNTS!$I645,\"_\",ACCOUNTS!P645),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"ACCOUNTS!C646","v":0},0,{"$f":"IF(ACCOUNTS!$J646=\"\",0,$C646*(INDEX(INDIRECT(ACCOUNTS!$J646),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J646=\"\",0,$C646*(INDEX(INDIRECT(ACCOUNTS!$J646),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J646=\"\",0,$C646*(INDEX(INDIRECT(ACCOUNTS!$J646),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J646=\"\",0,$C646*(INDEX(INDIRECT(ACCOUNTS!$J646),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J646=\"\",0,$C646*(INDEX(INDIRECT(ACCOUNTS!$J646),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J646=\"\",0,$C646*(INDEX(INDIRECT(ACCOUNTS!$J646),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R646=\"\",0,$C646)","v":0},null,{"$f":"IF(ACCOUNTS!K646<>\"\",CONCATENATE(ACCOUNTS!$I646,\"_\",ACCOUNTS!K646),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L646<>\"\",CONCATENATE(ACCOUNTS!$I646,\"_\",ACCOUNTS!L646),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M646<>\"\",CONCATENATE(ACCOUNTS!$I646,\"_\",ACCOUNTS!M646),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N646<>\"\",CONCATENATE(ACCOUNTS!$I646,\"_\",ACCOUNTS!N646),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O646<>\"\",CONCATENATE(ACCOUNTS!$I646,\"_\",ACCOUNTS!O646),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P646<>\"\",CONCATENATE(ACCOUNTS!$I646,\"_\",ACCOUNTS!P646),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},{"$f":"SUM(C645:C646)","v":5469488.0226491988},0,{"$f":"SUM(E645:E646)","v":0},5469488.0226491988,0,0,0,0,null,0,null,{"$f":"IF(ACCOUNTS!K647<>\"\",CONCATENATE(ACCOUNTS!$I647,\"_\",ACCOUNTS!K647),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L647<>\"\",CONCATENATE(ACCOUNTS!$I647,\"_\",ACCOUNTS!L647),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M647<>\"\",CONCATENATE(ACCOUNTS!$I647,\"_\",ACCOUNTS!M647),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N647<>\"\",CONCATENATE(ACCOUNTS!$I647,\"_\",ACCOUNTS!N647),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O647<>\"\",CONCATENATE(ACCOUNTS!$I647,\"_\",ACCOUNTS!O647),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P647<>\"\",CONCATENATE(ACCOUNTS!$I647,\"_\",ACCOUNTS!P647),\" \")","v":" "}]
[null,null,null,0]
[null,"TOTAL OTHER OPERATING AND NON FIRM REVENUE",{"$f":"C642+C647","v":82300667.0058126},0,{"$f":"E642+E647","v":29957526.092894543},5469488.0226491988,15701140.859999999,0,0,0,0,31172512.03026887]
[null,null,null,0]
["INCOME TAXES",null,null,0]
[{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},{"$f":"SUM(E652:L652)-C652","v":0},{"$f":"IF(ACCOUNTS!$J652=\"\",0,$C652*(INDEX(INDIRECT(ACCOUNTS!$J652),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J652=\"\",0,$C652*(INDEX(INDIRECT(ACCOUNTS!$J652),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J652=\"\",0,$C652*(INDEX(INDIRECT(ACCOUNTS!$J652),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J652=\"\",0,$C652*(INDEX(INDIRECT(ACCOUNTS!$J652),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J652=\"\",0,$C652*(INDEX(INDIRECT(ACCOUNTS!$J652),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J652=\"\",0,$C652*(INDEX(INDIRECT(ACCOUNTS!$J652),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R652=\"\",0,$C652)","v":75069264.46233812},null,{"$f":"IF(ACCOUNTS!K652<>\"\",CONCATENATE(ACCOUNTS!$I652,\"_\",ACCOUNTS!K652),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L652<>\"\",CONCATENATE(ACCOUNTS!$I652,\"_\",ACCOUNTS!L652),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M652<>\"\",CONCATENATE(ACCOUNTS!$I652,\"_\",ACCOUNTS!M652),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N652<>\"\",CONCATENATE(ACCOUNTS!$I652,\"_\",ACCOUNTS!N652),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O652<>\"\",CONCATENATE(ACCOUNTS!$I652,\"_\",ACCOUNTS!O652),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P652<>\"\",CONCATENATE(ACCOUNTS!$I652,\"_\",ACCOUNTS!P652),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},0,{"$f":"IF(ACCOUNTS!$J653=\"\",0,$C653*(INDEX(INDIRECT(ACCOUNTS!$J653),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J653=\"\",0,$C653*(INDEX(INDIRECT(ACCOUNTS!$J653),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J653=\"\",0,$C653*(INDEX(INDIRECT(ACCOUNTS!$J653),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J653=\"\",0,$C653*(INDEX(INDIRECT(ACCOUNTS!$J653),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J653=\"\",0,$C653*(INDEX(INDIRECT(ACCOUNTS!$J653),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J653=\"\",0,$C653*(INDEX(INDIRECT(ACCOUNTS!$J653),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R653=\"\",0,$C653)","v":-60815173.145295307},null,{"$f":"IF(ACCOUNTS!K653<>\"\",CONCATENATE(ACCOUNTS!$I653,\"_\",ACCOUNTS!K653),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L653<>\"\",CONCATENATE(ACCOUNTS!$I653,\"_\",ACCOUNTS!L653),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M653<>\"\",CONCATENATE(ACCOUNTS!$I653,\"_\",ACCOUNTS!M653),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N653<>\"\",CONCATENATE(ACCOUNTS!$I653,\"_\",ACCOUNTS!N653),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O653<>\"\",CONCATENATE(ACCOUNTS!$I653,\"_\",ACCOUNTS!O653),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P653<>\"\",CONCATENATE(ACCOUNTS!$I653,\"_\",ACCOUNTS!P653),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A654","v":"~"},{"$f":"ACCOUNTS!B654","v":"~"},{"$f":"ACCOUNTS!C654","v":0},0,{"$f":"IF(ACCOUNTS!$J654=\"\",0,$C654*(INDEX(INDIRECT(ACCOUNTS!$J654),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J654=\"\",0,$C654*(INDEX(INDIRECT(ACCOUNTS!$J654),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J654=\"\",0,$C654*(INDEX(INDIRECT(ACCOUNTS!$J654),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J654=\"\",0,$C654*(INDEX(INDIRECT(ACCOUNTS!$J654),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J654=\"\",0,$C654*(INDEX(INDIRECT(ACCOUNTS!$J654),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J654=\"\",0,$C654*(INDEX(INDIRECT(ACCOUNTS!$J654),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R654=\"\",0,$C654)","v":0},null,{"$f":"IF(ACCOUNTS!K654<>\"\",CONCATENATE(ACCOUNTS!$I654,\"_\",ACCOUNTS!K654),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L654<>\"\",CONCATENATE(ACCOUNTS!$I654,\"_\",ACCOUNTS!L654),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M654<>\"\",CONCATENATE(ACCOUNTS!$I654,\"_\",ACCOUNTS!M654),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N654<>\"\",CONCATENATE(ACCOUNTS!$I654,\"_\",ACCOUNTS!N654),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O654<>\"\",CONCATENATE(ACCOUNTS!$I654,\"_\",ACCOUNTS!O654),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P654<>\"\",CONCATENATE(ACCOUNTS!$I654,\"_\",ACCOUNTS!P654),\" \")","v":" "}]
[{"$f":"ACCOUNTS!A655","v":"~"},{"$f":"ACCOUNTS!B655","v":"~"},{"$f":"ACCOUNTS!C655","v":0},0,{"$f":"IF(ACCOUNTS!$J655=\"\",0,$C655*(INDEX(INDIRECT(ACCOUNTS!$J655),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J655=\"\",0,$C655*(INDEX(INDIRECT(ACCOUNTS!$J655),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J655=\"\",0,$C655*(INDEX(INDIRECT(ACCOUNTS!$J655),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J655=\"\",0,$C655*(INDEX(INDIRECT(ACCOUNTS!$J655),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J655=\"\",0,$C655*(INDEX(INDIRECT(ACCOUNTS!$J655),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J655=\"\",0,$C655*(INDEX(INDIRECT(ACCOUNTS!$J655),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R655=\"\",0,$C655)","v":0},null,{"$f":"IF(ACCOUNTS!K655<>\"\",CONCATENATE(ACCOUNTS!$I655,\"_\",ACCOUNTS!K655),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L655<>\"\",CONCATENATE(ACCOUNTS!$I655,\"_\",ACCOUNTS!L655),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M655<>\"\",CONCATENATE(ACCOUNTS!$I655,\"_\",ACCOUNTS!M655),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N655<>\"\",CONCATENATE(ACCOUNTS!$I655,\"_\",ACCOUNTS!N655),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O655<>\"\",CONCATENATE(ACCOUNTS!$I655,\"_\",ACCOUNTS!O655),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P655<>\"\",CONCATENATE(ACCOUNTS!$I655,\"_\",ACCOUNTS!P655),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B656","v":"~"},{"$f":"ACCOUNTS!C656","v":0},0,{"$f":"IF(ACCOUNTS!$J656=\"\",0,$C656*(INDEX(INDIRECT(ACCOUNTS!$J656),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J656=\"\",0,$C656*(INDEX(INDIRECT(ACCOUNTS!$J656),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J656=\"\",0,$C656*(INDEX(INDIRECT(ACCOUNTS!$J656),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J656=\"\",0,$C656*(INDEX(INDIRECT(ACCOUNTS!$J656),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J656=\"\",0,$C656*(INDEX(INDIRECT(ACCOUNTS!$J656),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J656=\"\",0,$C656*(INDEX(INDIRECT(ACCOUNTS!$J656),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R656=\"\",0,$C656)","v":0},null,{"$f":"IF(ACCOUNTS!K656<>\"\",CONCATENATE(ACCOUNTS!$I656,\"_\",ACCOUNTS!K656),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L656<>\"\",CONCATENATE(ACCOUNTS!$I656,\"_\",ACCOUNTS!L656),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M656<>\"\",CONCATENATE(ACCOUNTS!$I656,\"_\",ACCOUNTS!M656),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N656<>\"\",CONCATENATE(ACCOUNTS!$I656,\"_\",ACCOUNTS!N656),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O656<>\"\",CONCATENATE(ACCOUNTS!$I656,\"_\",ACCOUNTS!O656),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P656<>\"\",CONCATENATE(ACCOUNTS!$I656,\"_\",ACCOUNTS!P656),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},0,{"$f":"IF(ACCOUNTS!$J657=\"\",0,$C657*(INDEX(INDIRECT(ACCOUNTS!$J657),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J657=\"\",0,$C657*(INDEX(INDIRECT(ACCOUNTS!$J657),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J657=\"\",0,$C657*(INDEX(INDIRECT(ACCOUNTS!$J657),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J657=\"\",0,$C657*(INDEX(INDIRECT(ACCOUNTS!$J657),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J657=\"\",0,$C657*(INDEX(INDIRECT(ACCOUNTS!$J657),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J657=\"\",0,$C657*(INDEX(INDIRECT(ACCOUNTS!$J657),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R657=\"\",0,$C657)","v":0},null,{"$f":"IF(ACCOUNTS!K657<>\"\",CONCATENATE(ACCOUNTS!$I657,\"_\",ACCOUNTS!K657),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L657<>\"\",CONCATENATE(ACCOUNTS!$I657,\"_\",ACCOUNTS!L657),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M657<>\"\",CONCATENATE(ACCOUNTS!$I657,\"_\",ACCOUNTS!M657),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N657<>\"\",CONCATENATE(ACCOUNTS!$I657,\"_\",ACCOUNTS!N657),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O657<>\"\",CONCATENATE(ACCOUNTS!$I657,\"_\",ACCOUNTS!O657),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P657<>\"\",CONCATENATE(ACCOUNTS!$I657,\"_\",ACCOUNTS!P657),\" \")","v":" "}]
[null,{"$f":"ACCOUNTS!B658","v":"~"},{"$f":"ACCOUNTS!C658","v":0},0,{"$f":"IF(ACCOUNTS!$J658=\"\",0,$C658*(INDEX(INDIRECT(ACCOUNTS!$J658),1,E$2)))","v":0},{"$f":"IF(ACCOUNTS!$J658=\"\",0,$C658*(INDEX(INDIRECT(ACCOUNTS!$J658),1,F$2)))","v":0},{"$f":"IF(ACCOUNTS!$J658=\"\",0,$C658*(INDEX(INDIRECT(ACCOUNTS!$J658),1,G$2)))","v":0},{"$f":"IF(ACCOUNTS!$J658=\"\",0,$C658*(INDEX(INDIRECT(ACCOUNTS!$J658),1,H$2)))","v":0},{"$f":"IF(ACCOUNTS!$J658=\"\",0,$C658*(INDEX(INDIRECT(ACCOUNTS!$J658),1,I$2)))","v":0},{"$f":"IF(ACCOUNTS!$J658=\"\",0,$C658*(INDEX(INDIRECT(ACCOUNTS!$J658),1,J$2)))","v":0},null,{"$f":"IF(ACCOUNTS!$R658=\"\",0,$C658)","v":0},null,{"$f":"IF(ACCOUNTS!K658<>\"\",CONCATENATE(ACCOUNTS!$I658,\"_\",ACCOUNTS!K658),\" \")","v":" "},{"$f":"IF(ACCOUNTS!L658<>\"\",CONCATENATE(ACCOUNTS!$I658,\"_\",ACCOUNTS!L658),\" \")","v":" "},{"$f":"IF(ACCOUNTS!M658<>\"\",CONCATENATE(ACCOUNTS!$I658,\"_\",ACCOUNTS!M658),\" \")","v":" "},{"$f":"IF(ACCOUNTS!N658<>\"\",CONCATENATE(ACCOUNTS!$I658,\"_\",ACCOUNTS!N658),\" \")","v":" "},{"$f":"IF(ACCOUNTS!O658<>\"\",CONCATENATE(ACCOUNTS!$I658,\"_\",ACCOUNTS!O658),\" \")","v":" "},{"$f":"IF(ACCOUNTS!P658<>\"\",CONCATENATE(ACCOUNTS!$I658,\"_\",ACCOUNTS!P658),\" \")","v":" "}]
[null,"TOTAL FIT",{"$f":"SUM(C652:C658)","v":14254091.317042813},0,{"$f":"SUM(E652:E658)","v":0},0,0,0,0,0,null,14254091.317042813]
[null,null,null,"END"]

{"sheet":"FUNCALLOC","index":7,"n_rows":660,"n_cols":168,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Functionalization"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,null,4,{"$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$20","v":"~"}]
["No. ","Account Description","Amount",null,"F_PRODU_DEM_2A","F_PRODU_DEM_2B","F_TRANS_DEM_2A","F_TRANS_DEM_2B","F_TRANS_DIR_449","F_DISTR_DIR360.01","F_DISTR_NCP_360","F_DISTR_DIR361.01","F_DISTR_NCP_361","F_DISTR_DIR362.01","F_DISTR_NCP_362","F_DISTR_OH_NCP","F_DISTR_DIR364.01","F_DISTR_DIR366.01","F_DISTR_UG_NCP","F_DISTR_OH_TFMR","F_DISTR_UG_TFMR","F_DISTR_DIR368.03","F_DISTR_DIR108.360","F_DISTR_DIR108.361","F_DISTR_DIR108.362","F_DISTR_DIR108.364","F_DISTR_DIR108.366","F_DISTR_DIR454.05","F_PRODU_ENERGY_2","F_TRANS_ENERGY_1","F_TRANS_ENERGY_2","F_PRODU_BPAX","F_DISTR_OH_TFMRC","F_DISTR_UG_TFMRC","F_DISTR_DIR368.03C","F_DISTR_OH_SVC","F_DISTR_RESID","F_DISTR_METER","F_DISTR_DIR373.00","F_DISTR_DIR235.00","F_DISTR_DIR252.00","F_DISTR_CUST_4","F_DISTR_CUST_3","F_DISTR_DIR904.00","F_DISTR_CUST_1","F_DISTR_DIR450.01","F_DISTR_DIR450.02","F_DISTR_CUST_2","F_DISTR_DIR451.02","F_DISTR_DIR451.05","F_DISTR_DIR451.06","F_TRANS_DIR_SC","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",null,"~",{"$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,{"$f":"IF(E3=\"~\",\"~\",CONCATENATE(LEFT(E3,7),\"_\",INDEX(INDIRECT(REPLACE(E3,1,8,\"\")),1,3)))","v":"F_PRODU_DEM"},"F_PRODU_DEM","F_TRANS_DEM","F_TRANS_DEM","F_TRANS_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM",{"$f":"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_DISTR_DEM","F_PRODU_NRG",{"$f":"IF(AD3=\"~\",\"~\",CONCATENATE(LEFT(AD3,7),\"_\",INDEX(INDIRECT(REPLACE(AD3,1,8,\"\")),1,3)))","v":"F_TRANS_NRG"},"F_TRANS_NRG","F_PRODU_NRG","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS",{"$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_TRANS_CUS","~",{"$f":"IF(BB3=\"~\",\"~\",CONCATENATE(LEFT(BB3,7),\"_\",INDEX(INDIRECT(REPLACE(BB3,1,8,\"\")),1,3)))","v":"~"},"~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",null,null,{"$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":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},0,{"$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:$J10))","v":77723700.535854891},{"$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:$J10))","v":0},{"$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:$BL10)","v":77723700.535854891},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E10:$BA10)","v":0},0,0,{"$f":"SUM(CC10:CH10)","v":77723700.535854891},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},{"$f":"ACCOUNTS!B11","v":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},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:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,G$2),SUMIF(CLASS!$N11:$S11,G$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,H$2),SUMIF(CLASS!$N11:$S11,H$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,I$2),SUMIF(CLASS!$N11:$S11,I$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,J$2),SUMIF(CLASS!$N11:$S11,J$3,CLASS!$E11:$J11))","v":42651.426020447725},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,K$2),SUMIF(CLASS!$N11:$S11,K$3,CLASS!$E11:$J11))","v":570031.66037679592},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,L$2),SUMIF(CLASS!$N11:$S11,L$3,CLASS!$E11:$J11))","v":7119.4873500590147},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,M$2),SUMIF(CLASS!$N11:$S11,M$3,CLASS!$E11:$J11))","v":89302.417736113784},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,N$2),SUMIF(CLASS!$N11:$S11,N$3,CLASS!$E11:$J11))","v":380353.25689421227},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,O$2),SUMIF(CLASS!$N11:$S11,O$3,CLASS!$E11:$J11))","v":5239640.8548462903},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,P$2),SUMIF(CLASS!$N11:$S11,P$3,CLASS!$E11:$J11))","v":10155716.228049364},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,Q$2),SUMIF(CLASS!$N11:$S11,Q$3,CLASS!$E11:$J11))","v":805.97302578887934},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,R$2),SUMIF(CLASS!$N11:$S11,R$3,CLASS!$E11:$J11))","v":333970.36565092177},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,S$2),SUMIF(CLASS!$N11:$S11,S$3,CLASS!$E11:$J11))","v":20514322.209146328},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,T$2),SUMIF(CLASS!$N11:$S11,T$3,CLASS!$E11:$J11))","v":2065818.9480486824},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,U$2),SUMIF(CLASS!$N11:$S11,U$3,CLASS!$E11:$J11))","v":3788222.4299207074},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,V$2),SUMIF(CLASS!$N11:$S11,V$3,CLASS!$E11:$J11))","v":90172.806258090262},{"$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:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AE$2),SUMIF(CLASS!$N11:$S11,AE$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AF$2),SUMIF(CLASS!$N11:$S11,AF$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AG$2),SUMIF(CLASS!$N11:$S11,AG$3,CLASS!$E11:$J11))","v":0},{"$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:$J11))","v":486571.55769780022},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AK$2),SUMIF(CLASS!$N11:$S11,AK$3,CLASS!$E11:$J11))","v":1762818.2639283719},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AL$2),SUMIF(CLASS!$N11:$S11,AL$3,CLASS!$E11:$J11))","v":2451361.4453882528},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AM$2),SUMIF(CLASS!$N11:$S11,AM$3,CLASS!$E11:$J11))","v":681597.10700164002},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AN$2),SUMIF(CLASS!$N11:$S11,AN$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AO$2),SUMIF(CLASS!$N11:$S11,AO$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AP$2),SUMIF(CLASS!$N11:$S11,AP$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AQ$2),SUMIF(CLASS!$N11:$S11,AQ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AR$2),SUMIF(CLASS!$N11:$S11,AR$3,CLASS!$E11:$J11))","v":0},{"$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:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AV$2),SUMIF(CLASS!$N11:$S11,AV$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AW$2),SUMIF(CLASS!$N11:$S11,AW$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOC!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AX$2),SUMIF(CLASS!$N11:$S11,AX$3,CLASS!$E11:$J11))","v":0},{"$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:$J11))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC11:CH11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK11:CP11)","v":0},null,43278128.063323803,0,5382348.3740160652,0,0,0,{"$f":"SUM(CS11:CX11)","v":48660476.437339872},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":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},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:$J12))","v":115666934.14402314},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,G$2),SUMIF(CLASS!$N12:$S12,G$3,CLASS!$E12:$J12))","v":31332915.796397459},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,H$2),SUMIF(CLASS!$N12:$S12,H$3,CLASS!$E12:$J12))","v":9226890.3140040096},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,I$2),SUMIF(CLASS!$N12:$S12,I$3,CLASS!$E12:$J12))","v":10309.468181051136},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,J$2),SUMIF(CLASS!$N12:$S12,J$3,CLASS!$E12:$J12))","v":101075.97153215199},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,K$2),SUMIF(CLASS!$N12:$S12,K$3,CLASS!$E12:$J12))","v":1350869.3437131073},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,L$2),SUMIF(CLASS!$N12:$S12,L$3,CLASS!$E12:$J12))","v":16871.864972887193},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,M$2),SUMIF(CLASS!$N12:$S12,M$3,CLASS!$E12:$J12))","v":211630.17218979803},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,N$2),SUMIF(CLASS!$N12:$S12,N$3,CLASS!$E12:$J12))","v":901366.69633436855},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,O$2),SUMIF(CLASS!$N12:$S12,O$3,CLASS!$E12:$J12))","v":12416977.327539887},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,P$2),SUMIF(CLASS!$N12:$S12,P$3,CLASS!$E12:$J12))","v":24067164.456888564},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,Q$2),SUMIF(CLASS!$N12:$S12,Q$3,CLASS!$E12:$J12))","v":1910.0066331021123},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,R$2),SUMIF(CLASS!$N12:$S12,R$3,CLASS!$E12:$J12))","v":791447.84408689314},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,S$2),SUMIF(CLASS!$N12:$S12,S$3,CLASS!$E12:$J12))","v":48615140.010066703},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,T$2),SUMIF(CLASS!$N12:$S12,T$3,CLASS!$E12:$J12))","v":4895607.876825613},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,U$2),SUMIF(CLASS!$N12:$S12,U$3,CLASS!$E12:$J12))","v":8977384.7725644149},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,V$2),SUMIF(CLASS!$N12:$S12,V$3,CLASS!$E12:$J12))","v":213692.83160538305},{"$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:$J12))","v":1153084.3749664961},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AK$2),SUMIF(CLASS!$N12:$S12,AK$3,CLASS!$E12:$J12))","v":4177552.4357792935},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AL$2),SUMIF(CLASS!$N12:$S12,AL$3,CLASS!$E12:$J12))","v":5809272.1108619357},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AM$2),SUMIF(CLASS!$N12:$S12,AM$3,CLASS!$E12:$J12))","v":2960813.4204465966},{"$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:$J12))","v":6460359.2110961862},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AQ$2),SUMIF(CLASS!$N12:$S12,AQ$3,CLASS!$E12:$J12))","v":13420987.994643237},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AR$2),SUMIF(CLASS!$N12:$S12,AR$3,CLASS!$E12:$J12))","v":9634997.8188261464},{"$f":"IF(CLASS!$L12<>0,FUNCALLOC!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AS$2),SUMIF(CLASS!$N12:$S12,AS$3,CLASS!$E12:$J12))","v":3691090.8000279567},{"$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:$J12))","v":0},null,null,115666934.14402314,0,0,0,0,0,{"$f":"SUM(CC12:CH12)","v":115666934.14402314},null,40570115.578582518,0,0,0,0,0,{"$f":"SUM(CK12:CP12)","v":40570115.578582518},null,102561139.17495288,0,47308158.166647851,0,0,0,{"$f":"SUM(CS12:CX12)","v":149869297.34160072},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"},{"$f":"SUM(C10:C12)","v":432490524.03740108},0,{"$f":"SUM(E10:E12)","v":0},{"$f":"SUM(F10:F12)","v":193390634.67987803},31332915.796397459,9226890.3140040096,10309.468181051136,143727.39755259972,1920901.0040899031,23991.352322946208,300932.5899259118,1281719.9532285808,17656618.182386179,34222880.684937924,2715.9796588909917,1125418.209737815,69129462.219213039,6961426.8248742949,12765607.202485122,303865.63786347333,0,0,0,0,0,0,0,0,0,0,0,0,0,1639655.9326642964,5940370.6997076655,8260633.5562501885,3642410.5274482365,0,0,6460359.2110961862,13420987.994643237,9634997.8188261464,{"$f":"SUM(AS10:AS12)","v":3691090.8000279567},0,0,0,0,0,0,0,0,{"$f":"SUM(BB10:BB12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,193390634.67987803,0,0,0,0,0,193390634.67987803,null,{"$f":"SUM(CK10:CK12)","v":40570115.578582518},0,0,0,0,0,40570115.578582518,null,{"$f":"SUM(CS10:CS12)","v":145839267.23827669},0,52690506.540663913,0,0,0,198529773.77894059,null,{"$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"},{"$f":"ACCOUNTS!C16","v":1396510000},0,{"$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:$J16))","v":1396510000},{"$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:$J16))","v":0},{"$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:$BL16)","v":1396510000},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E16:$BA16)","v":0},0,0,{"$f":"SUM(CC16:CH16)","v":1396510000},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"},{"$f":"ACCOUNTS!C17","v":729618000},0,{"$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:$J17))","v":729618000},{"$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:$J17))","v":0},{"$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:$J17))","v":0},null,null,729618000,0,0,0,0,0,729618000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1971707000},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:$J18))","v":1971707000},{"$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:$J18))","v":0},{"$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:$J18))","v":0},null,null,1971707000,0,0,0,0,0,1971707000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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"},{"$f":"SUM(C16:C27)","v":4097835000},0,{"$f":"SUM(E16:E27)","v":0},4097835000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK16:AK27)","v":0},0,0,0,0,0,0,0,{"$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":4097835000},0,0,0,0,0,4097835000,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},{"$f":"ACCOUNTS!B31","v":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},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:$J31))","v":1231639678.3700972},{"$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:$J31))","v":0},{"$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:$BL31)","v":1231639678.3700972},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E31:$BA31)","v":0},0,0,{"$f":"SUM(CK31:CP31)","v":1231639678.3700972},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":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},0,{"$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:$J32))","v":176912910.8499999},{"$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:$J32))","v":0},{"$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:$J32))","v":0},null,null,0,0,0,0,0,0,0,null,176912910.8499999,0,0,0,0,0,176912910.8499999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},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:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOC!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,I$2),SUMIF(CLASS!$N33:$S33,I$3,CLASS!$E33:$J33))","v":405246.36},{"$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:$J33))","v":0},{"$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:$J33))","v":0},null,null,0,0,0,0,0,0,0,null,405246.36,0,0,0,0,0,405246.36,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},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:$J34))","v":185779290.94},{"$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:$J34))","v":0},null,null,0,0,0,0,0,0,0,null,185779290.94,0,0,0,0,0,185779290.94,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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"},{"$f":"SUM(C31:C38)","v":1594737126.520097},0,{"$f":"SUM(E31:E38)","v":0},0,1231639678.3700972,362692201.7899999,405246.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK31:AK38)","v":0},0,0,0,0,0,0,0,{"$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,{"$f":"SUM(CK31:CK38)","v":1594737126.520097},0,0,0,0,0,1594737126.520097,null,{"$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":3584294.5099956198},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:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOC!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,J$2),SUMIF(CLASS!$N42:$S42,J$3,CLASS!$E42:$J42))","v":3584294.5099956198},{"$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:$BL42)","v":3584294.5099956198},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E42:$BA42)","v":0},0,0,{"$f":"SUM(CS42:CX42)","v":3584294.5099956198},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":47903705.490004383},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:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOC!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,K$2),SUMIF(CLASS!$N43:$S43,K$3,CLASS!$E43:$J43))","v":47903705.490004383},{"$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:$J43))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,47903705.490004383,0,0,0,0,0,47903705.490004383,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},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:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOC!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,L$2),SUMIF(CLASS!$N44:$S44,L$3,CLASS!$E44:$J44))","v":598299.79449141794},{"$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:$J44))","v":0},{"$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:$J44))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,598299.79449141794,0,0,0,0,0,598299.79449141794,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},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:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOC!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,M$2),SUMIF(CLASS!$N45:$S45,M$3,CLASS!$E45:$J45))","v":7504700.2055085823},{"$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:$J45))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,7504700.2055085823,0,0,0,0,0,7504700.2055085823,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},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:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOC!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,N$2),SUMIF(CLASS!$N46:$S46,N$3,CLASS!$E46:$J46))","v":31963716.521255195},{"$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:$J46))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,31963716.521255195,0,0,0,0,0,31963716.521255195,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},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:$J47))","v":0},{"$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:$J47))","v":439222283.4787448},{"$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:$J47))","v":0},{"$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:$J47))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,439222283.4787448,0,0,0,0,0,439222283.4787448,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},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:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOC!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,O$2),SUMIF(CLASS!$N48:$S48,O$3,CLASS!$E48:$J48))","v":1101000},{"$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:$J48))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1101000,0,0,0,0,0,1101000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},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:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOC!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,P$2),SUMIF(CLASS!$N49:$S49,P$3,CLASS!$E49:$J49))","v":372360470.93214625},{"$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:$J49))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,372360470.93214625,0,0,0,0,0,372360470.93214625,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},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:$J50))","v":0},{"$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:$J50))","v":67009.356344389787},{"$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:$J50))","v":0},{"$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:$J50))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,67009.356344389787,0,0,0,0,0,67009.356344389787,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},{"$f":"ROUND((SUM(E51:BZ51)-C51),1)","v":0},{"$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:$J51))","v":471995339.84919721},{"$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:$J51))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC51:CH51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK51:CP51)","v":0},null,471995339.84919721,0,0,0,0,0,{"$f":"SUM(CS51:CX51)","v":471995339.84919721},null,0,0,0,0,0,0,{"$f":"SUM(DA51:DF51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI51:DN51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ51:DV51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY51:ED51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG51:EL51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO51:ET51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW51:FB51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE51:FJ51)","v":0},{"$f":"ROUND((SUM(FK51,FC51,EU51,EM51,EE51,DW51,DO51,DG51,CY51,CQ51,CI51)-C51),1)","v":0}]
[{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},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:$J52))","v":0},{"$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:$J52))","v":27766610.698247954},{"$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:$J52))","v":0},{"$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:$J52))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,27766610.698247954,0,0,0,0,0,27766610.698247954,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},{"$f":"ROUND((SUM(E53:BZ53)-C53),1)","v":0},{"$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:$J53))","v":0},{"$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:$J53))","v":719001680.12964964},{"$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:$J53))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,719001680.12964964,0,0,0,0,0,719001680.12964964,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE53:FJ53)","v":0},{"$f":"ROUND((SUM(FK53,FC53,EU53,EM53,EE53,DW53,DO53,DG53,CY53,CQ53,CI53)-C53),1)","v":0}]
[{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},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:$J54))","v":0},{"$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:$J54))","v":986578386.56156349},{"$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:$J54))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E54:$BA54)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E54:$BA54)","v":0},0,0,0,null,986578386.56156349,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E54:$BA54)","v":0},0,0,986578386.56156349,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E54:$BA54)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E54:$BA54)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E54:$BA54)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E54:$BA54)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E54:$BA54)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E54:$BA54)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E54:$BA54)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E54:$BA54)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},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:$J55))","v":0},{"$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:$J55))","v":173605063.30048591},{"$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:$J55))","v":0},{"$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:$J55))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,173605063.30048591,0,0,0,0,0,173605063.30048591,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},{"$f":"ROUND((SUM(E56:BZ56)-C56),1)","v":0},{"$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:$J56))","v":0},{"$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:$J56))","v":318350548.27234882},{"$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:$J56))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,318350548.27234882,0,0,0,0,0,318350548.27234882,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE56:FJ56)","v":0},{"$f":"ROUND((SUM(FK56,FC56,EU56,EM56,EE56,DW56,DO56,DG56,CY56,CQ56,CI56)-C56),1)","v":0}]
[{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},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:$J57))","v":0},{"$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:$J57))","v":7577844.9767851122},{"$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:$J57))","v":0},{"$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:$J57))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,7577844.9767851122,0,0,0,0,0,7577844.9767851122,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},{"$f":"ROUND((SUM(E58:BZ58)-C58),1)","v":0},{"$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:$J58))","v":0},{"$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:$J58))","v":40889975.452172115},{"$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:$J58))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,40889975.452172115,0,0,0,40889975.452172115,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE58:FJ58)","v":0},{"$f":"ROUND((SUM(FK58,FC58,EU58,EM58,EE58,DW58,DO58,DG58,CY58,CQ58,CI58)-C58),1)","v":0}]
[{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},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:$J59))","v":0},{"$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:$J59))","v":148141818.81021541},{"$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:$J59))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,148141818.81021541,0,0,0,148141818.81021541,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},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:$J60))","v":0},{"$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:$J60))","v":0},{"$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:$J60))","v":206004867.61000001},{"$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:$J60))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,206004867.61000001,0,0,0,206004867.61000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},{"$f":"ROUND((SUM(E61:BZ61)-C61),1)","v":0},{"$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:$J61))","v":0},{"$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:$J61))","v":57279322.090746596},{"$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:$J61))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,57279322.090746596,0,0,0,57279322.090746596,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE61:FJ61)","v":0},{"$f":"ROUND((SUM(FK61,FC61,EU61,EM61,EE61,DW61,DO61,DG61,CY61,CQ61,CI61)-C61),1)","v":0}]
[{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},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:$J62))","v":9099309.4254122209},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,Q$2),SUMIF(CLASS!$N62:$S62,Q$3,CLASS!$E62:$J62))","v":722.13498147312646},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,R$2),SUMIF(CLASS!$N62:$S62,R$3,CLASS!$E62:$J62))","v":299230.46565466002},{"$f":"IF(CLASS!$L62<>0,FUNCALLOC!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,S$2),SUMIF(CLASS!$N62:$S62,S$3,CLASS!$E62:$J62))","v":18380403.827951573},{"$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:$J62))","v":0},{"$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:$J62))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,27779665.853999928,0,0,0,0,0,27779665.853999928,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A63","v":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},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:$J63))","v":0},{"$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:$J63))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A64","v":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},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:$J64))","v":0},{"$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:$J64))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A65","v":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},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:$J65))","v":0},{"$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:$J65))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A66","v":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},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:$J66))","v":0},{"$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:$J66))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A67","v":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},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:$J67))","v":0},{"$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:$J67))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A68","v":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},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:$J68))","v":0},{"$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:$J68))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A69","v":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},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:$J69))","v":0},{"$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:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,Q$2),SUMIF(CLASS!$N69:$S69,Q$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,R$2),SUMIF(CLASS!$N69:$S69,R$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOC!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,S$2),SUMIF(CLASS!$N69:$S69,S$3,CLASS!$E69:$J69))","v":0},{"$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:$J69))","v":0},{"$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:$J69))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J70))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},0,{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,E$2),SUMIF(CLASS!$N71:$S71,E$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,F$2),SUMIF(CLASS!$N71:$S71,F$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,G$2),SUMIF(CLASS!$N71:$S71,G$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,H$2),SUMIF(CLASS!$N71:$S71,H$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,I$2),SUMIF(CLASS!$N71:$S71,I$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,J$2),SUMIF(CLASS!$N71:$S71,J$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,K$2),SUMIF(CLASS!$N71:$S71,K$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,L$2),SUMIF(CLASS!$N71:$S71,L$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,M$2),SUMIF(CLASS!$N71:$S71,M$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,N$2),SUMIF(CLASS!$N71:$S71,N$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,O$2),SUMIF(CLASS!$N71:$S71,O$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,P$2),SUMIF(CLASS!$N71:$S71,P$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,Q$2),SUMIF(CLASS!$N71:$S71,Q$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,R$2),SUMIF(CLASS!$N71:$S71,R$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,S$2),SUMIF(CLASS!$N71:$S71,S$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,T$2),SUMIF(CLASS!$N71:$S71,T$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,U$2),SUMIF(CLASS!$N71:$S71,U$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,V$2),SUMIF(CLASS!$N71:$S71,V$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,W$2),SUMIF(CLASS!$N71:$S71,W$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,X$2),SUMIF(CLASS!$N71:$S71,X$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,Y$2),SUMIF(CLASS!$N71:$S71,Y$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,Z$2),SUMIF(CLASS!$N71:$S71,Z$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AA$2),SUMIF(CLASS!$N71:$S71,AA$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AB$2),SUMIF(CLASS!$N71:$S71,AB$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AC$2),SUMIF(CLASS!$N71:$S71,AC$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AD$2),SUMIF(CLASS!$N71:$S71,AD$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AE$2),SUMIF(CLASS!$N71:$S71,AE$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AF$2),SUMIF(CLASS!$N71:$S71,AF$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AG$2),SUMIF(CLASS!$N71:$S71,AG$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AH$2),SUMIF(CLASS!$N71:$S71,AH$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AI$2),SUMIF(CLASS!$N71:$S71,AI$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AJ$2),SUMIF(CLASS!$N71:$S71,AJ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AK$2),SUMIF(CLASS!$N71:$S71,AK$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AL$2),SUMIF(CLASS!$N71:$S71,AL$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AM$2),SUMIF(CLASS!$N71:$S71,AM$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AN$2),SUMIF(CLASS!$N71:$S71,AN$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AO$2),SUMIF(CLASS!$N71:$S71,AO$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AP$2),SUMIF(CLASS!$N71:$S71,AP$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AQ$2),SUMIF(CLASS!$N71:$S71,AQ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AR$2),SUMIF(CLASS!$N71:$S71,AR$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AS$2),SUMIF(CLASS!$N71:$S71,AS$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AT$2),SUMIF(CLASS!$N71:$S71,AT$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AU$2),SUMIF(CLASS!$N71:$S71,AU$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AV$2),SUMIF(CLASS!$N71:$S71,AV$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AW$2),SUMIF(CLASS!$N71:$S71,AW$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AX$2),SUMIF(CLASS!$N71:$S71,AX$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AY$2),SUMIF(CLASS!$N71:$S71,AY$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AZ$2),SUMIF(CLASS!$N71:$S71,AZ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BA$2),SUMIF(CLASS!$N71:$S71,BA$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BB$2),SUMIF(CLASS!$N71:$S71,BB$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BC$2),SUMIF(CLASS!$N71:$S71,BC$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BD$2),SUMIF(CLASS!$N71:$S71,BD$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BE$2),SUMIF(CLASS!$N71:$S71,BE$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BF$2),SUMIF(CLASS!$N71:$S71,BF$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BG$2),SUMIF(CLASS!$N71:$S71,BG$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BH$2),SUMIF(CLASS!$N71:$S71,BH$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BI$2),SUMIF(CLASS!$N71:$S71,BI$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BJ$2),SUMIF(CLASS!$N71:$S71,BJ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BK$2),SUMIF(CLASS!$N71:$S71,BK$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BL$2),SUMIF(CLASS!$N71:$S71,BL$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BM$2),SUMIF(CLASS!$N71:$S71,BM$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BN$2),SUMIF(CLASS!$N71:$S71,BN$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BO$2),SUMIF(CLASS!$N71:$S71,BO$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BP$2),SUMIF(CLASS!$N71:$S71,BP$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BQ$2),SUMIF(CLASS!$N71:$S71,BQ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BR$2),SUMIF(CLASS!$N71:$S71,BR$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BS$2),SUMIF(CLASS!$N71:$S71,BS$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BT$2),SUMIF(CLASS!$N71:$S71,BT$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BU$2),SUMIF(CLASS!$N71:$S71,BU$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BV$2),SUMIF(CLASS!$N71:$S71,BV$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BW$2),SUMIF(CLASS!$N71:$S71,BW$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BX$2),SUMIF(CLASS!$N71:$S71,BX$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BY$2),SUMIF(CLASS!$N71:$S71,BY$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOC!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BZ$2),SUMIF(CLASS!$N71:$S71,BZ$3,CLASS!$E71:$J71))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"SUM(C42:C71)","v":4089276603.8939037},0,{"$f":"SUM(E42:E71)","v":0},0,0,0,0,3584294.5099956198,47903705.490004383,598299.79449141794,7504700.2055085823,31963716.521255195,440323283.4787448,853455120.20675564,67731.491325862909,28065841.163902614,1723960470.5191648,173605063.30048591,318350548.27234882,7577844.9767851122,0,0,0,0,0,0,0,0,0,0,0,0,0,40889975.452172115,148141818.81021541,206004867.61000001,57279322.090746596,0,0,0,0,0,{"$f":"SUM(AS42:AS71)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB42:BB71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC42:CC71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK42:CK71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS42:CS71)","v":3636960619.9307694},0,452315983.96313411,0,0,0,4089276603.8939037,null,{"$f":"SUM(DA42:DA71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI42:DI71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ42:DQ71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY42:DY71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG42:EG71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO42:EO71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW42:EW71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE42:FE71)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B74","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]
[{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},{"$f":"ROUND((SUM(E75:BZ75)-C75),1)","v":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:$J75))","v":13519295.998722231},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,G$2),SUMIF(CLASS!$N75:$S75,G$3,CLASS!$E75:$J75))","v":3671748.5419967244},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,H$2),SUMIF(CLASS!$N75:$S75,H$3,CLASS!$E75:$J75))","v":1081253.378324375},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,I$2),SUMIF(CLASS!$N75:$S75,I$3,CLASS!$E75:$J75))","v":1208.1152934668285},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,J$2),SUMIF(CLASS!$N75:$S75,J$3,CLASS!$E75:$J75))","v":11814.151146295442},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,K$2),SUMIF(CLASS!$N75:$S75,K$3,CLASS!$E75:$J75))","v":157894.84249920803},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,L$2),SUMIF(CLASS!$N75:$S75,L$3,CLASS!$E75:$J75))","v":1972.0489438597363},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,M$2),SUMIF(CLASS!$N75:$S75,M$3,CLASS!$E75:$J75))","v":24736.154433811076},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,N$2),SUMIF(CLASS!$N75:$S75,N$3,CLASS!$E75:$J75))","v":105355.23158779467},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,O$2),SUMIF(CLASS!$N75:$S75,O$3,CLASS!$E75:$J75))","v":1451344.4165215492},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,P$2),SUMIF(CLASS!$N75:$S75,P$3,CLASS!$E75:$J75))","v":2813063.4239413203},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,Q$2),SUMIF(CLASS!$N75:$S75,Q$3,CLASS!$E75:$J75))","v":223.24897512083092},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,R$2),SUMIF(CLASS!$N75:$S75,R$3,CLASS!$E75:$J75))","v":92507.49028395857},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,S$2),SUMIF(CLASS!$N75:$S75,S$3,CLASS!$E75:$J75))","v":5682325.9115995215},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,T$2),SUMIF(CLASS!$N75:$S75,T$3,CLASS!$E75:$J75))","v":572217.6154538804},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,U$2),SUMIF(CLASS!$N75:$S75,U$3,CLASS!$E75:$J75))","v":1049311.5128533754},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,V$2),SUMIF(CLASS!$N75:$S75,V$3,CLASS!$E75:$J75))","v":24977.246057563611},{"$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:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AE$2),SUMIF(CLASS!$N75:$S75,AE$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AF$2),SUMIF(CLASS!$N75:$S75,AF$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AG$2),SUMIF(CLASS!$N75:$S75,AG$3,CLASS!$E75:$J75))","v":0},{"$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:$J75))","v":134776.96908362085},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AK$2),SUMIF(CLASS!$N75:$S75,AK$3,CLASS!$E75:$J75))","v":488288.51357784681},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AL$2),SUMIF(CLASS!$N75:$S75,AL$3,CLASS!$E75:$J75))","v":679010.23089201911},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AM$2),SUMIF(CLASS!$N75:$S75,AM$3,CLASS!$E75:$J75))","v":355744.99203269486},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AN$2),SUMIF(CLASS!$N75:$S75,AN$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AO$2),SUMIF(CLASS!$N75:$S75,AO$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AP$2),SUMIF(CLASS!$N75:$S75,AP$3,CLASS!$E75:$J75))","v":801557.52591999935},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AQ$2),SUMIF(CLASS!$N75:$S75,AQ$3,CLASS!$E75:$J75))","v":1665185.1051735699},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AR$2),SUMIF(CLASS!$N75:$S75,AR$3,CLASS!$E75:$J75))","v":1195445.1388148805},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AS$2),SUMIF(CLASS!$N75:$S75,AS$3,CLASS!$E75:$J75))","v":457965.49587131455},{"$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:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AV$2),SUMIF(CLASS!$N75:$S75,AV$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AW$2),SUMIF(CLASS!$N75:$S75,AW$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOC!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AX$2),SUMIF(CLASS!$N75:$S75,AX$3,CLASS!$E75:$J75))","v":0},{"$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:$J75))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E75:$BL75)","v":13519295.998722231},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CC75:CH75)","v":13519295.998722231},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E75:$BL75)","v":4754210.0356145659},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CK75:CP75)","v":4754210.0356145659},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E75:$BL75)","v":11987743.294297259},0,5777973.9713659463,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CS75:CX75)","v":17765717.265663207},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DA75:DF75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DI75:DN75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DQ75:DV75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DY75:ED75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EG75:EL75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EO75:ET75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EW75:FB75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(FE75:FJ75)","v":0},0]
[{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},0,{"$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:$J76))","v":75946088.35457103},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,G$2),SUMIF(CLASS!$N76:$S76,G$3,CLASS!$E76:$J76))","v":20626439.365822483},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,H$2),SUMIF(CLASS!$N76:$S76,H$3,CLASS!$E76:$J76))","v":6074056.2682896098},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,I$2),SUMIF(CLASS!$N76:$S76,I$3,CLASS!$E76:$J76))","v":6786.7166181443263},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,J$2),SUMIF(CLASS!$N76:$S76,J$3,CLASS!$E76:$J76))","v":66367.255134854087},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,K$2),SUMIF(CLASS!$N76:$S76,K$3,CLASS!$E76:$J76))","v":886991.1318096224},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,L$2),SUMIF(CLASS!$N76:$S76,L$3,CLASS!$E76:$J76))","v":11078.195443317862},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,M$2),SUMIF(CLASS!$N76:$S76,M$3,CLASS!$E76:$J76))","v":138957.98792778014},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,N$2),SUMIF(CLASS!$N76:$S76,N$3,CLASS!$E76:$J76))","v":591844.25931196322},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,O$2),SUMIF(CLASS!$N76:$S76,O$3,CLASS!$E76:$J76))","v":8153082.1797582265},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,P$2),SUMIF(CLASS!$N76:$S76,P$3,CLASS!$E76:$J76))","v":15802684.057058282},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,Q$2),SUMIF(CLASS!$N76:$S76,Q$3,CLASS!$E76:$J76))","v":1254.1249478668519},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,R$2),SUMIF(CLASS!$N76:$S76,R$3,CLASS!$E76:$J76))","v":519670.70113925746},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,S$2),SUMIF(CLASS!$N76:$S76,S$3,CLASS!$E76:$J76))","v":31921072.353367619},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,T$2),SUMIF(CLASS!$N76:$S76,T$3,CLASS!$E76:$J76))","v":3214493.5346788568},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,U$2),SUMIF(CLASS!$N76:$S76,U$3,CLASS!$E76:$J76))","v":5894619.4294557208},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,V$2),SUMIF(CLASS!$N76:$S76,V$3,CLASS!$E76:$J76))","v":140312.34585890223},{"$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:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AE$2),SUMIF(CLASS!$N76:$S76,AE$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AF$2),SUMIF(CLASS!$N76:$S76,AF$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AG$2),SUMIF(CLASS!$N76:$S76,AG$3,CLASS!$E76:$J76))","v":0},{"$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:$J76))","v":757124.01024087262},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AK$2),SUMIF(CLASS!$N76:$S76,AK$3,CLASS!$E76:$J76))","v":2743012.8460986614},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AL$2),SUMIF(CLASS!$N76:$S76,AL$3,CLASS!$E76:$J76))","v":3814412.4511998924},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AM$2),SUMIF(CLASS!$N76:$S76,AM$3,CLASS!$E76:$J76))","v":1998435.4658086302},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AN$2),SUMIF(CLASS!$N76:$S76,AN$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AO$2),SUMIF(CLASS!$N76:$S76,AO$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AP$2),SUMIF(CLASS!$N76:$S76,AP$3,CLASS!$E76:$J76))","v":4502834.9620087622},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AQ$2),SUMIF(CLASS!$N76:$S76,AQ$3,CLASS!$E76:$J76))","v":9354355.0741237048},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AR$2),SUMIF(CLASS!$N76:$S76,AR$3,CLASS!$E76:$J76))","v":6715540.6719446238},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AS$2),SUMIF(CLASS!$N76:$S76,AS$3,CLASS!$E76:$J76))","v":2572670.0573813217},{"$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:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AV$2),SUMIF(CLASS!$N76:$S76,AV$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AW$2),SUMIF(CLASS!$N76:$S76,AW$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOC!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AX$2),SUMIF(CLASS!$N76:$S76,AX$3,CLASS!$E76:$J76))","v":0},{"$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:$J76))","v":0},null,null,75946088.35457103,0,0,0,0,0,75946088.35457103,null,26707282.350730237,0,0,0,0,0,26707282.350730237,null,67342427.555892274,0,32458385.538806472,0,0,0,99800813.094698742,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},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:$J77))","v":41033049.574257404},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,G$2),SUMIF(CLASS!$N77:$S77,G$3,CLASS!$E77:$J77))","v":11144296.268252337},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,H$2),SUMIF(CLASS!$N77:$S77,H$3,CLASS!$E77:$J77))","v":3281762.8580149962},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,I$2),SUMIF(CLASS!$N77:$S77,I$3,CLASS!$E77:$J77))","v":3666.8074086792853},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,J$2),SUMIF(CLASS!$N77:$S77,J$3,CLASS!$E77:$J77))","v":35857.684431905967},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,K$2),SUMIF(CLASS!$N77:$S77,K$3,CLASS!$E77:$J77))","v":479234.04446517909},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,L$2),SUMIF(CLASS!$N77:$S77,L$3,CLASS!$E77:$J77))","v":5985.4582726723747},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,M$2),SUMIF(CLASS!$N77:$S77,M$3,CLASS!$E77:$J77))","v":75077.862875033505},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,N$2),SUMIF(CLASS!$N77:$S77,N$3,CLASS!$E77:$J77))","v":319768.60637254617},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,O$2),SUMIF(CLASS!$N77:$S77,O$3,CLASS!$E77:$J77))","v":4405043.5317104552},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,P$2),SUMIF(CLASS!$N77:$S77,P$3,CLASS!$E77:$J77))","v":8538060.7792760897},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,Q$2),SUMIF(CLASS!$N77:$S77,Q$3,CLASS!$E77:$J77))","v":677.59343862291496},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,R$2),SUMIF(CLASS!$N77:$S77,R$3,CLASS!$E77:$J77))","v":280773.82396025438},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,S$2),SUMIF(CLASS!$N77:$S77,S$3,CLASS!$E77:$J77))","v":17246693.973546244},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,T$2),SUMIF(CLASS!$N77:$S77,T$3,CLASS!$E77:$J77))","v":1736764.5315556088},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,U$2),SUMIF(CLASS!$N77:$S77,U$3,CLASS!$E77:$J77))","v":3184814.6034986619},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,V$2),SUMIF(CLASS!$N77:$S77,V$3,CLASS!$E77:$J77))","v":75809.611373646971},{"$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:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AE$2),SUMIF(CLASS!$N77:$S77,AE$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AF$2),SUMIF(CLASS!$N77:$S77,AF$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AG$2),SUMIF(CLASS!$N77:$S77,AG$3,CLASS!$E77:$J77))","v":0},{"$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:$J77))","v":409067.9022338934},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AK$2),SUMIF(CLASS!$N77:$S77,AK$3,CLASS!$E77:$J77))","v":1482027.3767268602},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AL$2),SUMIF(CLASS!$N77:$S77,AL$3,CLASS!$E77:$J77))","v":2060895.8090904683},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AM$2),SUMIF(CLASS!$N77:$S77,AM$3,CLASS!$E77:$J77))","v":1079738.3159042473},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AN$2),SUMIF(CLASS!$N77:$S77,AN$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AO$2),SUMIF(CLASS!$N77:$S77,AO$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AP$2),SUMIF(CLASS!$N77:$S77,AP$3,CLASS!$E77:$J77))","v":2432844.8538150992},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AQ$2),SUMIF(CLASS!$N77:$S77,AQ$3,CLASS!$E77:$J77))","v":5054081.4386607157},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AR$2),SUMIF(CLASS!$N77:$S77,AR$3,CLASS!$E77:$J77))","v":3628351.6278460217},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AS$2),SUMIF(CLASS!$N77:$S77,AS$3,CLASS!$E77:$J77))","v":1389992.5630123871},{"$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:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AV$2),SUMIF(CLASS!$N77:$S77,AV$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AW$2),SUMIF(CLASS!$N77:$S77,AW$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOC!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AX$2),SUMIF(CLASS!$N77:$S77,AX$3,CLASS!$E77:$J77))","v":0},{"$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:$J77))","v":0},null,null,41033049.574257404,0,0,0,0,0,41033049.574257404,null,14429725.933676012,0,0,0,0,0,14429725.933676012,null,36384562.104776919,0,17536999.887289692,0,0,0,53921561.992066607,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},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:$J78))","v":5791777.007736166},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,G$2),SUMIF(CLASS!$N78:$S78,G$3,CLASS!$E78:$J78))","v":1573007.1141082612},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,H$2),SUMIF(CLASS!$N78:$S78,H$3,CLASS!$E78:$J78))","v":463217.79304987885},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,I$2),SUMIF(CLASS!$N78:$S78,I$3,CLASS!$E78:$J78))","v":517.56647535914135},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,J$2),SUMIF(CLASS!$N78:$S78,J$3,CLASS!$E78:$J78))","v":5061.2790031005288},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,K$2),SUMIF(CLASS!$N78:$S78,K$3,CLASS!$E78:$J78))","v":67643.442270475411},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,L$2),SUMIF(CLASS!$N78:$S78,L$3,CLASS!$E78:$J78))","v":844.84190095820986},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,M$2),SUMIF(CLASS!$N78:$S78,M$3,CLASS!$E78:$J78))","v":10597.170926881012},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,N$2),SUMIF(CLASS!$N78:$S78,N$3,CLASS!$E78:$J78))","v":45135.043127436547},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,O$2),SUMIF(CLASS!$N78:$S78,O$3,CLASS!$E78:$J78))","v":621767.82154264883},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,P$2),SUMIF(CLASS!$N78:$S78,P$3,CLASS!$E78:$J78))","v":1205139.3845971569},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,Q$2),SUMIF(CLASS!$N78:$S78,Q$3,CLASS!$E78:$J78))","v":95.641687350265869},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,R$2),SUMIF(CLASS!$N78:$S78,R$3,CLASS!$E78:$J78))","v":39630.965645004544},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,S$2),SUMIF(CLASS!$N78:$S78,S$3,CLASS!$E78:$J78))","v":2434354.9078573398},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,T$2),SUMIF(CLASS!$N78:$S78,T$3,CLASS!$E78:$J78))","v":245142.70779489077},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,U$2),SUMIF(CLASS!$N78:$S78,U$3,CLASS!$E78:$J78))","v":449533.63656446553},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,V$2),SUMIF(CLASS!$N78:$S78,V$3,CLASS!$E78:$J78))","v":10700.456550876497},{"$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:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AE$2),SUMIF(CLASS!$N78:$S78,AE$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AF$2),SUMIF(CLASS!$N78:$S78,AF$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AG$2),SUMIF(CLASS!$N78:$S78,AG$3,CLASS!$E78:$J78))","v":0},{"$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:$J78))","v":57739.556171021126},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AK$2),SUMIF(CLASS!$N78:$S78,AK$3,CLASS!$E78:$J78))","v":209186.79392396871},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AL$2),SUMIF(CLASS!$N78:$S78,AL$3,CLASS!$E78:$J78))","v":290893.53792310756},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AM$2),SUMIF(CLASS!$N78:$S78,AM$3,CLASS!$E78:$J78))","v":152404.06495034837},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AN$2),SUMIF(CLASS!$N78:$S78,AN$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AO$2),SUMIF(CLASS!$N78:$S78,AO$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AP$2),SUMIF(CLASS!$N78:$S78,AP$3,CLASS!$E78:$J78))","v":343393.80167725572},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AQ$2),SUMIF(CLASS!$N78:$S78,AQ$3,CLASS!$E78:$J78))","v":713378.92200012074},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AR$2),SUMIF(CLASS!$N78:$S78,AR$3,CLASS!$E78:$J78))","v":512138.47745122155},{"$f":"IF(CLASS!$L78<>0,FUNCALLOC!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AS$2),SUMIF(CLASS!$N78:$S78,AS$3,CLASS!$E78:$J78))","v":196196.16506470938},{"$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:$J78))","v":0},null,null,5791777.007736166,0,0,0,0,0,5791777.007736166,null,2036742.4736334994,0,0,0,0,0,2036742.4736334994,null,5135647.2994685844,0,2475331.3191617532,0,0,0,7610978.6186303375,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},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:$J79))","v":97423.197905470675},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,G$2),SUMIF(CLASS!$N79:$S79,G$3,CLASS!$E79:$J79))","v":29281.38300690004},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,H$2),SUMIF(CLASS!$N79:$S79,H$3,CLASS!$E79:$J79))","v":8622.7566882898082},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,I$2),SUMIF(CLASS!$N79:$S79,I$3,CLASS!$E79:$J79))","v":9.6344524195707297},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,J$2),SUMIF(CLASS!$N79:$S79,J$3,CLASS!$E79:$J79))","v":85.21412731327527},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,K$2),SUMIF(CLASS!$N79:$S79,K$3,CLASS!$E79:$J79))","v":1138.8775244386559},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,L$2),SUMIF(CLASS!$N79:$S79,L$3,CLASS!$E79:$J79))","v":14.224164537015241},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,M$2),SUMIF(CLASS!$N79:$S79,M$3,CLASS!$E79:$J79))","v":178.41906600497313},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,N$2),SUMIF(CLASS!$N79:$S79,N$3,CLASS!$E79:$J79))","v":759.91529196383158},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,O$2),SUMIF(CLASS!$N79:$S79,O$3,CLASS!$E79:$J79))","v":10468.382057534387},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,P$2),SUMIF(CLASS!$N79:$S79,P$3,CLASS!$E79:$J79))","v":20290.306242037572},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,Q$2),SUMIF(CLASS!$N79:$S79,Q$3,CLASS!$E79:$J79))","v":1.610269443223608},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,R$2),SUMIF(CLASS!$N79:$S79,R$3,CLASS!$E79:$J79))","v":667.24599650654307},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,S$2),SUMIF(CLASS!$N79:$S79,S$3,CLASS!$E79:$J79))","v":40985.969933049266},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,T$2),SUMIF(CLASS!$N79:$S79,T$3,CLASS!$E79:$J79))","v":4127.3405198879418},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,U$2),SUMIF(CLASS!$N79:$S79,U$3,CLASS!$E79:$J79))","v":7568.5644901886335},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,V$2),SUMIF(CLASS!$N79:$S79,V$3,CLASS!$E79:$J79))","v":180.1580324415973},{"$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:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AE$2),SUMIF(CLASS!$N79:$S79,AE$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AF$2),SUMIF(CLASS!$N79:$S79,AF$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AG$2),SUMIF(CLASS!$N79:$S79,AG$3,CLASS!$E79:$J79))","v":0},{"$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:$J79))","v":972.13093519548784},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AK$2),SUMIF(CLASS!$N79:$S79,AK$3,CLASS!$E79:$J79))","v":3521.9694624171048},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AL$2),SUMIF(CLASS!$N79:$S79,AL$3,CLASS!$E79:$J79))","v":4897.6234979347182},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AM$2),SUMIF(CLASS!$N79:$S79,AM$3,CLASS!$E79:$J79))","v":1361.7763360257318},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AN$2),SUMIF(CLASS!$N79:$S79,AN$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AO$2),SUMIF(CLASS!$N79:$S79,AO$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AP$2),SUMIF(CLASS!$N79:$S79,AP$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AQ$2),SUMIF(CLASS!$N79:$S79,AQ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOC!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AR$2),SUMIF(CLASS!$N79:$S79,AR$3,CLASS!$E79:$J79))","v":0},{"$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:$J79))","v":0},null,null,97423.197905470675,0,0,0,0,0,97423.197905470675,null,37913.774147609423,0,0,0,0,0,37913.774147609423,null,86466.227715346933,0,10753.500231573043,0,0,0,97219.727946919971,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK79,FC79,EU79,EM79,EE79,DW79,DO79,DG79,CY79,CQ79,CI79)-C79),1)","v":0}]
[{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},0,{"$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:$J80))","v":6103022.9829585087},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,G$2),SUMIF(CLASS!$N80:$S80,G$3,CLASS!$E80:$J80))","v":1581329.3759833246},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,H$2),SUMIF(CLASS!$N80:$S80,H$3,CLASS!$E80:$J80))","v":465668.52562722989},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,I$2),SUMIF(CLASS!$N80:$S80,I$3,CLASS!$E80:$J80))","v":520.30474889081199},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,J$2),SUMIF(CLASS!$N80:$S80,J$3,CLASS!$E80:$J80))","v":5331.145802269577},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,K$2),SUMIF(CLASS!$N80:$S80,K$3,CLASS!$E80:$J80))","v":71250.182629804898},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,L$2),SUMIF(CLASS!$N80:$S80,L$3,CLASS!$E80:$J80))","v":889.88877141838748},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,M$2),SUMIF(CLASS!$N80:$S80,M$3,CLASS!$E80:$J80))","v":11162.210830141186},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,N$2),SUMIF(CLASS!$N80:$S80,N$3,CLASS!$E80:$J80))","v":47541.638300651968},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,O$2),SUMIF(CLASS!$N80:$S80,O$3,CLASS!$E80:$J80))","v":654920.40841312893},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,P$2),SUMIF(CLASS!$N80:$S80,P$3,CLASS!$E80:$J80))","v":1269397.2743666319},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,Q$2),SUMIF(CLASS!$N80:$S80,Q$3,CLASS!$E80:$J80))","v":100.74129083320599},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,R$2),SUMIF(CLASS!$N80:$S80,R$3,CLASS!$E80:$J80))","v":41744.084056387139},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,S$2),SUMIF(CLASS!$N80:$S80,S$3,CLASS!$E80:$J80))","v":2564154.4242686019},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,T$2),SUMIF(CLASS!$N80:$S80,T$3,CLASS!$E80:$J80))","v":258213.68804547837},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,U$2),SUMIF(CLASS!$N80:$S80,U$3,CLASS!$E80:$J80))","v":473502.71701708593},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,V$2),SUMIF(CLASS!$N80:$S80,V$3,CLASS!$E80:$J80))","v":11271.003631419484},{"$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:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AE$2),SUMIF(CLASS!$N80:$S80,AE$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AF$2),SUMIF(CLASS!$N80:$S80,AF$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AG$2),SUMIF(CLASS!$N80:$S80,AG$3,CLASS!$E80:$J80))","v":0},{"$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:$J80))","v":60818.222492274996},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AK$2),SUMIF(CLASS!$N80:$S80,AK$3,CLASS!$E80:$J80))","v":220340.60909007871},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AL$2),SUMIF(CLASS!$N80:$S80,AL$3,CLASS!$E80:$J80))","v":306403.94703712378},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AM$2),SUMIF(CLASS!$N80:$S80,AM$3,CLASS!$E80:$J80))","v":85195.124638712776},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AN$2),SUMIF(CLASS!$N80:$S80,AN$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AO$2),SUMIF(CLASS!$N80:$S80,AO$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AP$2),SUMIF(CLASS!$N80:$S80,AP$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AQ$2),SUMIF(CLASS!$N80:$S80,AQ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOC!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AR$2),SUMIF(CLASS!$N80:$S80,AR$3,CLASS!$E80:$J80))","v":0},{"$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:$J80))","v":0},null,null,6103022.9829585087,0,0,0,0,0,6103022.9829585087,null,2047518.2063594454,0,0,0,0,0,2047518.2063594454,null,5409479.4074238529,0,672757.90325819026,0,0,0,6082237.3106820434,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},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:$J81))","v":3353220.1549216509},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,G$2),SUMIF(CLASS!$N81:$S81,G$3,CLASS!$E81:$J81))","v":868839.18836997286},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,H$2),SUMIF(CLASS!$N81:$S81,H$3,CLASS!$E81:$J81))","v":255855.02299532996},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,I$2),SUMIF(CLASS!$N81:$S81,I$3,CLASS!$E81:$J81))","v":285.87412755184448},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,J$2),SUMIF(CLASS!$N81:$S81,J$3,CLASS!$E81:$J81))","v":2929.1230924269698},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,K$2),SUMIF(CLASS!$N81:$S81,K$3,CLASS!$E81:$J81))","v":39147.410898376191},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,L$2),SUMIF(CLASS!$N81:$S81,L$3,CLASS!$E81:$J81))","v":488.93687149643972},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,M$2),SUMIF(CLASS!$N81:$S81,M$3,CLASS!$E81:$J81))","v":6132.9197733038618},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,N$2),SUMIF(CLASS!$N81:$S81,N$3,CLASS!$E81:$J81))","v":26121.084615424767},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,O$2),SUMIF(CLASS!$N81:$S81,O$3,CLASS!$E81:$J81))","v":359836.80865901679},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,P$2),SUMIF(CLASS!$N81:$S81,P$3,CLASS!$E81:$J81))","v":697452.48164629703},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,Q$2),SUMIF(CLASS!$N81:$S81,Q$3,CLASS!$E81:$J81))","v":55.350885585388042},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,R$2),SUMIF(CLASS!$N81:$S81,R$3,CLASS!$E81:$J81))","v":22935.699963359046},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,S$2),SUMIF(CLASS!$N81:$S81,S$3,CLASS!$E81:$J81))","v":1408838.5902851273},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,T$2),SUMIF(CLASS!$N81:$S81,T$3,CLASS!$E81:$J81))","v":141871.87979603847},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,U$2),SUMIF(CLASS!$N81:$S81,U$3,CLASS!$E81:$J81))","v":260159.40928706311},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,V$2),SUMIF(CLASS!$N81:$S81,V$3,CLASS!$E81:$J81))","v":6192.6944480798575},{"$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:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AE$2),SUMIF(CLASS!$N81:$S81,AE$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AF$2),SUMIF(CLASS!$N81:$S81,AF$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AG$2),SUMIF(CLASS!$N81:$S81,AG$3,CLASS!$E81:$J81))","v":0},{"$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:$J81))","v":33415.717099060486},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AK$2),SUMIF(CLASS!$N81:$S81,AK$3,CLASS!$E81:$J81))","v":121063.0491498491},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AL$2),SUMIF(CLASS!$N81:$S81,AL$3,CLASS!$E81:$J81))","v":168349.33992897507},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AM$2),SUMIF(CLASS!$N81:$S81,AM$3,CLASS!$E81:$J81))","v":46809.263186013464},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AN$2),SUMIF(CLASS!$N81:$S81,AN$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AO$2),SUMIF(CLASS!$N81:$S81,AO$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AP$2),SUMIF(CLASS!$N81:$S81,AP$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AQ$2),SUMIF(CLASS!$N81:$S81,AQ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOC!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AR$2),SUMIF(CLASS!$N81:$S81,AR$3,CLASS!$E81:$J81))","v":0},{"$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:$J81))","v":0},null,null,3353220.1549216509,0,0,0,0,0,3353220.1549216509,null,1124980.0854928547,0,0,0,0,0,1124980.0854928547,null,2972162.3902215953,0,369637.36936389806,0,0,0,3341799.7595854932,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},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:$J82))","v":2275730.737261686},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,G$2),SUMIF(CLASS!$N82:$S82,G$3,CLASS!$E82:$J82))","v":589655.30307008501},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,H$2),SUMIF(CLASS!$N82:$S82,H$3,CLASS!$E82:$J82))","v":173641.19062050447},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,I$2),SUMIF(CLASS!$N82:$S82,I$3,CLASS!$E82:$J82))","v":194.01426360351851},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,J$2),SUMIF(CLASS!$N82:$S82,J$3,CLASS!$E82:$J82))","v":1987.9086808169354},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,K$2),SUMIF(CLASS!$N82:$S82,K$3,CLASS!$E82:$J82))","v":26568.18286592024},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,L$2),SUMIF(CLASS!$N82:$S82,L$3,CLASS!$E82:$J82))","v":331.82690537389232},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,M$2),SUMIF(CLASS!$N82:$S82,M$3,CLASS!$E82:$J82))","v":4162.2301526437286},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,N$2),SUMIF(CLASS!$N82:$S82,N$3,CLASS!$E82:$J82))","v":17727.60284250541},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,O$2),SUMIF(CLASS!$N82:$S82,O$3,CLASS!$E82:$J82))","v":244210.53436099555},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,P$2),SUMIF(CLASS!$N82:$S82,P$3,CLASS!$E82:$J82))","v":473340.24517665652},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,Q$2),SUMIF(CLASS!$N82:$S82,Q$3,CLASS!$E82:$J82))","v":37.564998968660184},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,R$2),SUMIF(CLASS!$N82:$S82,R$3,CLASS!$E82:$J82))","v":15565.777066745406},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,S$2),SUMIF(CLASS!$N82:$S82,S$3,CLASS!$E82:$J82))","v":956136.82836974354},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,T$2),SUMIF(CLASS!$N82:$S82,T$3,CLASS!$E82:$J82))","v":96284.22313132725},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,U$2),SUMIF(CLASS!$N82:$S82,U$3,CLASS!$E82:$J82))","v":176562.44951093776},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,V$2),SUMIF(CLASS!$N82:$S82,V$3,CLASS!$E82:$J82))","v":4202.7974456972124},{"$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:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AE$2),SUMIF(CLASS!$N82:$S82,AE$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AF$2),SUMIF(CLASS!$N82:$S82,AF$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AG$2),SUMIF(CLASS!$N82:$S82,AG$3,CLASS!$E82:$J82))","v":0},{"$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:$J82))","v":22678.252842527625},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AK$2),SUMIF(CLASS!$N82:$S82,AK$3,CLASS!$E82:$J82))","v":82161.888980823918},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AL$2),SUMIF(CLASS!$N82:$S82,AL$3,CLASS!$E82:$J82))","v":114253.68743288983},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AM$2),SUMIF(CLASS!$N82:$S82,AM$3,CLASS!$E82:$J82))","v":31768.054019546391},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AN$2),SUMIF(CLASS!$N82:$S82,AN$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AO$2),SUMIF(CLASS!$N82:$S82,AO$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AP$2),SUMIF(CLASS!$N82:$S82,AP$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AQ$2),SUMIF(CLASS!$N82:$S82,AQ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AR$2),SUMIF(CLASS!$N82:$S82,AR$3,CLASS!$E82:$J82))","v":0},{"$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:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AV$2),SUMIF(CLASS!$N82:$S82,AV$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AW$2),SUMIF(CLASS!$N82:$S82,AW$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOC!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AX$2),SUMIF(CLASS!$N82:$S82,AX$3,CLASS!$E82:$J82))","v":0},{"$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:$J82))","v":0},null,null,2275730.737261686,0,0,0,0,0,2275730.737261686,null,763490.50795419293,0,0,0,0,0,763490.50795419293,null,2017118.1715083322,0,250861.88327578778,0,0,0,2267980.0547841201,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},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:$J83))","v":55121351.693662658},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,G$2),SUMIF(CLASS!$N83:$S83,G$3,CLASS!$E83:$J83))","v":14970582.989914821},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,H$2),SUMIF(CLASS!$N83:$S83,H$3,CLASS!$E83:$J83))","v":4408524.507652753},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,I$2),SUMIF(CLASS!$N83:$S83,I$3,CLASS!$E83:$J83))","v":4925.7703939592357},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,J$2),SUMIF(CLASS!$N83:$S83,J$3,CLASS!$E83:$J83))","v":48169.074806749399},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,K$2),SUMIF(CLASS!$N83:$S83,K$3,CLASS!$E83:$J83))","v":643774.43506207084},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,L$2),SUMIF(CLASS!$N83:$S83,L$3,CLASS!$E83:$J83))","v":8040.5076863382856},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,M$2),SUMIF(CLASS!$N83:$S83,M$3,CLASS!$E83:$J83))","v":100855.12353777318},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,N$2),SUMIF(CLASS!$N83:$S83,N$3,CLASS!$E83:$J83))","v":429558.07563256129},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,O$2),SUMIF(CLASS!$N83:$S83,O$3,CLASS!$E83:$J83))","v":5917472.7751562726},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,P$2),SUMIF(CLASS!$N83:$S83,P$3,CLASS!$E83:$J83))","v":11469521.663132738},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,Q$2),SUMIF(CLASS!$N83:$S83,Q$3,CLASS!$E83:$J83))","v":910.23861553502059},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,R$2),SUMIF(CLASS!$N83:$S83,R$3,CLASS!$E83:$J83))","v":377174.81048732897},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,S$2),SUMIF(CLASS!$N83:$S83,S$3,CLASS!$E83:$J83))","v":23168180.136073142},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,T$2),SUMIF(CLASS!$N83:$S83,T$3,CLASS!$E83:$J83))","v":2333065.895570559},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,U$2),SUMIF(CLASS!$N83:$S83,U$3,CLASS!$E83:$J83))","v":4278290.0042773532},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,V$2),SUMIF(CLASS!$N83:$S83,V$3,CLASS!$E83:$J83))","v":101838.11083123252},{"$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:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AE$2),SUMIF(CLASS!$N83:$S83,AE$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AF$2),SUMIF(CLASS!$N83:$S83,AF$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AG$2),SUMIF(CLASS!$N83:$S83,AG$3,CLASS!$E83:$J83))","v":0},{"$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:$J83))","v":549517.42411485931},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AK$2),SUMIF(CLASS!$N83:$S83,AK$3,CLASS!$E83:$J83))","v":1990867.1936352409},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AL$2),SUMIF(CLASS!$N83:$S83,AL$3,CLASS!$E83:$J83))","v":2768484.5234642066},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AM$2),SUMIF(CLASS!$N83:$S83,AM$3,CLASS!$E83:$J83))","v":1450456.0607998183},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AN$2),SUMIF(CLASS!$N83:$S83,AN$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AO$2),SUMIF(CLASS!$N83:$S83,AO$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AP$2),SUMIF(CLASS!$N83:$S83,AP$3,CLASS!$E83:$J83))","v":3268138.6880732793},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AQ$2),SUMIF(CLASS!$N83:$S83,AQ$3,CLASS!$E83:$J83))","v":6789351.5924199168},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AR$2),SUMIF(CLASS!$N83:$S83,AR$3,CLASS!$E83:$J83))","v":4874111.1913906168},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AS$2),SUMIF(CLASS!$N83:$S83,AS$3,CLASS!$E83:$J83))","v":1867233.1136082262},{"$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:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AV$2),SUMIF(CLASS!$N83:$S83,AV$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AW$2),SUMIF(CLASS!$N83:$S83,AW$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOC!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AX$2),SUMIF(CLASS!$N83:$S83,AX$3,CLASS!$E83:$J83))","v":0},{"$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:$J83))","v":0},null,null,55121351.693662658,0,0,0,0,0,55121351.693662658,null,19384033.267961536,0,0,0,0,0,19384033.267961536,null,48876850.850869663,0,23558159.787506163,0,0,0,72435010.638375819,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},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:$J84))","v":366608.21961860789},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,G$2),SUMIF(CLASS!$N84:$S84,G$3,CLASS!$E84:$J84))","v":99568.29083377299},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,H$2),SUMIF(CLASS!$N84:$S84,H$3,CLASS!$E84:$J84))","v":29320.785344264183},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,I$2),SUMIF(CLASS!$N84:$S84,I$3,CLASS!$E84:$J84))","v":32.760951226583607},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,J$2),SUMIF(CLASS!$N84:$S84,J$3,CLASS!$E84:$J84))","v":320.36911673935282},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,K$2),SUMIF(CLASS!$N84:$S84,K$3,CLASS!$E84:$J84))","v":4281.6983296368526},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,L$2),SUMIF(CLASS!$N84:$S84,L$3,CLASS!$E84:$J84))","v":53.476849118290254},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,M$2),SUMIF(CLASS!$N84:$S84,M$3,CLASS!$E84:$J84))","v":670.78030823849963},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,N$2),SUMIF(CLASS!$N84:$S84,N$3,CLASS!$E84:$J84))","v":2856.9604425820739},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,O$2),SUMIF(CLASS!$N84:$S84,O$3,CLASS!$E84:$J84))","v":39356.69376901439},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,P$2),SUMIF(CLASS!$N84:$S84,P$3,CLASS!$E84:$J84))","v":76282.979056218945},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,Q$2),SUMIF(CLASS!$N84:$S84,Q$3,CLASS!$E84:$J84))","v":6.0539327867710151},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,R$2),SUMIF(CLASS!$N84:$S84,R$3,CLASS!$E84:$J84))","v":2508.5630433413903},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,S$2),SUMIF(CLASS!$N84:$S84,S$3,CLASS!$E84:$J84))","v":154089.93086186404},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,T$2),SUMIF(CLASS!$N84:$S84,T$3,CLASS!$E84:$J84))","v":15517.056602339317},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,U$2),SUMIF(CLASS!$N84:$S84,U$3,CLASS!$E84:$J84))","v":28454.604854338744},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,V$2),SUMIF(CLASS!$N84:$S84,V$3,CLASS!$E84:$J84))","v":677.31808734750268},{"$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:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AE$2),SUMIF(CLASS!$N84:$S84,AE$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AF$2),SUMIF(CLASS!$N84:$S84,AF$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AG$2),SUMIF(CLASS!$N84:$S84,AG$3,CLASS!$E84:$J84))","v":0},{"$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:$J84))","v":3654.8016025396882},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AK$2),SUMIF(CLASS!$N84:$S84,AK$3,CLASS!$E84:$J84))","v":13241.117188343975},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AL$2),SUMIF(CLASS!$N84:$S84,AL$3,CLASS!$E84:$J84))","v":18412.995164368807},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AM$2),SUMIF(CLASS!$N84:$S84,AM$3,CLASS!$E84:$J84))","v":9646.8808863766717},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AN$2),SUMIF(CLASS!$N84:$S84,AN$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AO$2),SUMIF(CLASS!$N84:$S84,AO$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AP$2),SUMIF(CLASS!$N84:$S84,AP$3,CLASS!$E84:$J84))","v":21736.159747312351},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AQ$2),SUMIF(CLASS!$N84:$S84,AQ$3,CLASS!$E84:$J84))","v":45155.498244938572},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AR$2),SUMIF(CLASS!$N84:$S84,AR$3,CLASS!$E84:$J84))","v":32417.369516435236},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AS$2),SUMIF(CLASS!$N84:$S84,AS$3,CLASS!$E84:$J84))","v":12418.835648247066},{"$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:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AV$2),SUMIF(CLASS!$N84:$S84,AV$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AW$2),SUMIF(CLASS!$N84:$S84,AW$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOC!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AX$2),SUMIF(CLASS!$N84:$S84,AX$3,CLASS!$E84:$J84))","v":0},{"$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:$J84))","v":0},null,null,366608.21961860789,0,0,0,0,0,366608.21961860789,null,128921.83712926375,0,0,0,0,0,128921.83712926375,null,325076.48525356612,0,156683.65799856238,0,0,0,481760.1432521285,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},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:$J85))","v":469055.91779105354},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,G$2),SUMIF(CLASS!$N85:$S85,G$3,CLASS!$E85:$J85))","v":127392.38658780859},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,H$2),SUMIF(CLASS!$N85:$S85,H$3,CLASS!$E85:$J85))","v":37514.401325524028},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,I$2),SUMIF(CLASS!$N85:$S85,I$3,CLASS!$E85:$J85))","v":41.915912472664999},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,J$2),SUMIF(CLASS!$N85:$S85,J$3,CLASS!$E85:$J85))","v":409.89541980378175},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,K$2),SUMIF(CLASS!$N85:$S85,K$3,CLASS!$E85:$J85))","v":5478.207613025098},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,L$2),SUMIF(CLASS!$N85:$S85,L$3,CLASS!$E85:$J85))","v":68.420813286315521},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,M$2),SUMIF(CLASS!$N85:$S85,M$3,CLASS!$E85:$J85))","v":858.22809276970554},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,N$2),SUMIF(CLASS!$N85:$S85,N$3,CLASS!$E85:$J85))","v":3655.3304884494496},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,O$2),SUMIF(CLASS!$N85:$S85,O$3,CLASS!$E85:$J85))","v":50354.817838649156},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,P$2),SUMIF(CLASS!$N85:$S85,P$3,CLASS!$E85:$J85))","v":97600.055967851411},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,Q$2),SUMIF(CLASS!$N85:$S85,Q$3,CLASS!$E85:$J85))","v":7.7456883058933412},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,R$2),SUMIF(CLASS!$N85:$S85,R$3,CLASS!$E85:$J85))","v":3209.5743566669635},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,S$2),SUMIF(CLASS!$N85:$S85,S$3,CLASS!$E85:$J85))","v":197149.95484270118},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,T$2),SUMIF(CLASS!$N85:$S85,T$3,CLASS!$E85:$J85))","v":19853.257064442991},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,U$2),SUMIF(CLASS!$N85:$S85,U$3,CLASS!$E85:$J85))","v":36406.168986660072},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,V$2),SUMIF(CLASS!$N85:$S85,V$3,CLASS!$E85:$J85))","v":866.59283697396506},{"$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:$J85))","v":4676.1262521797908},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AK$2),SUMIF(CLASS!$N85:$S85,AK$3,CLASS!$E85:$J85))","v":16941.312395610934},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AL$2),SUMIF(CLASS!$N85:$S85,AL$3,CLASS!$E85:$J85))","v":23558.458004815744},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AM$2),SUMIF(CLASS!$N85:$S85,AM$3,CLASS!$E85:$J85))","v":12342.676257198436},{"$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:$J85))","v":27810.272148658227},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AQ$2),SUMIF(CLASS!$N85:$S85,AQ$3,CLASS!$E85:$J85))","v":57774.082901432346},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AR$2),SUMIF(CLASS!$N85:$S85,AR$3,CLASS!$E85:$J85))","v":41476.317761565719},{"$f":"IF(CLASS!$L85<>0,FUNCALLOC!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AS$2),SUMIF(CLASS!$N85:$S85,AS$3,CLASS!$E85:$J85))","v":15889.246452097594},{"$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:$J85))","v":0},null,null,469055.91779105354,0,0,0,0,0,469055.91779105354,null,164948.70382580531,0,0,0,0,0,164948.70382580531,null,415918.25000958599,0,200468.4921735588,0,0,0,616386.74218314479,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J86))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},0,{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,E$2),SUMIF(CLASS!$N87:$S87,E$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,F$2),SUMIF(CLASS!$N87:$S87,F$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,G$2),SUMIF(CLASS!$N87:$S87,G$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,H$2),SUMIF(CLASS!$N87:$S87,H$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,I$2),SUMIF(CLASS!$N87:$S87,I$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,J$2),SUMIF(CLASS!$N87:$S87,J$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,K$2),SUMIF(CLASS!$N87:$S87,K$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,L$2),SUMIF(CLASS!$N87:$S87,L$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,M$2),SUMIF(CLASS!$N87:$S87,M$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,N$2),SUMIF(CLASS!$N87:$S87,N$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,O$2),SUMIF(CLASS!$N87:$S87,O$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,P$2),SUMIF(CLASS!$N87:$S87,P$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,Q$2),SUMIF(CLASS!$N87:$S87,Q$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,R$2),SUMIF(CLASS!$N87:$S87,R$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,S$2),SUMIF(CLASS!$N87:$S87,S$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,T$2),SUMIF(CLASS!$N87:$S87,T$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,U$2),SUMIF(CLASS!$N87:$S87,U$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,V$2),SUMIF(CLASS!$N87:$S87,V$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,W$2),SUMIF(CLASS!$N87:$S87,W$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,X$2),SUMIF(CLASS!$N87:$S87,X$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,Y$2),SUMIF(CLASS!$N87:$S87,Y$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,Z$2),SUMIF(CLASS!$N87:$S87,Z$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AA$2),SUMIF(CLASS!$N87:$S87,AA$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AB$2),SUMIF(CLASS!$N87:$S87,AB$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AC$2),SUMIF(CLASS!$N87:$S87,AC$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AD$2),SUMIF(CLASS!$N87:$S87,AD$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AE$2),SUMIF(CLASS!$N87:$S87,AE$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AF$2),SUMIF(CLASS!$N87:$S87,AF$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AG$2),SUMIF(CLASS!$N87:$S87,AG$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AH$2),SUMIF(CLASS!$N87:$S87,AH$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AI$2),SUMIF(CLASS!$N87:$S87,AI$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AJ$2),SUMIF(CLASS!$N87:$S87,AJ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AK$2),SUMIF(CLASS!$N87:$S87,AK$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AL$2),SUMIF(CLASS!$N87:$S87,AL$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AM$2),SUMIF(CLASS!$N87:$S87,AM$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AN$2),SUMIF(CLASS!$N87:$S87,AN$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AO$2),SUMIF(CLASS!$N87:$S87,AO$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AP$2),SUMIF(CLASS!$N87:$S87,AP$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AQ$2),SUMIF(CLASS!$N87:$S87,AQ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AR$2),SUMIF(CLASS!$N87:$S87,AR$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AS$2),SUMIF(CLASS!$N87:$S87,AS$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AT$2),SUMIF(CLASS!$N87:$S87,AT$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AU$2),SUMIF(CLASS!$N87:$S87,AU$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AV$2),SUMIF(CLASS!$N87:$S87,AV$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AW$2),SUMIF(CLASS!$N87:$S87,AW$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AX$2),SUMIF(CLASS!$N87:$S87,AX$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AY$2),SUMIF(CLASS!$N87:$S87,AY$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AZ$2),SUMIF(CLASS!$N87:$S87,AZ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BA$2),SUMIF(CLASS!$N87:$S87,BA$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BB$2),SUMIF(CLASS!$N87:$S87,BB$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BC$2),SUMIF(CLASS!$N87:$S87,BC$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BD$2),SUMIF(CLASS!$N87:$S87,BD$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BE$2),SUMIF(CLASS!$N87:$S87,BE$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BF$2),SUMIF(CLASS!$N87:$S87,BF$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BG$2),SUMIF(CLASS!$N87:$S87,BG$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BH$2),SUMIF(CLASS!$N87:$S87,BH$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BI$2),SUMIF(CLASS!$N87:$S87,BI$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BJ$2),SUMIF(CLASS!$N87:$S87,BJ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BK$2),SUMIF(CLASS!$N87:$S87,BK$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BL$2),SUMIF(CLASS!$N87:$S87,BL$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BM$2),SUMIF(CLASS!$N87:$S87,BM$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BN$2),SUMIF(CLASS!$N87:$S87,BN$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BO$2),SUMIF(CLASS!$N87:$S87,BO$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BP$2),SUMIF(CLASS!$N87:$S87,BP$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BQ$2),SUMIF(CLASS!$N87:$S87,BQ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BR$2),SUMIF(CLASS!$N87:$S87,BR$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BS$2),SUMIF(CLASS!$N87:$S87,BS$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BT$2),SUMIF(CLASS!$N87:$S87,BT$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BU$2),SUMIF(CLASS!$N87:$S87,BU$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BV$2),SUMIF(CLASS!$N87:$S87,BV$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BW$2),SUMIF(CLASS!$N87:$S87,BW$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BX$2),SUMIF(CLASS!$N87:$S87,BX$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BY$2),SUMIF(CLASS!$N87:$S87,BY$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOC!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BZ$2),SUMIF(CLASS!$N87:$S87,BZ$3,CLASS!$E87:$J87))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"SUM(C75:C87)","v":540077856.36380005},0,{"$f":"SUM(E75:E87)","v":0},204076623.83940646,55282140.207946494,16279437.487932755,18189.480645773809,178333.10076227528,2383402.4559677579,29767.826622376811,373389.0879243809,1590323.7480138794,21907858.369787496,42462832.650461279,3369.9147304190265,1396388.7359988105,85773982.981004953,8637551.7302133106,15839223.10079585,377028.3351541814,0,0,0,0,0,0,0,0,0,0,0,0,0,2034441.1130680453,7370652.6702297013,10249572.603635801,5223902.6748196129,0,0,11398316.263390364,23679281.713524397,16999480.794725366,{"$f":"SUM(AS75:AS87)","v":6512365.4770383034},0,0,0,0,0,0,0,0,{"$f":"SUM(BB75:BB87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC75:CC87)","v":204076623.83940646},0,0,0,0,0,204076623.83940646,null,{"$f":"SUM(CK75:CK87)","v":71579767.176525012},0,0,0,0,0,71579767.176525012,null,{"$f":"SUM(CS75:CS87)","v":180953452.03743699},0,83468013.310431585,0,0,0,264421465.34786856,null,{"$f":"SUM(DA75:DA87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI75:DI87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ75:DQ87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY75:DY87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG75:EG87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO75:EO87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW75:EW87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE75:FE87)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},0,{"$f":"SUM(E88,E72,E39,E28,E13)","v":0},{"$f":"SUM(F88,F72,F39,F28,F13)","v":4495302258.5192842},1318254734.3744411,388198529.59193665,433745.30882682494,3906355.0083104945,52208008.950062051,652058.97343674093,8179021.8833588753,34835760.222497657,479887760.03091848,930140833.54215491,73817.385715172932,30587648.109639239,1878863915.7193828,189204041.85557351,346955378.57562983,8258738.9498027666,0,0,0,0,0,0,0,0,0,0,0,0,0,44564072.497904457,161452842.18015277,224515073.76988599,66145635.293014444,0,0,17858675.474486552,37100269.708167635,26634478.613551512,{"$f":"SUM(AS88,AS72,AS39,AS28,AS13)","v":10203456.277066261},0,0,0,0,0,0,0,0,{"$f":"SUM(BB88,BB72,BB39,BB28,BB13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC88,CC72,CC39,CC28,CC13)","v":4495302258.5192842},0,0,0,0,0,4495302258.5192842,null,{"$f":"SUM(CK88,CK72,CK39,CK28,CK13)","v":1706887009.2752047},0,0,0,0,0,{"$f":"SUM(CQ88,CQ72,CQ39,CQ28,CQ13)","v":1706887009.2752047},null,{"$f":"SUM(CS88,CS72,CS39,CS28,CS13)","v":3963753339.2064829},0,588474503.81422961,0,0,0,{"$f":"SUM(CY88,CY72,CY39,CY28,CY13)","v":4552227843.0207129},null,{"$f":"SUM(DA88,DA72,DA39,DA28,DA13)","v":0},0,0,0,0,0,{"$f":"SUM(DG88,DG72,DG39,DG28,DG13)","v":0},null,{"$f":"SUM(DI88,DI72,DI39,DI28,DI13)","v":0},0,0,0,0,0,{"$f":"SUM(DO88,DO72,DO39,DO28,DO13)","v":0},null,{"$f":"SUM(DQ88,DQ72,DQ39,DQ28,DQ13)","v":0},0,0,0,0,0,{"$f":"SUM(DW88,DW72,DW39,DW28,DW13)","v":0},null,{"$f":"SUM(DY88,DY72,DY39,DY28,DY13)","v":0},0,0,0,0,0,{"$f":"SUM(EE88,EE72,EE39,EE28,EE13)","v":0},null,{"$f":"SUM(EG88,EG72,EG39,EG28,EG13)","v":0},0,0,0,0,0,{"$f":"SUM(EM88,EM72,EM39,EM28,EM13)","v":0},null,{"$f":"SUM(EO88,EO72,EO39,EO28,EO13)","v":0},0,0,0,0,0,{"$f":"SUM(EU88,EU72,EU39,EU28,EU13)","v":0},null,{"$f":"SUM(EW88,EW72,EW39,EW28,EW13)","v":0},0,0,0,0,0,{"$f":"SUM(FC88,FC72,FC39,FC28,FC13)","v":0},null,{"$f":"SUM(FE88,FE72,FE39,FE28,FE13)","v":0},0,0,0,0,0,{"$f":"SUM(FK88,FK72,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]
[{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},0,{"$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:$J95))","v":-11848339.393578827},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,G$2),SUMIF(CLASS!$N95:$S95,G$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,H$2),SUMIF(CLASS!$N95:$S95,H$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,I$2),SUMIF(CLASS!$N95:$S95,I$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,J$2),SUMIF(CLASS!$N95:$S95,J$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,K$2),SUMIF(CLASS!$N95:$S95,K$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,L$2),SUMIF(CLASS!$N95:$S95,L$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,M$2),SUMIF(CLASS!$N95:$S95,M$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,N$2),SUMIF(CLASS!$N95:$S95,N$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,O$2),SUMIF(CLASS!$N95:$S95,O$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,P$2),SUMIF(CLASS!$N95:$S95,P$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,Q$2),SUMIF(CLASS!$N95:$S95,Q$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,R$2),SUMIF(CLASS!$N95:$S95,R$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,S$2),SUMIF(CLASS!$N95:$S95,S$3,CLASS!$E95:$J95))","v":0},{"$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:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AE$2),SUMIF(CLASS!$N95:$S95,AE$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AF$2),SUMIF(CLASS!$N95:$S95,AF$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AG$2),SUMIF(CLASS!$N95:$S95,AG$3,CLASS!$E95:$J95))","v":0},{"$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:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AL$2),SUMIF(CLASS!$N95:$S95,AL$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AM$2),SUMIF(CLASS!$N95:$S95,AM$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AN$2),SUMIF(CLASS!$N95:$S95,AN$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AO$2),SUMIF(CLASS!$N95:$S95,AO$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AP$2),SUMIF(CLASS!$N95:$S95,AP$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AQ$2),SUMIF(CLASS!$N95:$S95,AQ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AR$2),SUMIF(CLASS!$N95:$S95,AR$3,CLASS!$E95:$J95))","v":0},{"$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:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AV$2),SUMIF(CLASS!$N95:$S95,AV$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AW$2),SUMIF(CLASS!$N95:$S95,AW$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOC!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AX$2),SUMIF(CLASS!$N95:$S95,AX$3,CLASS!$E95:$J95))","v":0},{"$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:$J95))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E95:$BL95)","v":-11848339.393578827},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CC95:CH95)","v":-11848339.393578827},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CK95:CP95)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CS95:CX95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DA95:DF95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DI95:DN95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DQ95:DV95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DY95:ED95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EG95:EL95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EO95:ET95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EW95:FB95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(FE95:FJ95)","v":0},{"$f":"ROUND((SUM(FK95,FC95,EU95,EM95,EE95,DW95,DO95,DG95,CY95,CQ95,CI95)-C95),1)","v":0}]
[{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},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:$J96))","v":-13881.141699814123},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,K$2),SUMIF(CLASS!$N96:$S96,K$3,CLASS!$E96:$J96))","v":-185519.94597501066},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,L$2),SUMIF(CLASS!$N96:$S96,L$3,CLASS!$E96:$J96))","v":-2317.0764018259179},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,M$2),SUMIF(CLASS!$N96:$S96,M$3,CLASS!$E96:$J96))","v":-29063.964101380752},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,N$2),SUMIF(CLASS!$N96:$S96,N$3,CLASS!$E96:$J96))","v":-123788.0640240066},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,O$2),SUMIF(CLASS!$N96:$S96,O$3,CLASS!$E96:$J96))","v":-1705269.9979453837},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,P$2),SUMIF(CLASS!$N96:$S96,P$3,CLASS!$E96:$J96))","v":-3305233.8263454665},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,Q$2),SUMIF(CLASS!$N96:$S96,Q$3,CLASS!$E96:$J96))","v":-262.30836389479146},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,R$2),SUMIF(CLASS!$N96:$S96,R$3,CLASS!$E96:$J96))","v":-108692.49639898716},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,S$2),SUMIF(CLASS!$N96:$S96,S$3,CLASS!$E96:$J96))","v":-6676499.2411809377},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,T$2),SUMIF(CLASS!$N96:$S96,T$3,CLASS!$E96:$J96))","v":-672332.16376580356},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,U$2),SUMIF(CLASS!$N96:$S96,U$3,CLASS!$E96:$J96))","v":-1232897.8711036195},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,V$2),SUMIF(CLASS!$N96:$S96,V$3,CLASS!$E96:$J96))","v":-29347.236843578285},{"$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:$J96))","v":-158357.39551274091},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AK$2),SUMIF(CLASS!$N96:$S96,AK$3,CLASS!$E96:$J96))","v":-573718.92093077546},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AL$2),SUMIF(CLASS!$N96:$S96,AL$3,CLASS!$E96:$J96))","v":-797809.09469667263},{"$f":"IF(CLASS!$L96<>0,FUNCALLOC!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AM$2),SUMIF(CLASS!$N96:$S96,AM$3,CLASS!$E96:$J96))","v":-221829.53554559292},{"$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,{"$f":"SUM(CK96:CP96)","v":0},null,-14085105.334149709,0,-1751714.9466857819,0,0,0,{"$f":"SUM(CS96:CX96)","v":-15836820.280835491},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]
[{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},0,{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,E$2),SUMIF(CLASS!$N97:$S97,E$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,F$2),SUMIF(CLASS!$N97:$S97,F$3,CLASS!$E97:$J97))","v":-59572357.442290127},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,G$2),SUMIF(CLASS!$N97:$S97,G$3,CLASS!$E97:$J97))","v":-16137504.407335583},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,H$2),SUMIF(CLASS!$N97:$S97,H$3,CLASS!$E97:$J97))","v":-4752158.5311687319},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,I$2),SUMIF(CLASS!$N97:$S97,I$3,CLASS!$E97:$J97))","v":-5309.7225068382295},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,J$2),SUMIF(CLASS!$N97:$S97,J$3,CLASS!$E97:$J97))","v":-52057.521447249666},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,K$2),SUMIF(CLASS!$N97:$S97,K$3,CLASS!$E97:$J97))","v":-695743.10062810173},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,L$2),SUMIF(CLASS!$N97:$S97,L$3,CLASS!$E97:$J97))","v":-8689.5773482799359},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,M$2),SUMIF(CLASS!$N97:$S97,M$3,CLASS!$E97:$J97))","v":-108996.64935845898},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,N$2),SUMIF(CLASS!$N97:$S97,N$3,CLASS!$E97:$J97))","v":-464234.13413678564},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,O$2),SUMIF(CLASS!$N97:$S97,O$3,CLASS!$E97:$J97))","v":-6395160.5286603998},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,P$2),SUMIF(CLASS!$N97:$S97,P$3,CLASS!$E97:$J97))","v":-12395398.341438891},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,Q$2),SUMIF(CLASS!$N97:$S97,Q$3,CLASS!$E97:$J97))","v":-983.7175914304604},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,R$2),SUMIF(CLASS!$N97:$S97,R$3,CLASS!$E97:$J97))","v":-407622.23200424138},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,S$2),SUMIF(CLASS!$N97:$S97,S$3,CLASS!$E97:$J97))","v":-25038430.552508295},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,T$2),SUMIF(CLASS!$N97:$S97,T$3,CLASS!$E97:$J97))","v":-2521402.5468368186},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,U$2),SUMIF(CLASS!$N97:$S97,U$3,CLASS!$E97:$J97))","v":-4623654.7940508779},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,V$2),SUMIF(CLASS!$N97:$S97,V$3,CLASS!$E97:$J97))","v":-110058.98826193449},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,W$2),SUMIF(CLASS!$N97:$S97,W$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,X$2),SUMIF(CLASS!$N97:$S97,X$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,Y$2),SUMIF(CLASS!$N97:$S97,Y$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,Z$2),SUMIF(CLASS!$N97:$S97,Z$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AA$2),SUMIF(CLASS!$N97:$S97,AA$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AB$2),SUMIF(CLASS!$N97:$S97,AB$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AC$2),SUMIF(CLASS!$N97:$S97,AC$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AD$2),SUMIF(CLASS!$N97:$S97,AD$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AE$2),SUMIF(CLASS!$N97:$S97,AE$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AF$2),SUMIF(CLASS!$N97:$S97,AF$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AG$2),SUMIF(CLASS!$N97:$S97,AG$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AH$2),SUMIF(CLASS!$N97:$S97,AH$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AI$2),SUMIF(CLASS!$N97:$S97,AI$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AJ$2),SUMIF(CLASS!$N97:$S97,AJ$3,CLASS!$E97:$J97))","v":-593877.19623563066},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AK$2),SUMIF(CLASS!$N97:$S97,AK$3,CLASS!$E97:$J97))","v":-2151579.8683509375},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AL$2),SUMIF(CLASS!$N97:$S97,AL$3,CLASS!$E97:$J97))","v":-2991970.3260819688},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AM$2),SUMIF(CLASS!$N97:$S97,AM$3,CLASS!$E97:$J97))","v":-1524918.3935587914},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AN$2),SUMIF(CLASS!$N97:$S97,AN$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AO$2),SUMIF(CLASS!$N97:$S97,AO$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AP$2),SUMIF(CLASS!$N97:$S97,AP$3,CLASS!$E97:$J97))","v":-3327302.0589428348},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AQ$2),SUMIF(CLASS!$N97:$S97,AQ$3,CLASS!$E97:$J97))","v":-6912259.7565354863},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AR$2),SUMIF(CLASS!$N97:$S97,AR$3,CLASS!$E97:$J97))","v":-4962347.6083848132},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AS$2),SUMIF(CLASS!$N97:$S97,AS$3,CLASS!$E97:$J97))","v":-1901035.7810419782},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AT$2),SUMIF(CLASS!$N97:$S97,AT$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AU$2),SUMIF(CLASS!$N97:$S97,AU$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AV$2),SUMIF(CLASS!$N97:$S97,AV$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AW$2),SUMIF(CLASS!$N97:$S97,AW$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AX$2),SUMIF(CLASS!$N97:$S97,AX$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AY$2),SUMIF(CLASS!$N97:$S97,AY$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AZ$2),SUMIF(CLASS!$N97:$S97,AZ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BA$2),SUMIF(CLASS!$N97:$S97,BA$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BB$2),SUMIF(CLASS!$N97:$S97,BB$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BC$2),SUMIF(CLASS!$N97:$S97,BC$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BD$2),SUMIF(CLASS!$N97:$S97,BD$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BE$2),SUMIF(CLASS!$N97:$S97,BE$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BF$2),SUMIF(CLASS!$N97:$S97,BF$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BG$2),SUMIF(CLASS!$N97:$S97,BG$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BH$2),SUMIF(CLASS!$N97:$S97,BH$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BI$2),SUMIF(CLASS!$N97:$S97,BI$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BJ$2),SUMIF(CLASS!$N97:$S97,BJ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BK$2),SUMIF(CLASS!$N97:$S97,BK$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BL$2),SUMIF(CLASS!$N97:$S97,BL$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BM$2),SUMIF(CLASS!$N97:$S97,BM$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BN$2),SUMIF(CLASS!$N97:$S97,BN$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BO$2),SUMIF(CLASS!$N97:$S97,BO$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BP$2),SUMIF(CLASS!$N97:$S97,BP$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BQ$2),SUMIF(CLASS!$N97:$S97,BQ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BR$2),SUMIF(CLASS!$N97:$S97,BR$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BS$2),SUMIF(CLASS!$N97:$S97,BS$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BT$2),SUMIF(CLASS!$N97:$S97,BT$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BU$2),SUMIF(CLASS!$N97:$S97,BU$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BV$2),SUMIF(CLASS!$N97:$S97,BV$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BW$2),SUMIF(CLASS!$N97:$S97,BW$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BX$2),SUMIF(CLASS!$N97:$S97,BX$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BY$2),SUMIF(CLASS!$N97:$S97,BY$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOC!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BZ$2),SUMIF(CLASS!$N97:$S97,BZ$3,CLASS!$E97:$J97))","v":0},null,null,-59572357.442290127,0,0,0,0,0,{"$f":"SUM(CC97:CH97)","v":-59572357.442290127},null,-20894972.661011156,0,0,0,0,0,{"$f":"SUM(CK97:CP97)","v":-20894972.661011156},null,-52822432.684271768,0,-24365290.989132442,0,0,0,{"$f":"SUM(CS97:CX97)","v":-77187723.673404217},null,0,0,0,0,0,0,{"$f":"SUM(DA97:DF97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI97:DN97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ97:DV97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY97:ED97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG97:EL97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO97:ET97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW97:FB97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE97:FJ97)","v":0},0]
[null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"SUM(C95:C97)","v":-185340213.45111978},0,{"$f":"SUM(E95:E97)","v":0},-71420696.835868955,-16137504.407335583,-4752158.5311687319,-5309.7225068382295,-65938.663147063795,-881263.04660311237,-11006.653750105854,-138060.61345983972,-588022.19816079224,-8100430.526605783,-15700632.167784357,-1246.0259553252517,-516314.72840322857,-31714929.793689232,-3193734.710602622,-5856552.6651544971,-139406.22510551277,0,0,0,0,0,0,0,0,0,0,0,0,0,-752234.5917483716,-2725298.7892817128,-3789779.4207786415,-1746747.9291043843,0,0,-3327302.0589428348,-6912259.7565354863,-4962347.6083848132,{"$f":"SUM(AS95:AS97)","v":-1901035.7810419782},0,0,0,0,0,0,0,0,{"$f":"SUM(BB95:BB97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC95:CC97)","v":-71420696.835868955},0,0,0,0,0,-71420696.835868955,null,{"$f":"SUM(CK95:CK97)","v":-20894972.661011156},0,0,0,0,0,-20894972.661011156,null,{"$f":"SUM(CS95:CS97)","v":-66907538.018421479},0,-26117005.935818225,0,0,0,-93024543.954239711,null,{"$f":"SUM(DA95:DA97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI95:DI97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ95:DQ97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY95:DY97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG95:EG97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO95:EO97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW95:EW97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE95:FE97)","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,{"$f":"ACCOUNTS!B100","v":"Production Plant"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},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:$J101))","v":-945433620.17765331},{"$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:$J101))","v":0},{"$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:$J101))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E101:$BL101)","v":-945433620.17765331},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CC101:CH101)","v":-945433620.17765331},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E101:$BL101)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CK101:CP101)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E101:$BL101)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CS101:CX101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DA101:DF101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DI101:DN101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DQ101:DV101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DY101:ED101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EG101:EL101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EO101:ET101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EW101:FB101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(FE101:FJ101)","v":0},0]
[{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},0,{"$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:$J102))","v":-183522621.94999999},{"$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:$J102))","v":0},{"$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:$J102))","v":0},null,null,-183522621.94999999,0,0,0,0,0,-183522621.94999999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},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:$J103))","v":-789161667.84000003},{"$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:$J103))","v":0},null,null,-789161667.84000003,0,0,0,0,0,-789161667.84000003,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J111))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},0,{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,E$2),SUMIF(CLASS!$N112:$S112,E$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,F$2),SUMIF(CLASS!$N112:$S112,F$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,G$2),SUMIF(CLASS!$N112:$S112,G$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,H$2),SUMIF(CLASS!$N112:$S112,H$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,I$2),SUMIF(CLASS!$N112:$S112,I$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,J$2),SUMIF(CLASS!$N112:$S112,J$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,K$2),SUMIF(CLASS!$N112:$S112,K$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,L$2),SUMIF(CLASS!$N112:$S112,L$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,M$2),SUMIF(CLASS!$N112:$S112,M$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,N$2),SUMIF(CLASS!$N112:$S112,N$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,O$2),SUMIF(CLASS!$N112:$S112,O$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,P$2),SUMIF(CLASS!$N112:$S112,P$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,Q$2),SUMIF(CLASS!$N112:$S112,Q$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,R$2),SUMIF(CLASS!$N112:$S112,R$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,S$2),SUMIF(CLASS!$N112:$S112,S$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,T$2),SUMIF(CLASS!$N112:$S112,T$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,U$2),SUMIF(CLASS!$N112:$S112,U$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,V$2),SUMIF(CLASS!$N112:$S112,V$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,W$2),SUMIF(CLASS!$N112:$S112,W$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,X$2),SUMIF(CLASS!$N112:$S112,X$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,Y$2),SUMIF(CLASS!$N112:$S112,Y$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,Z$2),SUMIF(CLASS!$N112:$S112,Z$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AA$2),SUMIF(CLASS!$N112:$S112,AA$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AB$2),SUMIF(CLASS!$N112:$S112,AB$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AC$2),SUMIF(CLASS!$N112:$S112,AC$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AD$2),SUMIF(CLASS!$N112:$S112,AD$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AE$2),SUMIF(CLASS!$N112:$S112,AE$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AF$2),SUMIF(CLASS!$N112:$S112,AF$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AG$2),SUMIF(CLASS!$N112:$S112,AG$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AH$2),SUMIF(CLASS!$N112:$S112,AH$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AI$2),SUMIF(CLASS!$N112:$S112,AI$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AJ$2),SUMIF(CLASS!$N112:$S112,AJ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AK$2),SUMIF(CLASS!$N112:$S112,AK$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AL$2),SUMIF(CLASS!$N112:$S112,AL$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AM$2),SUMIF(CLASS!$N112:$S112,AM$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AN$2),SUMIF(CLASS!$N112:$S112,AN$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AO$2),SUMIF(CLASS!$N112:$S112,AO$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AP$2),SUMIF(CLASS!$N112:$S112,AP$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AQ$2),SUMIF(CLASS!$N112:$S112,AQ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AR$2),SUMIF(CLASS!$N112:$S112,AR$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AS$2),SUMIF(CLASS!$N112:$S112,AS$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AT$2),SUMIF(CLASS!$N112:$S112,AT$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AU$2),SUMIF(CLASS!$N112:$S112,AU$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AV$2),SUMIF(CLASS!$N112:$S112,AV$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AW$2),SUMIF(CLASS!$N112:$S112,AW$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AX$2),SUMIF(CLASS!$N112:$S112,AX$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AY$2),SUMIF(CLASS!$N112:$S112,AY$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AZ$2),SUMIF(CLASS!$N112:$S112,AZ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BA$2),SUMIF(CLASS!$N112:$S112,BA$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BB$2),SUMIF(CLASS!$N112:$S112,BB$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BC$2),SUMIF(CLASS!$N112:$S112,BC$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BD$2),SUMIF(CLASS!$N112:$S112,BD$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BE$2),SUMIF(CLASS!$N112:$S112,BE$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BF$2),SUMIF(CLASS!$N112:$S112,BF$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BG$2),SUMIF(CLASS!$N112:$S112,BG$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BH$2),SUMIF(CLASS!$N112:$S112,BH$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BI$2),SUMIF(CLASS!$N112:$S112,BI$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BJ$2),SUMIF(CLASS!$N112:$S112,BJ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BK$2),SUMIF(CLASS!$N112:$S112,BK$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BL$2),SUMIF(CLASS!$N112:$S112,BL$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BM$2),SUMIF(CLASS!$N112:$S112,BM$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BN$2),SUMIF(CLASS!$N112:$S112,BN$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BO$2),SUMIF(CLASS!$N112:$S112,BO$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BP$2),SUMIF(CLASS!$N112:$S112,BP$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BQ$2),SUMIF(CLASS!$N112:$S112,BQ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BR$2),SUMIF(CLASS!$N112:$S112,BR$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BS$2),SUMIF(CLASS!$N112:$S112,BS$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BT$2),SUMIF(CLASS!$N112:$S112,BT$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BU$2),SUMIF(CLASS!$N112:$S112,BU$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BV$2),SUMIF(CLASS!$N112:$S112,BV$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BW$2),SUMIF(CLASS!$N112:$S112,BW$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BX$2),SUMIF(CLASS!$N112:$S112,BX$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BY$2),SUMIF(CLASS!$N112:$S112,BY$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOC!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BZ$2),SUMIF(CLASS!$N112:$S112,BZ$3,CLASS!$E112:$J112))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"SUM(C101:C112)","v":-1918117909.9676533},0,{"$f":"SUM(E101:E112)","v":0},-1918117909.9676533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS101:AS112)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB101:BB112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC101:CC112)","v":-1918117909.9676533},0,0,0,0,0,-1918117909.9676533,null,{"$f":"SUM(CK101:CK112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS101:CS112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA101:DA112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI101:DI112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ101:DQ112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY101:DY112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG101:EG112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO101:EO112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW101:EW112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE101:FE112)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B115","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]
[{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},0,{"$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:$J116))","v":-348915488.81225431},{"$f":"IF(CLASS!$L116<>0,FUNCALLOC!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,H$2),SUMIF(CLASS!$N116:$S116,H$3,CLASS!$E116:$J116))","v":0},{"$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:$J116))","v":0},{"$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:$J116))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E116:$BL116)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CC116:CH116)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E116:$BL116)","v":-348915488.81225431},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CK116:CP116)","v":-348915488.81225431},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E116:$BL116)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CS116:CX116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DA116:DF116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DI116:DN116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DQ116:DV116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DY116:ED116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EG116:EL116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EO116:ET116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EW116:FB116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(FE116:FJ116)","v":0},0]
[{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},0,{"$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:$J117))","v":-54709537.547322765},{"$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:$J117))","v":0},{"$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:$J117))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC117:CH117)","v":0},null,-54709537.547322765,0,0,0,0,0,{"$f":"SUM(CK117:CP117)","v":-54709537.547322765},null,0,0,0,0,0,0,{"$f":"SUM(CS117:CX117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA117:DF117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI117:DN117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ117:DV117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY117:ED117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG117:EL117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO117:ET117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW117:FB117)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},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:$J118))","v":-290302.21785940375},{"$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:$J118))","v":0},null,null,0,0,0,0,0,0,0,null,-290302.21785940375,0,0,0,0,0,-290302.21785940375,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},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:$J119))","v":-115786862.48999999},{"$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:$J119))","v":0},null,null,0,0,0,0,0,0,0,null,-115786862.48999999,0,0,0,0,0,-115786862.48999999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J122))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},0,{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,E$2),SUMIF(CLASS!$N123:$S123,E$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,F$2),SUMIF(CLASS!$N123:$S123,F$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,G$2),SUMIF(CLASS!$N123:$S123,G$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,H$2),SUMIF(CLASS!$N123:$S123,H$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,I$2),SUMIF(CLASS!$N123:$S123,I$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,J$2),SUMIF(CLASS!$N123:$S123,J$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,K$2),SUMIF(CLASS!$N123:$S123,K$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,L$2),SUMIF(CLASS!$N123:$S123,L$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,M$2),SUMIF(CLASS!$N123:$S123,M$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,N$2),SUMIF(CLASS!$N123:$S123,N$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,O$2),SUMIF(CLASS!$N123:$S123,O$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,P$2),SUMIF(CLASS!$N123:$S123,P$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,Q$2),SUMIF(CLASS!$N123:$S123,Q$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,R$2),SUMIF(CLASS!$N123:$S123,R$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,S$2),SUMIF(CLASS!$N123:$S123,S$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,T$2),SUMIF(CLASS!$N123:$S123,T$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,U$2),SUMIF(CLASS!$N123:$S123,U$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,V$2),SUMIF(CLASS!$N123:$S123,V$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,W$2),SUMIF(CLASS!$N123:$S123,W$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,X$2),SUMIF(CLASS!$N123:$S123,X$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,Y$2),SUMIF(CLASS!$N123:$S123,Y$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,Z$2),SUMIF(CLASS!$N123:$S123,Z$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AA$2),SUMIF(CLASS!$N123:$S123,AA$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AB$2),SUMIF(CLASS!$N123:$S123,AB$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AC$2),SUMIF(CLASS!$N123:$S123,AC$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AD$2),SUMIF(CLASS!$N123:$S123,AD$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AE$2),SUMIF(CLASS!$N123:$S123,AE$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AF$2),SUMIF(CLASS!$N123:$S123,AF$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AG$2),SUMIF(CLASS!$N123:$S123,AG$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AH$2),SUMIF(CLASS!$N123:$S123,AH$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AI$2),SUMIF(CLASS!$N123:$S123,AI$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AJ$2),SUMIF(CLASS!$N123:$S123,AJ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AK$2),SUMIF(CLASS!$N123:$S123,AK$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AL$2),SUMIF(CLASS!$N123:$S123,AL$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AM$2),SUMIF(CLASS!$N123:$S123,AM$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AN$2),SUMIF(CLASS!$N123:$S123,AN$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AO$2),SUMIF(CLASS!$N123:$S123,AO$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AP$2),SUMIF(CLASS!$N123:$S123,AP$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AQ$2),SUMIF(CLASS!$N123:$S123,AQ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AR$2),SUMIF(CLASS!$N123:$S123,AR$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AS$2),SUMIF(CLASS!$N123:$S123,AS$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AT$2),SUMIF(CLASS!$N123:$S123,AT$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AU$2),SUMIF(CLASS!$N123:$S123,AU$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AV$2),SUMIF(CLASS!$N123:$S123,AV$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AW$2),SUMIF(CLASS!$N123:$S123,AW$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AX$2),SUMIF(CLASS!$N123:$S123,AX$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AY$2),SUMIF(CLASS!$N123:$S123,AY$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AZ$2),SUMIF(CLASS!$N123:$S123,AZ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BA$2),SUMIF(CLASS!$N123:$S123,BA$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BB$2),SUMIF(CLASS!$N123:$S123,BB$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BC$2),SUMIF(CLASS!$N123:$S123,BC$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BD$2),SUMIF(CLASS!$N123:$S123,BD$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BE$2),SUMIF(CLASS!$N123:$S123,BE$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BF$2),SUMIF(CLASS!$N123:$S123,BF$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BG$2),SUMIF(CLASS!$N123:$S123,BG$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BH$2),SUMIF(CLASS!$N123:$S123,BH$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BI$2),SUMIF(CLASS!$N123:$S123,BI$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BJ$2),SUMIF(CLASS!$N123:$S123,BJ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BK$2),SUMIF(CLASS!$N123:$S123,BK$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BL$2),SUMIF(CLASS!$N123:$S123,BL$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BM$2),SUMIF(CLASS!$N123:$S123,BM$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BN$2),SUMIF(CLASS!$N123:$S123,BN$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BO$2),SUMIF(CLASS!$N123:$S123,BO$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BP$2),SUMIF(CLASS!$N123:$S123,BP$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BQ$2),SUMIF(CLASS!$N123:$S123,BQ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BR$2),SUMIF(CLASS!$N123:$S123,BR$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BS$2),SUMIF(CLASS!$N123:$S123,BS$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BT$2),SUMIF(CLASS!$N123:$S123,BT$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BU$2),SUMIF(CLASS!$N123:$S123,BU$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BV$2),SUMIF(CLASS!$N123:$S123,BV$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BW$2),SUMIF(CLASS!$N123:$S123,BW$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BX$2),SUMIF(CLASS!$N123:$S123,BX$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BY$2),SUMIF(CLASS!$N123:$S123,BY$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOC!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BZ$2),SUMIF(CLASS!$N123:$S123,BZ$3,CLASS!$E123:$J123))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"SUM(C116:C123)","v":-519702191.06743646},0,{"$f":"SUM(E116:E123)","v":0},0,-348915488.81225431,-170496400.03732276,-290302.21785940375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS116:AS123)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB116:BB123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC116:CC123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK116:CK123)","v":-519702191.06743646},0,0,0,0,0,-519702191.06743646,null,{"$f":"SUM(CS116:CS123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA116:DA123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI116:DI123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ116:DQ123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY116:DY123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG116:EG123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO116:EO123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW116:EW123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE116:FE123)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C127","v":-12148.752},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:$J127))","v":0},{"$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:$J127))","v":-12148.752},{"$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:$J127))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E127:$BL127)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CC127:CH127)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E127:$BL127)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CK127:CP127)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E127:$BL127)","v":-12148.752},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CS127:CX127)","v":-12148.752},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DA127:DF127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DI127:DN127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DQ127:DV127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DY127:ED127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EG127:EL127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EO127:ET127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EW127:FB127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(FE127:FJ127)","v":0},{"$f":"ROUND((SUM(FK127,FC127,EU127,EM127,EE127,DW127,DO127,DG127,CY127,CQ127,CI127)-C127),1)","v":0}]
[{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},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:$J132))","v":-125785408.52088486},{"$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:$J132))","v":0},{"$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:$J132))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-125785408.52088486,0,0,0,0,0,-125785408.52088486,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},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:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOC!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AA$2),SUMIF(CLASS!$N137:$S137,AA$3,CLASS!$E137:$J137))","v":-15897826.552200768},{"$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:$J137))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E137:$BA137)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E137:$BA137)","v":0},0,0,0,null,-15897826.552200768,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E137:$BA137)","v":0},0,0,-15897826.552200768,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E137:$BA137)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E137:$BA137)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E137:$BA137)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E137:$BA137)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E137:$BA137)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E137:$BA137)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E137:$BA137)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E137:$BA137)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A138","v":"108.10_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},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:$J138))","v":0},{"$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:$J138))","v":-274914988.11086798},{"$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:$J138))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC138:CH138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK138:CP138)","v":0},null,-274914988.11086798,0,0,0,0,0,{"$f":"SUM(CS138:CX138)","v":-274914988.11086798},null,0,0,0,0,0,0,{"$f":"SUM(DA138:DF138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI138:DN138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ138:DV138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY138:ED138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG138:EL138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO138:ET138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW138:FB138)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},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:$J143))","v":0},{"$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:$J143))","v":-33106913.110664558},{"$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:$J143))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,-33106913.110664558,0,0,0,-33106913.110664558,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A148","v":"~"},{"$f":"ACCOUNTS!B148","v":"~"},{"$f":"ACCOUNTS!C148","v":0},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:$J148))","v":0},{"$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:$J148))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J154))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},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:$J159))","v":-69942655.242744774},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,G$2),SUMIF(CLASS!$N159:$S159,G$3,CLASS!$E159:$J159))","v":-18946705.413395114},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,H$2),SUMIF(CLASS!$N159:$S159,H$3,CLASS!$E159:$J159))","v":-5579409.6469388511},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,I$2),SUMIF(CLASS!$N159:$S159,I$3,CLASS!$E159:$J159))","v":-6234.0338149315994},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,J$2),SUMIF(CLASS!$N159:$S159,J$3,CLASS!$E159:$J159))","v":-61119.643937273802},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,K$2),SUMIF(CLASS!$N159:$S159,K$3,CLASS!$E159:$J159))","v":-816857.38006743044},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,L$2),SUMIF(CLASS!$N159:$S159,L$3,CLASS!$E159:$J159))","v":-10202.250486136601},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,M$2),SUMIF(CLASS!$N159:$S159,M$3,CLASS!$E159:$J159))","v":-127970.67962398846},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,N$2),SUMIF(CLASS!$N159:$S159,N$3,CLASS!$E159:$J159))","v":-545047.55879936356},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,O$2),SUMIF(CLASS!$N159:$S159,O$3,CLASS!$E159:$J159))","v":-7508423.8274675282},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,P$2),SUMIF(CLASS!$N159:$S159,P$3,CLASS!$E159:$J159))","v":-14553177.17838534},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,Q$2),SUMIF(CLASS!$N159:$S159,Q$3,CLASS!$E159:$J159))","v":-1154.9621889698872},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,R$2),SUMIF(CLASS!$N159:$S159,R$3,CLASS!$E159:$J159))","v":-478580.71203526924},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,S$2),SUMIF(CLASS!$N159:$S159,S$3,CLASS!$E159:$J159))","v":-29397096.088567551},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,T$2),SUMIF(CLASS!$N159:$S159,T$3,CLASS!$E159:$J159))","v":-2960325.8395880382},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,U$2),SUMIF(CLASS!$N159:$S159,U$3,CLASS!$E159:$J159))","v":-5428536.1047704844},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,V$2),SUMIF(CLASS!$N159:$S159,V$3,CLASS!$E159:$J159))","v":-129217.94944621639},{"$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:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AE$2),SUMIF(CLASS!$N159:$S159,AE$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AF$2),SUMIF(CLASS!$N159:$S159,AF$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AG$2),SUMIF(CLASS!$N159:$S159,AG$3,CLASS!$E159:$J159))","v":0},{"$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:$J159))","v":-697258.75852865679},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AK$2),SUMIF(CLASS!$N159:$S159,AK$3,CLASS!$E159:$J159))","v":-2526124.7904295567},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AL$2),SUMIF(CLASS!$N159:$S159,AL$3,CLASS!$E159:$J159))","v":-3512809.598250289},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AM$2),SUMIF(CLASS!$N159:$S159,AM$3,CLASS!$E159:$J159))","v":-1790374.6981529989},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AN$2),SUMIF(CLASS!$N159:$S159,AN$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AO$2),SUMIF(CLASS!$N159:$S159,AO$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AP$2),SUMIF(CLASS!$N159:$S159,AP$3,CLASS!$E159:$J159))","v":-3906515.5516559519},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AQ$2),SUMIF(CLASS!$N159:$S159,AQ$3,CLASS!$E159:$J159))","v":-8115539.1838909043},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AR$2),SUMIF(CLASS!$N159:$S159,AR$3,CLASS!$E159:$J159))","v":-5826188.233429349},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AS$2),SUMIF(CLASS!$N159:$S159,AS$3,CLASS!$E159:$J159))","v":-2231966.2331031235},{"$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:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AV$2),SUMIF(CLASS!$N159:$S159,AV$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AW$2),SUMIF(CLASS!$N159:$S159,AW$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOC!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AX$2),SUMIF(CLASS!$N159:$S159,AX$3,CLASS!$E159:$J159))","v":0},{"$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:$J159))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E159:$BL159)","v":-69942655.242744774},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CC159:CH159)","v":-69942655.242744774},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E159:$BL159)","v":-24532349.0941489},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CK159:CP159)","v":-24532349.0941489},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E159:$BL159)","v":-62017710.175363585},0,-28606777.047440831,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CS159:CX159)","v":-90624487.222804412},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DA159:DF159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DI159:DN159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DQ159:DV159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DY159:ED159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EG159:EL159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EO159:ET159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EW159:FB159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(FE159:FJ159)","v":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!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:$J170))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!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:$J180))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"SUM(C179:C184)","v":0},0,{"$f":"SUM(E179:E184)","v":0},{"$f":"SUM(F179:F184)","v":0},{"$f":"SUM(G179:G184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS179:AS184)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB179:BB184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC179:CC184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK179:CK184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS179:CS184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA179:DA184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI179:DI184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ179:DQ184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY179:DY184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG179:EG184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO179:EO184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW179:EW184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE179:FE184)","v":0},0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!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!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!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:$J202))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC202:CH202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK202:CP202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS202:CX202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA202:DF202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI202:DN202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ202:DV202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY202:ED202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG202:EL202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO202:ET202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW202:FB202)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},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:$J207))","v":189792533.49183738},{"$f":"IF(CLASS!$L207<>0,FUNCALLOC!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,G$2),SUMIF(CLASS!$N207:$S207,G$3,CLASS!$E207:$J207))","v":0},{"$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:$J207))","v":0},{"$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:$J207))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E207:$BL207)","v":189792533.49183738},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CC207:CH207)","v":189792533.49183738},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CK207:CP207)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CS207:CX207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DA207:DF207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DI207:DN207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DQ207:DV207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DY207:ED207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EG207:EL207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EO207:ET207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EW207:FB207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(FE207:FJ207)","v":0},0]
[{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"ACCOUNTS!C212","v":10200176.612901218},0,{"$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:$J212))","v":10200176.612901218},{"$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:$J212))","v":0},{"$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:$J212))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC212:CH212)","v":0},null,10200176.612901218,0,0,0,0,0,{"$f":"SUM(CK212:CP212)","v":10200176.612901218},null,0,0,0,0,0,0,{"$f":"SUM(CS212:CX212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA212:DF212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI212:DN212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ212:DV212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY212:ED212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG212:EL212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO212:ET212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW212:FB212)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},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:$J217))","v":-799944.67156435538},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,G$2),SUMIF(CLASS!$N217:$S217,G$3,CLASS!$E217:$J217))","v":-217259.51423595415},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,H$2),SUMIF(CLASS!$N217:$S217,H$3,CLASS!$E217:$J217))","v":-63978.396410825793},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,I$2),SUMIF(CLASS!$N217:$S217,I$3,CLASS!$E217:$J217))","v":-71.484890317923217},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,J$2),SUMIF(CLASS!$N217:$S217,J$3,CLASS!$E217:$J217))","v":-699.05025079916777},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,K$2),SUMIF(CLASS!$N217:$S217,K$3,CLASS!$E217:$J217))","v":-9342.7304155980055},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,L$2),SUMIF(CLASS!$N217:$S217,L$3,CLASS!$E217:$J217))","v":-116.68729236003192},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,M$2),SUMIF(CLASS!$N217:$S217,M$3,CLASS!$E217:$J217))","v":-1463.6527624064438},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,N$2),SUMIF(CLASS!$N217:$S217,N$3,CLASS!$E217:$J217))","v":-6233.9308302777399},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,O$2),SUMIF(CLASS!$N217:$S217,O$3,CLASS!$E217:$J217))","v":-85876.900151518435},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,P$2),SUMIF(CLASS!$N217:$S217,P$3,CLASS!$E217:$J217))","v":-166450.6122927648},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,Q$2),SUMIF(CLASS!$N217:$S217,Q$3,CLASS!$E217:$J217))","v":-13.209772764572289},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,R$2),SUMIF(CLASS!$N217:$S217,R$3,CLASS!$E217:$J217))","v":-5473.7224437898394},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,S$2),SUMIF(CLASS!$N217:$S217,S$3,CLASS!$E217:$J217))","v":-336226.55613914551},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,T$2),SUMIF(CLASS!$N217:$S217,T$3,CLASS!$E217:$J217))","v":-33858.45183808804},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,U$2),SUMIF(CLASS!$N217:$S217,U$3,CLASS!$E217:$J217))","v":-62088.377501130599},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,V$2),SUMIF(CLASS!$N217:$S217,V$3,CLASS!$E217:$J217))","v":-1477.9182951529615},{"$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:$J217))","v":0},{"$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:$J217))","v":-7974.832289952551},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AK$2),SUMIF(CLASS!$N217:$S217,AK$3,CLASS!$E217:$J217))","v":-28892.31766651131},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AL$2),SUMIF(CLASS!$N217:$S217,AL$3,CLASS!$E217:$J217))","v":-40177.433513630509},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AM$2),SUMIF(CLASS!$N217:$S217,AM$3,CLASS!$E217:$J217))","v":-21049.639777038308},{"$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:$J217))","v":-47428.628818587444},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AQ$2),SUMIF(CLASS!$N217:$S217,AQ$3,CLASS!$E217:$J217))","v":-98529.979088987064},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AR$2),SUMIF(CLASS!$N217:$S217,AR$3,CLASS!$E217:$J217))","v":-70735.189837759157},{"$f":"IF(CLASS!$L217<>0,FUNCALLOC!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AS$2),SUMIF(CLASS!$N217:$S217,AS$3,CLASS!$E217:$J217))","v":-27098.086928284654},{"$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:$J217))","v":0},null,null,-799944.67156435538,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E217:$BA217)","v":0},0,0,-799944.67156435538,null,-281309.39553709788,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E217:$BA217)","v":0},0,0,-281309.39553709788,null,-709321.79998579598,0,-341886.10792075103,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E217:$BA217)","v":0},0,0,-1051207.907906547,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E217:$BA217)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E217:$BA217)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E217:$BA217)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E217:$BA217)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E217:$BA217)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E217:$BA217)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E217:$BA217)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E217:$BA217)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A218","v":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C218","v":380941956.83829999},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:$J218))","v":380941956.83829999},{"$f":"IF(CLASS!$L218<>0,FUNCALLOC!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,G$2),SUMIF(CLASS!$N218:$S218,G$3,CLASS!$E218:$J218))","v":0},{"$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:$J218))","v":0},{"$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:$J218))","v":0},null,null,380941956.83829999,0,0,0,0,0,380941956.83829999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A223","v":115.03},{"$f":"ACCOUNTS!B223","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C223","v":-302358.00999999995},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:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,G$2),SUMIF(CLASS!$N223:$S223,G$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,H$2),SUMIF(CLASS!$N223:$S223,H$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,I$2),SUMIF(CLASS!$N223:$S223,I$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,J$2),SUMIF(CLASS!$N223:$S223,J$3,CLASS!$E223:$J223))","v":-265.02001705246306},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,K$2),SUMIF(CLASS!$N223:$S223,K$3,CLASS!$E223:$J223))","v":-3541.963644570224},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,L$2),SUMIF(CLASS!$N223:$S223,L$3,CLASS!$E223:$J223))","v":-44.237832939345857},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,M$2),SUMIF(CLASS!$N223:$S223,M$3,CLASS!$E223:$J223))","v":-554.89184019087156},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,N$2),SUMIF(CLASS!$N223:$S223,N$3,CLASS!$E223:$J223))","v":-2363.3729521666733},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,O$2),SUMIF(CLASS!$N223:$S223,O$3,CLASS!$E223:$J223))","v":-32557.169554762979},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,P$2),SUMIF(CLASS!$N223:$S223,P$3,CLASS!$E223:$J223))","v":-63103.824163986654},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,Q$2),SUMIF(CLASS!$N223:$S223,Q$3,CLASS!$E223:$J223))","v":-5.0080150880768102},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,R$2),SUMIF(CLASS!$N223:$S223,R$3,CLASS!$E223:$J223))","v":-2075.1670051405122},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,S$2),SUMIF(CLASS!$N223:$S223,S$3,CLASS!$E223:$J223))","v":-127468.32940781968},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,T$2),SUMIF(CLASS!$N223:$S223,T$3,CLASS!$E223:$J223))","v":-12836.226685051317},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,U$2),SUMIF(CLASS!$N223:$S223,U$3,CLASS!$E223:$J223))","v":-23538.598041125242},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,V$2),SUMIF(CLASS!$N223:$S223,V$3,CLASS!$E223:$J223))","v":-560.30010909203065},{"$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:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AE$2),SUMIF(CLASS!$N223:$S223,AE$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AF$2),SUMIF(CLASS!$N223:$S223,AF$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AG$2),SUMIF(CLASS!$N223:$S223,AG$3,CLASS!$E223:$J223))","v":0},{"$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:$J223))","v":-3023.3737661313698},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AK$2),SUMIF(CLASS!$N223:$S223,AK$3,CLASS!$E223:$J223))","v":-10953.493703650529},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AL$2),SUMIF(CLASS!$N223:$S223,AL$3,CLASS!$E223:$J223))","v":-15231.84363746921},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AM$2),SUMIF(CLASS!$N223:$S223,AM$3,CLASS!$E223:$J223))","v":-4235.1896237627361},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AN$2),SUMIF(CLASS!$N223:$S223,AN$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AO$2),SUMIF(CLASS!$N223:$S223,AO$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AP$2),SUMIF(CLASS!$N223:$S223,AP$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AQ$2),SUMIF(CLASS!$N223:$S223,AQ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AR$2),SUMIF(CLASS!$N223:$S223,AR$3,CLASS!$E223:$J223))","v":0},{"$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:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AV$2),SUMIF(CLASS!$N223:$S223,AV$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AW$2),SUMIF(CLASS!$N223:$S223,AW$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOC!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AX$2),SUMIF(CLASS!$N223:$S223,AX$3,CLASS!$E223:$J223))","v":0},{"$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:$J223))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-268914.10926898604,0,-33443.900731013848,0,0,0,-302358.00999999989,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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!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!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,{"$f":"SUM(EW239:FB239)","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A249","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]
[{"$f":"ACCOUNTS!A252","v":"FUEL.ST"},{"$f":"ACCOUNTS!B252","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":37464673.568808615},0,{"$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:$J252))","v":0},{"$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:$J252))","v":37464673.568808615},{"$f":"IF(CLASS!$L252<>0,FUNCALLOC!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AD$2),SUMIF(CLASS!$N252:$S252,AD$3,CLASS!$E252:$J252))","v":0},{"$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:$J252))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E252:$BL252)","v":0},37464673.568808615,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CC252:CH252)","v":37464673.568808615},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CK252:CP252)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CS252:CX252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DA252:DF252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DI252:DN252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DQ252:DV252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DY252:ED252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EG252:EL252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EO252:ET252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EW252:FB252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(FE252:FJ252)","v":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:$J256))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B261","v":"Sub-total"},{"$f":"SUM(C252:C260)","v":180672605.83404735},0,{"$f":"SUM(E252:E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180672605.83404735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS252:AS260)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB252: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,{"$f":"SUM(CC252:CC260)","v":0},180672605.83404735,0,0,0,0,180672605.83404735,null,{"$f":"SUM(CK252:CK260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS252:CS260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA252:DA260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI252:DI260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ252:DQ260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY252:DY260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG252:EG260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO252:EO260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW252:EW260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE252:FE260)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A266","v":"~"},{"$f":"ACCOUNTS!B266","v":"~"},{"$f":"ACCOUNTS!C266","v":0},0,{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,E$2),SUMIF(CLASS!$N266:$S266,E$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,F$2),SUMIF(CLASS!$N266:$S266,F$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,G$2),SUMIF(CLASS!$N266:$S266,G$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,H$2),SUMIF(CLASS!$N266:$S266,H$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,I$2),SUMIF(CLASS!$N266:$S266,I$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,J$2),SUMIF(CLASS!$N266:$S266,J$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,K$2),SUMIF(CLASS!$N266:$S266,K$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,L$2),SUMIF(CLASS!$N266:$S266,L$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,M$2),SUMIF(CLASS!$N266:$S266,M$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,N$2),SUMIF(CLASS!$N266:$S266,N$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,O$2),SUMIF(CLASS!$N266:$S266,O$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,P$2),SUMIF(CLASS!$N266:$S266,P$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,Q$2),SUMIF(CLASS!$N266:$S266,Q$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,R$2),SUMIF(CLASS!$N266:$S266,R$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,S$2),SUMIF(CLASS!$N266:$S266,S$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,T$2),SUMIF(CLASS!$N266:$S266,T$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,U$2),SUMIF(CLASS!$N266:$S266,U$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,V$2),SUMIF(CLASS!$N266:$S266,V$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,W$2),SUMIF(CLASS!$N266:$S266,W$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,X$2),SUMIF(CLASS!$N266:$S266,X$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,Y$2),SUMIF(CLASS!$N266:$S266,Y$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,Z$2),SUMIF(CLASS!$N266:$S266,Z$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AA$2),SUMIF(CLASS!$N266:$S266,AA$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AB$2),SUMIF(CLASS!$N266:$S266,AB$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AC$2),SUMIF(CLASS!$N266:$S266,AC$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AD$2),SUMIF(CLASS!$N266:$S266,AD$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AE$2),SUMIF(CLASS!$N266:$S266,AE$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AF$2),SUMIF(CLASS!$N266:$S266,AF$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AG$2),SUMIF(CLASS!$N266:$S266,AG$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AH$2),SUMIF(CLASS!$N266:$S266,AH$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AI$2),SUMIF(CLASS!$N266:$S266,AI$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AJ$2),SUMIF(CLASS!$N266:$S266,AJ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AK$2),SUMIF(CLASS!$N266:$S266,AK$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AL$2),SUMIF(CLASS!$N266:$S266,AL$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AM$2),SUMIF(CLASS!$N266:$S266,AM$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AN$2),SUMIF(CLASS!$N266:$S266,AN$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AO$2),SUMIF(CLASS!$N266:$S266,AO$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AP$2),SUMIF(CLASS!$N266:$S266,AP$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AQ$2),SUMIF(CLASS!$N266:$S266,AQ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AR$2),SUMIF(CLASS!$N266:$S266,AR$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AS$2),SUMIF(CLASS!$N266:$S266,AS$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AT$2),SUMIF(CLASS!$N266:$S266,AT$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AU$2),SUMIF(CLASS!$N266:$S266,AU$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AV$2),SUMIF(CLASS!$N266:$S266,AV$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AW$2),SUMIF(CLASS!$N266:$S266,AW$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AX$2),SUMIF(CLASS!$N266:$S266,AX$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AY$2),SUMIF(CLASS!$N266:$S266,AY$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AZ$2),SUMIF(CLASS!$N266:$S266,AZ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BA$2),SUMIF(CLASS!$N266:$S266,BA$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BB$2),SUMIF(CLASS!$N266:$S266,BB$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BC$2),SUMIF(CLASS!$N266:$S266,BC$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BD$2),SUMIF(CLASS!$N266:$S266,BD$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BE$2),SUMIF(CLASS!$N266:$S266,BE$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BF$2),SUMIF(CLASS!$N266:$S266,BF$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BG$2),SUMIF(CLASS!$N266:$S266,BG$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BH$2),SUMIF(CLASS!$N266:$S266,BH$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BI$2),SUMIF(CLASS!$N266:$S266,BI$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BJ$2),SUMIF(CLASS!$N266:$S266,BJ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BK$2),SUMIF(CLASS!$N266:$S266,BK$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BL$2),SUMIF(CLASS!$N266:$S266,BL$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BM$2),SUMIF(CLASS!$N266:$S266,BM$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BN$2),SUMIF(CLASS!$N266:$S266,BN$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BO$2),SUMIF(CLASS!$N266:$S266,BO$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BP$2),SUMIF(CLASS!$N266:$S266,BP$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BQ$2),SUMIF(CLASS!$N266:$S266,BQ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BR$2),SUMIF(CLASS!$N266:$S266,BR$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BS$2),SUMIF(CLASS!$N266:$S266,BS$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BT$2),SUMIF(CLASS!$N266:$S266,BT$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BU$2),SUMIF(CLASS!$N266:$S266,BU$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BV$2),SUMIF(CLASS!$N266:$S266,BV$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BW$2),SUMIF(CLASS!$N266:$S266,BW$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BX$2),SUMIF(CLASS!$N266:$S266,BX$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BY$2),SUMIF(CLASS!$N266:$S266,BY$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOC!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BZ$2),SUMIF(CLASS!$N266:$S266,BZ$3,CLASS!$E266:$J266))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!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:$J267))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B272","v":"Production - O&M - Wheeling"},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]
[{"$f":"ACCOUNTS!A282","v":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},0,{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,E$2),SUMIF(CLASS!$N282:$S282,E$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,F$2),SUMIF(CLASS!$N282:$S282,F$3,CLASS!$E282:$J282))","v":94648.422495439925},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,G$2),SUMIF(CLASS!$N282:$S282,G$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,H$2),SUMIF(CLASS!$N282:$S282,H$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,I$2),SUMIF(CLASS!$N282:$S282,I$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,J$2),SUMIF(CLASS!$N282:$S282,J$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,K$2),SUMIF(CLASS!$N282:$S282,K$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,L$2),SUMIF(CLASS!$N282:$S282,L$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,M$2),SUMIF(CLASS!$N282:$S282,M$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,N$2),SUMIF(CLASS!$N282:$S282,N$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,O$2),SUMIF(CLASS!$N282:$S282,O$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,P$2),SUMIF(CLASS!$N282:$S282,P$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,Q$2),SUMIF(CLASS!$N282:$S282,Q$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,R$2),SUMIF(CLASS!$N282:$S282,R$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,S$2),SUMIF(CLASS!$N282:$S282,S$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,T$2),SUMIF(CLASS!$N282:$S282,T$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,U$2),SUMIF(CLASS!$N282:$S282,U$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,V$2),SUMIF(CLASS!$N282:$S282,V$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,W$2),SUMIF(CLASS!$N282:$S282,W$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,X$2),SUMIF(CLASS!$N282:$S282,X$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,Y$2),SUMIF(CLASS!$N282:$S282,Y$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,Z$2),SUMIF(CLASS!$N282:$S282,Z$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AA$2),SUMIF(CLASS!$N282:$S282,AA$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AB$2),SUMIF(CLASS!$N282:$S282,AB$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AC$2),SUMIF(CLASS!$N282:$S282,AC$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AD$2),SUMIF(CLASS!$N282:$S282,AD$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AE$2),SUMIF(CLASS!$N282:$S282,AE$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AF$2),SUMIF(CLASS!$N282:$S282,AF$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AG$2),SUMIF(CLASS!$N282:$S282,AG$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AH$2),SUMIF(CLASS!$N282:$S282,AH$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AI$2),SUMIF(CLASS!$N282:$S282,AI$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AJ$2),SUMIF(CLASS!$N282:$S282,AJ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AK$2),SUMIF(CLASS!$N282:$S282,AK$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AL$2),SUMIF(CLASS!$N282:$S282,AL$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AM$2),SUMIF(CLASS!$N282:$S282,AM$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AN$2),SUMIF(CLASS!$N282:$S282,AN$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AO$2),SUMIF(CLASS!$N282:$S282,AO$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AP$2),SUMIF(CLASS!$N282:$S282,AP$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AQ$2),SUMIF(CLASS!$N282:$S282,AQ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AR$2),SUMIF(CLASS!$N282:$S282,AR$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AS$2),SUMIF(CLASS!$N282:$S282,AS$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AT$2),SUMIF(CLASS!$N282:$S282,AT$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AU$2),SUMIF(CLASS!$N282:$S282,AU$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AV$2),SUMIF(CLASS!$N282:$S282,AV$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AW$2),SUMIF(CLASS!$N282:$S282,AW$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AX$2),SUMIF(CLASS!$N282:$S282,AX$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AY$2),SUMIF(CLASS!$N282:$S282,AY$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AZ$2),SUMIF(CLASS!$N282:$S282,AZ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BA$2),SUMIF(CLASS!$N282:$S282,BA$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BB$2),SUMIF(CLASS!$N282:$S282,BB$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BC$2),SUMIF(CLASS!$N282:$S282,BC$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BD$2),SUMIF(CLASS!$N282:$S282,BD$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BE$2),SUMIF(CLASS!$N282:$S282,BE$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BF$2),SUMIF(CLASS!$N282:$S282,BF$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BG$2),SUMIF(CLASS!$N282:$S282,BG$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BH$2),SUMIF(CLASS!$N282:$S282,BH$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BI$2),SUMIF(CLASS!$N282:$S282,BI$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BJ$2),SUMIF(CLASS!$N282:$S282,BJ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BK$2),SUMIF(CLASS!$N282:$S282,BK$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BL$2),SUMIF(CLASS!$N282:$S282,BL$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BM$2),SUMIF(CLASS!$N282:$S282,BM$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BN$2),SUMIF(CLASS!$N282:$S282,BN$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BO$2),SUMIF(CLASS!$N282:$S282,BO$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BP$2),SUMIF(CLASS!$N282:$S282,BP$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BQ$2),SUMIF(CLASS!$N282:$S282,BQ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BR$2),SUMIF(CLASS!$N282:$S282,BR$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BS$2),SUMIF(CLASS!$N282:$S282,BS$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BT$2),SUMIF(CLASS!$N282:$S282,BT$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BU$2),SUMIF(CLASS!$N282:$S282,BU$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BV$2),SUMIF(CLASS!$N282:$S282,BV$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BW$2),SUMIF(CLASS!$N282:$S282,BW$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BX$2),SUMIF(CLASS!$N282:$S282,BX$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BY$2),SUMIF(CLASS!$N282:$S282,BY$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOC!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BZ$2),SUMIF(CLASS!$N282:$S282,BZ$3,CLASS!$E282:$J282))","v":0},null,null,94648.422495439925,0,0,0,0,0,94648.422495439925,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J283))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A288","v":565.01},{"$f":"ACCOUNTS!B288","v":"Transmission O&M - Washington"},{"$f":"ACCOUNTS!C288","v":19056918.888669107},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:$J288))","v":19056918.888669107},{"$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:$J288))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E288:$BL288)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CC288:CH288)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E288:$BL288)","v":19056918.888669107},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CK288:CP288)","v":19056918.888669107},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E288:$BL288)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CS288:CX288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DA288:DF288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DI288:DN288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DQ288:DV288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DY288:ED288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EG288:EL288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EO288:ET288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EW288:FB288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(FE288:FJ288)","v":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!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:$J298))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A299","v":"~"},{"$f":"ACCOUNTS!B299","v":"~"},{"$f":"ACCOUNTS!C299","v":0},0,{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,E$2),SUMIF(CLASS!$N299:$S299,E$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,F$2),SUMIF(CLASS!$N299:$S299,F$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,G$2),SUMIF(CLASS!$N299:$S299,G$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,H$2),SUMIF(CLASS!$N299:$S299,H$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,I$2),SUMIF(CLASS!$N299:$S299,I$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,J$2),SUMIF(CLASS!$N299:$S299,J$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,K$2),SUMIF(CLASS!$N299:$S299,K$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,L$2),SUMIF(CLASS!$N299:$S299,L$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,M$2),SUMIF(CLASS!$N299:$S299,M$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,N$2),SUMIF(CLASS!$N299:$S299,N$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,O$2),SUMIF(CLASS!$N299:$S299,O$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,P$2),SUMIF(CLASS!$N299:$S299,P$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,Q$2),SUMIF(CLASS!$N299:$S299,Q$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,R$2),SUMIF(CLASS!$N299:$S299,R$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,S$2),SUMIF(CLASS!$N299:$S299,S$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,T$2),SUMIF(CLASS!$N299:$S299,T$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,U$2),SUMIF(CLASS!$N299:$S299,U$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,V$2),SUMIF(CLASS!$N299:$S299,V$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,W$2),SUMIF(CLASS!$N299:$S299,W$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,X$2),SUMIF(CLASS!$N299:$S299,X$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,Y$2),SUMIF(CLASS!$N299:$S299,Y$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,Z$2),SUMIF(CLASS!$N299:$S299,Z$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AA$2),SUMIF(CLASS!$N299:$S299,AA$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AB$2),SUMIF(CLASS!$N299:$S299,AB$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AC$2),SUMIF(CLASS!$N299:$S299,AC$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AD$2),SUMIF(CLASS!$N299:$S299,AD$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AE$2),SUMIF(CLASS!$N299:$S299,AE$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AF$2),SUMIF(CLASS!$N299:$S299,AF$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AG$2),SUMIF(CLASS!$N299:$S299,AG$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AH$2),SUMIF(CLASS!$N299:$S299,AH$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AI$2),SUMIF(CLASS!$N299:$S299,AI$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AJ$2),SUMIF(CLASS!$N299:$S299,AJ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AK$2),SUMIF(CLASS!$N299:$S299,AK$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AL$2),SUMIF(CLASS!$N299:$S299,AL$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AM$2),SUMIF(CLASS!$N299:$S299,AM$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AN$2),SUMIF(CLASS!$N299:$S299,AN$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AO$2),SUMIF(CLASS!$N299:$S299,AO$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AP$2),SUMIF(CLASS!$N299:$S299,AP$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AQ$2),SUMIF(CLASS!$N299:$S299,AQ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AR$2),SUMIF(CLASS!$N299:$S299,AR$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AS$2),SUMIF(CLASS!$N299:$S299,AS$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AT$2),SUMIF(CLASS!$N299:$S299,AT$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AU$2),SUMIF(CLASS!$N299:$S299,AU$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AV$2),SUMIF(CLASS!$N299:$S299,AV$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AW$2),SUMIF(CLASS!$N299:$S299,AW$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AX$2),SUMIF(CLASS!$N299:$S299,AX$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AY$2),SUMIF(CLASS!$N299:$S299,AY$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AZ$2),SUMIF(CLASS!$N299:$S299,AZ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BA$2),SUMIF(CLASS!$N299:$S299,BA$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BB$2),SUMIF(CLASS!$N299:$S299,BB$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BC$2),SUMIF(CLASS!$N299:$S299,BC$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BD$2),SUMIF(CLASS!$N299:$S299,BD$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BE$2),SUMIF(CLASS!$N299:$S299,BE$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BF$2),SUMIF(CLASS!$N299:$S299,BF$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BG$2),SUMIF(CLASS!$N299:$S299,BG$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BH$2),SUMIF(CLASS!$N299:$S299,BH$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BI$2),SUMIF(CLASS!$N299:$S299,BI$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BJ$2),SUMIF(CLASS!$N299:$S299,BJ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BK$2),SUMIF(CLASS!$N299:$S299,BK$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BL$2),SUMIF(CLASS!$N299:$S299,BL$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BM$2),SUMIF(CLASS!$N299:$S299,BM$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BN$2),SUMIF(CLASS!$N299:$S299,BN$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BO$2),SUMIF(CLASS!$N299:$S299,BO$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BP$2),SUMIF(CLASS!$N299:$S299,BP$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BQ$2),SUMIF(CLASS!$N299:$S299,BQ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BR$2),SUMIF(CLASS!$N299:$S299,BR$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BS$2),SUMIF(CLASS!$N299:$S299,BS$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BT$2),SUMIF(CLASS!$N299:$S299,BT$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BU$2),SUMIF(CLASS!$N299:$S299,BU$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BV$2),SUMIF(CLASS!$N299:$S299,BV$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BW$2),SUMIF(CLASS!$N299:$S299,BW$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BX$2),SUMIF(CLASS!$N299:$S299,BX$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BY$2),SUMIF(CLASS!$N299:$S299,BY$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOC!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BZ$2),SUMIF(CLASS!$N299:$S299,BZ$3,CLASS!$E299:$J299))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A304","v":582},{"$f":"ACCOUNTS!B304","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C304","v":1809514.8395264985},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:$J304))","v":0},{"$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:$J304))","v":122751.56598801658},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,O$2),SUMIF(CLASS!$N304:$S304,O$3,CLASS!$E304:$J304))","v":1686763.2735384819},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,P$2),SUMIF(CLASS!$N304:$S304,P$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOC!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,Q$2),SUMIF(CLASS!$N304:$S304,Q$3,CLASS!$E304:$J304))","v":0},{"$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:$J304))","v":0},{"$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:$J304))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1809514.8395264985,0,0,0,0,0,1809514.8395264985,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A309","v":587},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C309","v":3412779.0851301313},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:$J309))","v":0},{"$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:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,O$2),SUMIF(CLASS!$N309:$S309,O$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,P$2),SUMIF(CLASS!$N309:$S309,P$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,Q$2),SUMIF(CLASS!$N309:$S309,Q$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,R$2),SUMIF(CLASS!$N309:$S309,R$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOC!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,S$2),SUMIF(CLASS!$N309:$S309,S$3,CLASS!$E309:$J309))","v":0},{"$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:$J309))","v":0},{"$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:$J309))","v":3412779.0851301313},{"$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:$J309))","v":0},{"$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:$J309))","v":0},{"$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:$J309))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,3412779.0851301313,0,0,0,3412779.0851301313,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J314))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A315","v":"~"},{"$f":"ACCOUNTS!B315","v":"~"},{"$f":"ACCOUNTS!C315","v":0},0,{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,E$2),SUMIF(CLASS!$N315:$S315,E$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,F$2),SUMIF(CLASS!$N315:$S315,F$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,G$2),SUMIF(CLASS!$N315:$S315,G$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,H$2),SUMIF(CLASS!$N315:$S315,H$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,I$2),SUMIF(CLASS!$N315:$S315,I$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,J$2),SUMIF(CLASS!$N315:$S315,J$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,K$2),SUMIF(CLASS!$N315:$S315,K$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,L$2),SUMIF(CLASS!$N315:$S315,L$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,M$2),SUMIF(CLASS!$N315:$S315,M$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,N$2),SUMIF(CLASS!$N315:$S315,N$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,O$2),SUMIF(CLASS!$N315:$S315,O$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,P$2),SUMIF(CLASS!$N315:$S315,P$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,Q$2),SUMIF(CLASS!$N315:$S315,Q$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,R$2),SUMIF(CLASS!$N315:$S315,R$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,S$2),SUMIF(CLASS!$N315:$S315,S$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,T$2),SUMIF(CLASS!$N315:$S315,T$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,U$2),SUMIF(CLASS!$N315:$S315,U$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,V$2),SUMIF(CLASS!$N315:$S315,V$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,W$2),SUMIF(CLASS!$N315:$S315,W$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,X$2),SUMIF(CLASS!$N315:$S315,X$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,Y$2),SUMIF(CLASS!$N315:$S315,Y$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,Z$2),SUMIF(CLASS!$N315:$S315,Z$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AA$2),SUMIF(CLASS!$N315:$S315,AA$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AB$2),SUMIF(CLASS!$N315:$S315,AB$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AC$2),SUMIF(CLASS!$N315:$S315,AC$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AD$2),SUMIF(CLASS!$N315:$S315,AD$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AE$2),SUMIF(CLASS!$N315:$S315,AE$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AF$2),SUMIF(CLASS!$N315:$S315,AF$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AG$2),SUMIF(CLASS!$N315:$S315,AG$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AH$2),SUMIF(CLASS!$N315:$S315,AH$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AI$2),SUMIF(CLASS!$N315:$S315,AI$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AJ$2),SUMIF(CLASS!$N315:$S315,AJ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AK$2),SUMIF(CLASS!$N315:$S315,AK$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AL$2),SUMIF(CLASS!$N315:$S315,AL$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AM$2),SUMIF(CLASS!$N315:$S315,AM$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AN$2),SUMIF(CLASS!$N315:$S315,AN$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AO$2),SUMIF(CLASS!$N315:$S315,AO$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AP$2),SUMIF(CLASS!$N315:$S315,AP$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AQ$2),SUMIF(CLASS!$N315:$S315,AQ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AR$2),SUMIF(CLASS!$N315:$S315,AR$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AS$2),SUMIF(CLASS!$N315:$S315,AS$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AT$2),SUMIF(CLASS!$N315:$S315,AT$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AU$2),SUMIF(CLASS!$N315:$S315,AU$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AV$2),SUMIF(CLASS!$N315:$S315,AV$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AW$2),SUMIF(CLASS!$N315:$S315,AW$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AX$2),SUMIF(CLASS!$N315:$S315,AX$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AY$2),SUMIF(CLASS!$N315:$S315,AY$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AZ$2),SUMIF(CLASS!$N315:$S315,AZ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BA$2),SUMIF(CLASS!$N315:$S315,BA$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BB$2),SUMIF(CLASS!$N315:$S315,BB$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BC$2),SUMIF(CLASS!$N315:$S315,BC$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BD$2),SUMIF(CLASS!$N315:$S315,BD$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BE$2),SUMIF(CLASS!$N315:$S315,BE$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BF$2),SUMIF(CLASS!$N315:$S315,BF$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BG$2),SUMIF(CLASS!$N315:$S315,BG$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BH$2),SUMIF(CLASS!$N315:$S315,BH$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BI$2),SUMIF(CLASS!$N315:$S315,BI$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BJ$2),SUMIF(CLASS!$N315:$S315,BJ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BK$2),SUMIF(CLASS!$N315:$S315,BK$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BL$2),SUMIF(CLASS!$N315:$S315,BL$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BM$2),SUMIF(CLASS!$N315:$S315,BM$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BN$2),SUMIF(CLASS!$N315:$S315,BN$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BO$2),SUMIF(CLASS!$N315:$S315,BO$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BP$2),SUMIF(CLASS!$N315:$S315,BP$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BQ$2),SUMIF(CLASS!$N315:$S315,BQ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BR$2),SUMIF(CLASS!$N315:$S315,BR$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BS$2),SUMIF(CLASS!$N315:$S315,BS$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BT$2),SUMIF(CLASS!$N315:$S315,BT$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BU$2),SUMIF(CLASS!$N315:$S315,BU$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BV$2),SUMIF(CLASS!$N315:$S315,BV$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BW$2),SUMIF(CLASS!$N315:$S315,BW$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BX$2),SUMIF(CLASS!$N315:$S315,BX$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BY$2),SUMIF(CLASS!$N315:$S315,BY$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOC!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BZ$2),SUMIF(CLASS!$N315:$S315,BZ$3,CLASS!$E315:$J315))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A320","v":902},{"$f":"ACCOUNTS!B320","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C320","v":11371141.862653149},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:$J320))","v":11371141.862653149},{"$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:$J320))","v":0},{"$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:$J320))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,11371141.862653149,0,0,0,11371141.862653149,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J325))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A330","v":908.01},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C330","v":181452.77413573861},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:$J330))","v":0},{"$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:$J330))","v":0},{"$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:$J330))","v":181452.77413573861},{"$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:$J330))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E330:$BL330)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CC330:CH330)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E330:$BL330)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CK330:CP330)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E330:$BL330)","v":0},0,181452.77413573861,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CS330:CX330)","v":181452.77413573861},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DA330:DF330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DI330:DN330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DQ330:DV330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DY330:ED330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EG330:EL330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EO330:ET330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EW330:FB330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(FE330:FJ330)","v":0},0]
[{"$f":"ACCOUNTS!A331","v":908.02},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C331","v":0},0,{"$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:$J331))","v":0},{"$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:$J331))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A336","v":913},{"$f":"ACCOUNTS!B336","v":"Cust Svc Exp - Advertising"},{"$f":"ACCOUNTS!C336","v":0},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:$J336))","v":0},{"$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,{"$f":"SUM(CK336:CP336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS336:CX336)","v":0},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,{"$f":"SUM(EW336:FB336)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B341","v":"General Expenses"},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]
[{"$f":"ACCOUNTS!A346","v":924},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C346","v":4733023.9572393717},0,{"$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:$J346))","v":1972601.7818844568},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,G$2),SUMIF(CLASS!$N346:$S346,G$3,CLASS!$E346:$J346))","v":590106.09571922768},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,H$2),SUMIF(CLASS!$N346:$S346,H$3,CLASS!$E346:$J346))","v":173773.93965525838},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,I$2),SUMIF(CLASS!$N346:$S346,I$3,CLASS!$E346:$J346))","v":194.16258789299053},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,J$2),SUMIF(CLASS!$N346:$S346,J$3,CLASS!$E346:$J346))","v":1725.3180861313192},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,K$2),SUMIF(CLASS!$N346:$S346,K$3,CLASS!$E346:$J346))","v":23058.688186511146},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,L$2),SUMIF(CLASS!$N346:$S346,L$3,CLASS!$E346:$J346))","v":287.99459795672772},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,M$2),SUMIF(CLASS!$N346:$S346,M$3,CLASS!$E346:$J346))","v":3612.4249721804276},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,N$2),SUMIF(CLASS!$N346:$S346,N$3,CLASS!$E346:$J346))","v":15385.894786353212},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,O$2),SUMIF(CLASS!$N346:$S346,O$3,CLASS!$E346:$J346))","v":211951.81439806821},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,P$2),SUMIF(CLASS!$N346:$S346,P$3,CLASS!$E346:$J346))","v":410814.88992819795},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,Q$2),SUMIF(CLASS!$N346:$S346,Q$3,CLASS!$E346:$J346))","v":32.602892050101282},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,R$2),SUMIF(CLASS!$N346:$S346,R$3,CLASS!$E346:$J346))","v":13509.632991243578},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,S$2),SUMIF(CLASS!$N346:$S346,S$3,CLASS!$E346:$J346))","v":829836.99337971234},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,T$2),SUMIF(CLASS!$N346:$S346,T$3,CLASS!$E346:$J346))","v":83565.66535506786},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,U$2),SUMIF(CLASS!$N346:$S346,U$3,CLASS!$E346:$J346))","v":153239.62836546495},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,V$2),SUMIF(CLASS!$N346:$S346,V$3,CLASS!$E346:$J346))","v":3647.6335736046144},{"$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:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AE$2),SUMIF(CLASS!$N346:$S346,AE$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AF$2),SUMIF(CLASS!$N346:$S346,AF$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AG$2),SUMIF(CLASS!$N346:$S346,AG$3,CLASS!$E346:$J346))","v":0},{"$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:$J346))","v":19682.594159703811},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AK$2),SUMIF(CLASS!$N346:$S346,AK$3,CLASS!$E346:$J346))","v":71308.805287310475},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AL$2),SUMIF(CLASS!$N346:$S346,AL$3,CLASS!$E346:$J346))","v":99161.473179014894},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AM$2),SUMIF(CLASS!$N346:$S346,AM$3,CLASS!$E346:$J346))","v":28660.275553508971},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AN$2),SUMIF(CLASS!$N346:$S346,AN$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AO$2),SUMIF(CLASS!$N346:$S346,AO$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AP$2),SUMIF(CLASS!$N346:$S346,AP$3,CLASS!$E346:$J346))","v":5226.5924867092926},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AQ$2),SUMIF(CLASS!$N346:$S346,AQ$3,CLASS!$E346:$J346))","v":10857.915593383183},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AR$2),SUMIF(CLASS!$N346:$S346,AR$3,CLASS!$E346:$J346))","v":7794.9546710719878},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AS$2),SUMIF(CLASS!$N346:$S346,AS$3,CLASS!$E346:$J346))","v":2986.1849492908464},{"$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:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AV$2),SUMIF(CLASS!$N346:$S346,AV$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AW$2),SUMIF(CLASS!$N346:$S346,AW$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOC!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AX$2),SUMIF(CLASS!$N346:$S346,AX$3,CLASS!$E346:$J346))","v":0},{"$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:$J346))","v":0},null,null,1972601.7818844568,0,0,0,0,0,1972601.7818844568,null,764074.19796237908,0,0,0,0,0,764074.19796237908,null,1750669.1815125425,0,245678.7958799935,0,0,0,1996347.9773925361,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A347","v":925},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C347","v":5028611.9969101809},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:$J347))","v":1886369.5669311059},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,G$2),SUMIF(CLASS!$N347:$S347,G$3,CLASS!$E347:$J347))","v":512325.10240924632},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,H$2),SUMIF(CLASS!$N347:$S347,H$3,CLASS!$E347:$J347))","v":150869.059099329},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,I$2),SUMIF(CLASS!$N347:$S347,I$3,CLASS!$E347:$J347))","v":168.57031040338646},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,J$2),SUMIF(CLASS!$N347:$S347,J$3,CLASS!$E347:$J347))","v":1648.4479061337438},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,K$2),SUMIF(CLASS!$N347:$S347,K$3,CLASS!$E347:$J347))","v":22031.326608577634},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,L$2),SUMIF(CLASS!$N347:$S347,L$3,CLASS!$E347:$J347))","v":275.16322688305888},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,M$2),SUMIF(CLASS!$N347:$S347,M$3,CLASS!$E347:$J347))","v":3451.4762404240091},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,N$2),SUMIF(CLASS!$N347:$S347,N$3,CLASS!$E347:$J347))","v":14700.388437606389},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,O$2),SUMIF(CLASS!$N347:$S347,O$3,CLASS!$E347:$J347))","v":202508.4692812697},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,P$2),SUMIF(CLASS!$N347:$S347,P$3,CLASS!$E347:$J347))","v":392511.35808191943},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,Q$2),SUMIF(CLASS!$N347:$S347,Q$3,CLASS!$E347:$J347))","v":31.150296032892388},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,R$2),SUMIF(CLASS!$N347:$S347,R$3,CLASS!$E347:$J347))","v":12907.721999823623},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,S$2),SUMIF(CLASS!$N347:$S347,S$3,CLASS!$E347:$J347))","v":792864.26379291411},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,T$2),SUMIF(CLASS!$N347:$S347,T$3,CLASS!$E347:$J347))","v":79842.463361709568},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,U$2),SUMIF(CLASS!$N347:$S347,U$3,CLASS!$E347:$J347))","v":146412.15816741687},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,V$2),SUMIF(CLASS!$N347:$S347,V$3,CLASS!$E347:$J347))","v":3485.1161505148725},{"$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:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AE$2),SUMIF(CLASS!$N347:$S347,AE$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AF$2),SUMIF(CLASS!$N347:$S347,AF$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AG$2),SUMIF(CLASS!$N347:$S347,AG$3,CLASS!$E347:$J347))","v":0},{"$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:$J347))","v":18805.651775550014},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AK$2),SUMIF(CLASS!$N347:$S347,AK$3,CLASS!$E347:$J347))","v":68131.697980599944},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AL$2),SUMIF(CLASS!$N347:$S347,AL$3,CLASS!$E347:$J347))","v":94743.41232787777},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AM$2),SUMIF(CLASS!$N347:$S347,AM$3,CLASS!$E347:$J347))","v":49637.682807007834},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AN$2),SUMIF(CLASS!$N347:$S347,AN$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AO$2),SUMIF(CLASS!$N347:$S347,AO$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AP$2),SUMIF(CLASS!$N347:$S347,AP$3,CLASS!$E347:$J347))","v":111842.63760353993},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AQ$2),SUMIF(CLASS!$N347:$S347,AQ$3,CLASS!$E347:$J347))","v":232346.01165647083},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AR$2),SUMIF(CLASS!$N347:$S347,AR$3,CLASS!$E347:$J347))","v":166802.4229227067},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AS$2),SUMIF(CLASS!$N347:$S347,AS$3,CLASS!$E347:$J347))","v":63900.67753511804},{"$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:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AV$2),SUMIF(CLASS!$N347:$S347,AV$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AW$2),SUMIF(CLASS!$N347:$S347,AW$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOC!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AX$2),SUMIF(CLASS!$N347:$S347,AX$3,CLASS!$E347:$J347))","v":0},{"$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:$J347))","v":0},null,null,1886369.5669311059,0,0,0,0,0,{"$f":"SUM(CC347:CH347)","v":1886369.5669311059},null,663362.73181897867,0,0,0,0,0,{"$f":"SUM(CK347:CP347)","v":663362.73181897867},null,1672669.5035512259,0,806210.19460887113,0,0,0,{"$f":"SUM(CS347:CX347)","v":2478879.698160097},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!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:$J352))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$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,{"$f":"ACCOUNTS!B368","v":"Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK368,FC368,EU368,EM368,EE368,DW368,DO368,DG368,CY368,CQ368,CI368)-C368),1)","v":0}]
[null,{"$f":"ACCOUNTS!B373","v":"Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B379","v":"Sub-total"},{"$f":"SUM(C374:C378)","v":0},0,{"$f":"SUM(E374:E378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS374:AS378)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB374:BB378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC374:CC378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK374:CK378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS374:CS378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA374:DA378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI374:DI378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ374:DQ378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY374:DY378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG374:EG378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO374:EO378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW374:EW378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE374:FE378)","v":0},0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A385","v":594},{"$f":"ACCOUNTS!B385","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C385","v":12335802.999784056},0,{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,E$2),SUMIF(CLASS!$N385:$S385,E$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,F$2),SUMIF(CLASS!$N385:$S385,F$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,G$2),SUMIF(CLASS!$N385:$S385,G$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,H$2),SUMIF(CLASS!$N385:$S385,H$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,I$2),SUMIF(CLASS!$N385:$S385,I$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,J$2),SUMIF(CLASS!$N385:$S385,J$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,K$2),SUMIF(CLASS!$N385:$S385,K$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,L$2),SUMIF(CLASS!$N385:$S385,L$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,M$2),SUMIF(CLASS!$N385:$S385,M$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,N$2),SUMIF(CLASS!$N385:$S385,N$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,O$2),SUMIF(CLASS!$N385:$S385,O$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,P$2),SUMIF(CLASS!$N385:$S385,P$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,Q$2),SUMIF(CLASS!$N385:$S385,Q$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,R$2),SUMIF(CLASS!$N385:$S385,R$3,CLASS!$E385:$J385))","v":197608.15537555763},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,S$2),SUMIF(CLASS!$N385:$S385,S$3,CLASS!$E385:$J385))","v":12138194.844408499},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,T$2),SUMIF(CLASS!$N385:$S385,T$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,U$2),SUMIF(CLASS!$N385:$S385,U$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,V$2),SUMIF(CLASS!$N385:$S385,V$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,W$2),SUMIF(CLASS!$N385:$S385,W$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,X$2),SUMIF(CLASS!$N385:$S385,X$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,Y$2),SUMIF(CLASS!$N385:$S385,Y$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,Z$2),SUMIF(CLASS!$N385:$S385,Z$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AA$2),SUMIF(CLASS!$N385:$S385,AA$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AB$2),SUMIF(CLASS!$N385:$S385,AB$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AC$2),SUMIF(CLASS!$N385:$S385,AC$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AD$2),SUMIF(CLASS!$N385:$S385,AD$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AE$2),SUMIF(CLASS!$N385:$S385,AE$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AF$2),SUMIF(CLASS!$N385:$S385,AF$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AG$2),SUMIF(CLASS!$N385:$S385,AG$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AH$2),SUMIF(CLASS!$N385:$S385,AH$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AI$2),SUMIF(CLASS!$N385:$S385,AI$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AJ$2),SUMIF(CLASS!$N385:$S385,AJ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AK$2),SUMIF(CLASS!$N385:$S385,AK$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AL$2),SUMIF(CLASS!$N385:$S385,AL$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AM$2),SUMIF(CLASS!$N385:$S385,AM$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AN$2),SUMIF(CLASS!$N385:$S385,AN$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AO$2),SUMIF(CLASS!$N385:$S385,AO$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AP$2),SUMIF(CLASS!$N385:$S385,AP$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AQ$2),SUMIF(CLASS!$N385:$S385,AQ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AR$2),SUMIF(CLASS!$N385:$S385,AR$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AS$2),SUMIF(CLASS!$N385:$S385,AS$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AT$2),SUMIF(CLASS!$N385:$S385,AT$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AU$2),SUMIF(CLASS!$N385:$S385,AU$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AV$2),SUMIF(CLASS!$N385:$S385,AV$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AW$2),SUMIF(CLASS!$N385:$S385,AW$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AX$2),SUMIF(CLASS!$N385:$S385,AX$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AY$2),SUMIF(CLASS!$N385:$S385,AY$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AZ$2),SUMIF(CLASS!$N385:$S385,AZ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BA$2),SUMIF(CLASS!$N385:$S385,BA$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BB$2),SUMIF(CLASS!$N385:$S385,BB$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BC$2),SUMIF(CLASS!$N385:$S385,BC$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BD$2),SUMIF(CLASS!$N385:$S385,BD$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BE$2),SUMIF(CLASS!$N385:$S385,BE$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BF$2),SUMIF(CLASS!$N385:$S385,BF$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BG$2),SUMIF(CLASS!$N385:$S385,BG$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BH$2),SUMIF(CLASS!$N385:$S385,BH$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BI$2),SUMIF(CLASS!$N385:$S385,BI$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BJ$2),SUMIF(CLASS!$N385:$S385,BJ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BK$2),SUMIF(CLASS!$N385:$S385,BK$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BL$2),SUMIF(CLASS!$N385:$S385,BL$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BM$2),SUMIF(CLASS!$N385:$S385,BM$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BN$2),SUMIF(CLASS!$N385:$S385,BN$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BO$2),SUMIF(CLASS!$N385:$S385,BO$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BP$2),SUMIF(CLASS!$N385:$S385,BP$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BQ$2),SUMIF(CLASS!$N385:$S385,BQ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BR$2),SUMIF(CLASS!$N385:$S385,BR$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BS$2),SUMIF(CLASS!$N385:$S385,BS$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BT$2),SUMIF(CLASS!$N385:$S385,BT$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BU$2),SUMIF(CLASS!$N385:$S385,BU$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BV$2),SUMIF(CLASS!$N385:$S385,BV$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BW$2),SUMIF(CLASS!$N385:$S385,BW$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BX$2),SUMIF(CLASS!$N385:$S385,BX$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BY$2),SUMIF(CLASS!$N385:$S385,BY$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOC!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BZ$2),SUMIF(CLASS!$N385:$S385,BZ$3,CLASS!$E385:$J385))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,12335802.999784056,0,0,0,0,0,12335802.999784056,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J390))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B395","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,{"$f":"ROUND((SUM(FK395,FC395,EU395,EM395,EE395,DW395,DO395,DG395,CY395,CQ395,CI395)-C395),1)","v":0}]
[{"$f":"ACCOUNTS!A396","v":935},{"$f":"ACCOUNTS!B396","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C396","v":16720545.192083759},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:$J396))","v":6318112.0487490324},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,G$2),SUMIF(CLASS!$N396:$S396,G$3,CLASS!$E396:$J396))","v":1711507.9108880064},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,H$2),SUMIF(CLASS!$N396:$S396,H$3,CLASS!$E396:$J396))","v":504003.38953227835},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,I$2),SUMIF(CLASS!$N396:$S396,I$3,CLASS!$E396:$J396))","v":563.13738764605921},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,J$2),SUMIF(CLASS!$N396:$S396,J$3,CLASS!$E396:$J396))","v":5521.1052173401331},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,K$2),SUMIF(CLASS!$N396:$S396,K$3,CLASS!$E396:$J396))","v":73788.96950940328},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,L$2),SUMIF(CLASS!$N396:$S396,L$3,CLASS!$E396:$J396))","v":921.59729276937526},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,M$2),SUMIF(CLASS!$N396:$S396,M$3,CLASS!$E396:$J396))","v":11559.942784739986},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,N$2),SUMIF(CLASS!$N396:$S396,N$3,CLASS!$E396:$J396))","v":49235.642204886426},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,O$2),SUMIF(CLASS!$N396:$S396,O$3,CLASS!$E396:$J396))","v":678256.53582629492},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,P$2),SUMIF(CLASS!$N396:$S396,P$3,CLASS!$E396:$J396))","v":1314628.4446768095},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,Q$2),SUMIF(CLASS!$N396:$S396,Q$3,CLASS!$E396:$J396))","v":104.33090503433733},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,R$2),SUMIF(CLASS!$N396:$S396,R$3,CLASS!$E396:$J396))","v":43231.509477509862},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,S$2),SUMIF(CLASS!$N396:$S396,S$3,CLASS!$E396:$J396))","v":2655520.3881064854},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,T$2),SUMIF(CLASS!$N396:$S396,T$3,CLASS!$E396:$J396))","v":267414.35952654126},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,U$2),SUMIF(CLASS!$N396:$S396,U$3,CLASS!$E396:$J396))","v":490374.56830290006},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,V$2),SUMIF(CLASS!$N396:$S396,V$3,CLASS!$E396:$J396))","v":11672.612091681644},{"$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:$J396))","v":0},{"$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:$J396))","v":62985.297713767752},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AK$2),SUMIF(CLASS!$N396:$S396,AK$3,CLASS!$E396:$J396))","v":228191.78682399524},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AL$2),SUMIF(CLASS!$N396:$S396,AL$3,CLASS!$E396:$J396))","v":317321.73407827038},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AM$2),SUMIF(CLASS!$N396:$S396,AM$3,CLASS!$E396:$J396))","v":161729.46126961999},{"$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:$J396))","v":352886.27361774648},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AQ$2),SUMIF(CLASS!$N396:$S396,AQ$3,CLASS!$E396:$J396))","v":733098.93257383606},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AR$2),SUMIF(CLASS!$N396:$S396,AR$3,CLASS!$E396:$J396))","v":526295.57668570499},{"$f":"IF(CLASS!$L396<>0,FUNCALLOC!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AS$2),SUMIF(CLASS!$N396:$S396,AS$3,CLASS!$E396:$J396))","v":201619.63684146281},{"$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:$J396))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E396:$BL396)","v":6318112.0487490324},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CC396:CH396)","v":6318112.0487490324},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E396:$BL396)","v":2216074.4378079306},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CK396:CP396)","v":2216074.4378079306},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E396:$BL396)","v":5602230.0059223948},0,2584128.6996044037,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CS396:CX396)","v":8186358.705526799},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DA396:DF396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DI396:DN396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DQ396:DV396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DY396:ED396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EG396:EL396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EO396:ET396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EW396:FB396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(FE396:FJ396)","v":0},0]
[{"$f":"ACCOUNTS!A401","v":"~"},{"$f":"ACCOUNTS!B401","v":"~"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,E$2),SUMIF(CLASS!$N401:$S401,E$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,F$2),SUMIF(CLASS!$N401:$S401,F$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,G$2),SUMIF(CLASS!$N401:$S401,G$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,H$2),SUMIF(CLASS!$N401:$S401,H$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,I$2),SUMIF(CLASS!$N401:$S401,I$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,J$2),SUMIF(CLASS!$N401:$S401,J$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,K$2),SUMIF(CLASS!$N401:$S401,K$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,L$2),SUMIF(CLASS!$N401:$S401,L$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,M$2),SUMIF(CLASS!$N401:$S401,M$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,N$2),SUMIF(CLASS!$N401:$S401,N$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,O$2),SUMIF(CLASS!$N401:$S401,O$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,P$2),SUMIF(CLASS!$N401:$S401,P$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,Q$2),SUMIF(CLASS!$N401:$S401,Q$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,R$2),SUMIF(CLASS!$N401:$S401,R$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,S$2),SUMIF(CLASS!$N401:$S401,S$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,T$2),SUMIF(CLASS!$N401:$S401,T$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,U$2),SUMIF(CLASS!$N401:$S401,U$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,V$2),SUMIF(CLASS!$N401:$S401,V$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,W$2),SUMIF(CLASS!$N401:$S401,W$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,X$2),SUMIF(CLASS!$N401:$S401,X$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,Y$2),SUMIF(CLASS!$N401:$S401,Y$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,Z$2),SUMIF(CLASS!$N401:$S401,Z$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AA$2),SUMIF(CLASS!$N401:$S401,AA$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AB$2),SUMIF(CLASS!$N401:$S401,AB$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AC$2),SUMIF(CLASS!$N401:$S401,AC$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AD$2),SUMIF(CLASS!$N401:$S401,AD$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AE$2),SUMIF(CLASS!$N401:$S401,AE$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AF$2),SUMIF(CLASS!$N401:$S401,AF$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AG$2),SUMIF(CLASS!$N401:$S401,AG$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AH$2),SUMIF(CLASS!$N401:$S401,AH$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AI$2),SUMIF(CLASS!$N401:$S401,AI$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AJ$2),SUMIF(CLASS!$N401:$S401,AJ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AK$2),SUMIF(CLASS!$N401:$S401,AK$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AL$2),SUMIF(CLASS!$N401:$S401,AL$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AM$2),SUMIF(CLASS!$N401:$S401,AM$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AN$2),SUMIF(CLASS!$N401:$S401,AN$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AO$2),SUMIF(CLASS!$N401:$S401,AO$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AP$2),SUMIF(CLASS!$N401:$S401,AP$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AQ$2),SUMIF(CLASS!$N401:$S401,AQ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AR$2),SUMIF(CLASS!$N401:$S401,AR$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AS$2),SUMIF(CLASS!$N401:$S401,AS$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AT$2),SUMIF(CLASS!$N401:$S401,AT$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AU$2),SUMIF(CLASS!$N401:$S401,AU$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AV$2),SUMIF(CLASS!$N401:$S401,AV$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AW$2),SUMIF(CLASS!$N401:$S401,AW$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AX$2),SUMIF(CLASS!$N401:$S401,AX$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AY$2),SUMIF(CLASS!$N401:$S401,AY$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AZ$2),SUMIF(CLASS!$N401:$S401,AZ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BA$2),SUMIF(CLASS!$N401:$S401,BA$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BB$2),SUMIF(CLASS!$N401:$S401,BB$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BC$2),SUMIF(CLASS!$N401:$S401,BC$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BD$2),SUMIF(CLASS!$N401:$S401,BD$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BE$2),SUMIF(CLASS!$N401:$S401,BE$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BF$2),SUMIF(CLASS!$N401:$S401,BF$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BG$2),SUMIF(CLASS!$N401:$S401,BG$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BH$2),SUMIF(CLASS!$N401:$S401,BH$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BI$2),SUMIF(CLASS!$N401:$S401,BI$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BJ$2),SUMIF(CLASS!$N401:$S401,BJ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BK$2),SUMIF(CLASS!$N401:$S401,BK$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BL$2),SUMIF(CLASS!$N401:$S401,BL$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BM$2),SUMIF(CLASS!$N401:$S401,BM$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BN$2),SUMIF(CLASS!$N401:$S401,BN$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BO$2),SUMIF(CLASS!$N401:$S401,BO$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BP$2),SUMIF(CLASS!$N401:$S401,BP$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BQ$2),SUMIF(CLASS!$N401:$S401,BQ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BR$2),SUMIF(CLASS!$N401:$S401,BR$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BS$2),SUMIF(CLASS!$N401:$S401,BS$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BT$2),SUMIF(CLASS!$N401:$S401,BT$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BU$2),SUMIF(CLASS!$N401:$S401,BU$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BV$2),SUMIF(CLASS!$N401:$S401,BV$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BW$2),SUMIF(CLASS!$N401:$S401,BW$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BX$2),SUMIF(CLASS!$N401:$S401,BX$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BY$2),SUMIF(CLASS!$N401:$S401,BY$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOC!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BZ$2),SUMIF(CLASS!$N401:$S401,BZ$3,CLASS!$E401:$J401))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B406","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"SUM(C404,C393,C379,C371,C366,)","v":69630233.498789325},0,{"$f":"SUM(E404,E393,E379,E371,E366,)","v":0},6318112.0487490324,1711507.9108880064,504003.38953227835,563.13738764605921,5521.1052173401331,73788.96950940328,921.22802213765203,11555.31088379117,153247.58153374936,2107513.4080894664,37488965.734747283,2975.1811165694012,242882.47730519835,14919196.164855165,328543.90097834339,602471.66194085975,14340.910929382764,0,0,0,0,0,0,0,0,0,0,0,0,0,62985.297713767752,228191.78682399524,855781.6791235503,2183264.193723626,0,0,352886.27361774648,733098.93257383606,526295.57668570499,{"$f":"SUM(AS404,AS393,AS379,AS371,AS366,)","v":201619.63684146281},0,0,0,0,0,0,0,0,{"$f":"SUM(BB404,BB393,BB379,BB371,BB366,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC404,CC393,CC379,CC371,CC366,)","v":6318112.0487490324},0,0,0,0,0,6318112.0487490324,null,{"$f":"SUM(CK404,CK393,CK379,CK371,CK366,)","v":2216074.4378079306},0,0,0,0,0,{"$f":"SUM(CQ404,CQ393,CQ379,CQ371,CQ366,)","v":2216074.4378079306},null,{"$f":"SUM(CS404,CS393,CS379,CS371,CS366,)","v":55951923.635128684},0,5144123.3771036901,0,0,0,{"$f":"SUM(CY404,CY393,CY379,CY371,CY366,)","v":61096047.012232371},null,{"$f":"SUM(DA404,DA393,DA379,DA371,DA366,)","v":0},0,0,0,0,0,{"$f":"SUM(DG404,DG393,DG379,DG371,DG366,)","v":0},null,{"$f":"SUM(DI404,DI393,DI379,DI371,DI366,)","v":0},0,0,0,0,0,{"$f":"SUM(DO404,DO393,DO379,DO371,DO366,)","v":0},null,{"$f":"SUM(DQ404,DQ393,DQ379,DQ371,DQ366,)","v":0},0,0,0,0,0,{"$f":"SUM(DW404,DW393,DW379,DW371,DW366,)","v":0},null,{"$f":"SUM(DY404,DY393,DY379,DY371,DY366,)","v":0},0,0,0,0,0,{"$f":"SUM(EE404,EE393,EE379,EE371,EE366,)","v":0},null,{"$f":"SUM(EG404,EG393,EG379,EG371,EG366,)","v":0},0,0,0,0,0,{"$f":"SUM(EM404,EM393,EM379,EM371,EM366,)","v":0},null,{"$f":"SUM(EO404,EO393,EO379,EO371,EO366,)","v":0},0,0,0,0,0,{"$f":"SUM(EU404,EU393,EU379,EU371,EU366,)","v":0},null,{"$f":"SUM(EW404,EW393,EW379,EW371,EW366,)","v":0},0,0,0,0,0,{"$f":"SUM(FC404,FC393,FC379,FC371,FC366,)","v":0},null,{"$f":"SUM(FE404,FE393,FE379,FE371,FE366,)","v":0},0,0,0,0,0,{"$f":"SUM(FK404,FK393,FK379,FK371,FK366,)","v":0},{"$f":"ROUND((SUM(FK406,FC406,EU406,EM406,EE406,DW406,DO406,DG406,CY406,CQ406,CI406)-C406),1)","v":0}]
[{"$f":"ACCOUNTS!A411","v":"Labor O & M Expenses"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A417","v":"~"},{"$f":"ACCOUNTS!B417","v":"~"},{"$f":"ACCOUNTS!C417","v":0},0,{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,E$2),SUMIF(CLASS!$N417:$S417,E$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,F$2),SUMIF(CLASS!$N417:$S417,F$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,G$2),SUMIF(CLASS!$N417:$S417,G$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,H$2),SUMIF(CLASS!$N417:$S417,H$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,I$2),SUMIF(CLASS!$N417:$S417,I$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,J$2),SUMIF(CLASS!$N417:$S417,J$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,K$2),SUMIF(CLASS!$N417:$S417,K$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,L$2),SUMIF(CLASS!$N417:$S417,L$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,M$2),SUMIF(CLASS!$N417:$S417,M$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,N$2),SUMIF(CLASS!$N417:$S417,N$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,O$2),SUMIF(CLASS!$N417:$S417,O$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,P$2),SUMIF(CLASS!$N417:$S417,P$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,Q$2),SUMIF(CLASS!$N417:$S417,Q$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,R$2),SUMIF(CLASS!$N417:$S417,R$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,S$2),SUMIF(CLASS!$N417:$S417,S$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,T$2),SUMIF(CLASS!$N417:$S417,T$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,U$2),SUMIF(CLASS!$N417:$S417,U$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,V$2),SUMIF(CLASS!$N417:$S417,V$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,W$2),SUMIF(CLASS!$N417:$S417,W$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,X$2),SUMIF(CLASS!$N417:$S417,X$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,Y$2),SUMIF(CLASS!$N417:$S417,Y$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,Z$2),SUMIF(CLASS!$N417:$S417,Z$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AA$2),SUMIF(CLASS!$N417:$S417,AA$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AB$2),SUMIF(CLASS!$N417:$S417,AB$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AC$2),SUMIF(CLASS!$N417:$S417,AC$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AD$2),SUMIF(CLASS!$N417:$S417,AD$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AE$2),SUMIF(CLASS!$N417:$S417,AE$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AF$2),SUMIF(CLASS!$N417:$S417,AF$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AG$2),SUMIF(CLASS!$N417:$S417,AG$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AH$2),SUMIF(CLASS!$N417:$S417,AH$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AI$2),SUMIF(CLASS!$N417:$S417,AI$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AJ$2),SUMIF(CLASS!$N417:$S417,AJ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AK$2),SUMIF(CLASS!$N417:$S417,AK$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AL$2),SUMIF(CLASS!$N417:$S417,AL$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AM$2),SUMIF(CLASS!$N417:$S417,AM$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AN$2),SUMIF(CLASS!$N417:$S417,AN$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AO$2),SUMIF(CLASS!$N417:$S417,AO$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AP$2),SUMIF(CLASS!$N417:$S417,AP$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AQ$2),SUMIF(CLASS!$N417:$S417,AQ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AR$2),SUMIF(CLASS!$N417:$S417,AR$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AS$2),SUMIF(CLASS!$N417:$S417,AS$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AT$2),SUMIF(CLASS!$N417:$S417,AT$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AU$2),SUMIF(CLASS!$N417:$S417,AU$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AV$2),SUMIF(CLASS!$N417:$S417,AV$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AW$2),SUMIF(CLASS!$N417:$S417,AW$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AX$2),SUMIF(CLASS!$N417:$S417,AX$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AY$2),SUMIF(CLASS!$N417:$S417,AY$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AZ$2),SUMIF(CLASS!$N417:$S417,AZ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BA$2),SUMIF(CLASS!$N417:$S417,BA$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BB$2),SUMIF(CLASS!$N417:$S417,BB$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BC$2),SUMIF(CLASS!$N417:$S417,BC$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BD$2),SUMIF(CLASS!$N417:$S417,BD$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BE$2),SUMIF(CLASS!$N417:$S417,BE$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BF$2),SUMIF(CLASS!$N417:$S417,BF$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BG$2),SUMIF(CLASS!$N417:$S417,BG$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BH$2),SUMIF(CLASS!$N417:$S417,BH$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BI$2),SUMIF(CLASS!$N417:$S417,BI$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BJ$2),SUMIF(CLASS!$N417:$S417,BJ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BK$2),SUMIF(CLASS!$N417:$S417,BK$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BL$2),SUMIF(CLASS!$N417:$S417,BL$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BM$2),SUMIF(CLASS!$N417:$S417,BM$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BN$2),SUMIF(CLASS!$N417:$S417,BN$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BO$2),SUMIF(CLASS!$N417:$S417,BO$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BP$2),SUMIF(CLASS!$N417:$S417,BP$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BQ$2),SUMIF(CLASS!$N417:$S417,BQ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BR$2),SUMIF(CLASS!$N417:$S417,BR$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BS$2),SUMIF(CLASS!$N417:$S417,BS$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BT$2),SUMIF(CLASS!$N417:$S417,BT$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BU$2),SUMIF(CLASS!$N417:$S417,BU$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BV$2),SUMIF(CLASS!$N417:$S417,BV$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BW$2),SUMIF(CLASS!$N417:$S417,BW$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BX$2),SUMIF(CLASS!$N417:$S417,BX$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BY$2),SUMIF(CLASS!$N417:$S417,BY$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOC!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BZ$2),SUMIF(CLASS!$N417:$S417,BZ$3,CLASS!$E417:$J417))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A422","v":"~"},{"$f":"ACCOUNTS!B422","v":"~"},{"$f":"ACCOUNTS!C422","v":0},0,{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,E$2),SUMIF(CLASS!$N422:$S422,E$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,F$2),SUMIF(CLASS!$N422:$S422,F$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,G$2),SUMIF(CLASS!$N422:$S422,G$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,H$2),SUMIF(CLASS!$N422:$S422,H$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,I$2),SUMIF(CLASS!$N422:$S422,I$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,J$2),SUMIF(CLASS!$N422:$S422,J$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,K$2),SUMIF(CLASS!$N422:$S422,K$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,L$2),SUMIF(CLASS!$N422:$S422,L$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,M$2),SUMIF(CLASS!$N422:$S422,M$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,N$2),SUMIF(CLASS!$N422:$S422,N$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,O$2),SUMIF(CLASS!$N422:$S422,O$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,P$2),SUMIF(CLASS!$N422:$S422,P$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,Q$2),SUMIF(CLASS!$N422:$S422,Q$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,R$2),SUMIF(CLASS!$N422:$S422,R$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,S$2),SUMIF(CLASS!$N422:$S422,S$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,T$2),SUMIF(CLASS!$N422:$S422,T$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,U$2),SUMIF(CLASS!$N422:$S422,U$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,V$2),SUMIF(CLASS!$N422:$S422,V$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,W$2),SUMIF(CLASS!$N422:$S422,W$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,X$2),SUMIF(CLASS!$N422:$S422,X$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,Y$2),SUMIF(CLASS!$N422:$S422,Y$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,Z$2),SUMIF(CLASS!$N422:$S422,Z$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AA$2),SUMIF(CLASS!$N422:$S422,AA$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AB$2),SUMIF(CLASS!$N422:$S422,AB$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AC$2),SUMIF(CLASS!$N422:$S422,AC$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AD$2),SUMIF(CLASS!$N422:$S422,AD$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AE$2),SUMIF(CLASS!$N422:$S422,AE$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AF$2),SUMIF(CLASS!$N422:$S422,AF$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AG$2),SUMIF(CLASS!$N422:$S422,AG$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AH$2),SUMIF(CLASS!$N422:$S422,AH$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AI$2),SUMIF(CLASS!$N422:$S422,AI$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AJ$2),SUMIF(CLASS!$N422:$S422,AJ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AK$2),SUMIF(CLASS!$N422:$S422,AK$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AL$2),SUMIF(CLASS!$N422:$S422,AL$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AM$2),SUMIF(CLASS!$N422:$S422,AM$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AN$2),SUMIF(CLASS!$N422:$S422,AN$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AO$2),SUMIF(CLASS!$N422:$S422,AO$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AP$2),SUMIF(CLASS!$N422:$S422,AP$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AQ$2),SUMIF(CLASS!$N422:$S422,AQ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AR$2),SUMIF(CLASS!$N422:$S422,AR$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AS$2),SUMIF(CLASS!$N422:$S422,AS$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AT$2),SUMIF(CLASS!$N422:$S422,AT$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AU$2),SUMIF(CLASS!$N422:$S422,AU$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AV$2),SUMIF(CLASS!$N422:$S422,AV$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AW$2),SUMIF(CLASS!$N422:$S422,AW$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AX$2),SUMIF(CLASS!$N422:$S422,AX$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AY$2),SUMIF(CLASS!$N422:$S422,AY$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AZ$2),SUMIF(CLASS!$N422:$S422,AZ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BA$2),SUMIF(CLASS!$N422:$S422,BA$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BB$2),SUMIF(CLASS!$N422:$S422,BB$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BC$2),SUMIF(CLASS!$N422:$S422,BC$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BD$2),SUMIF(CLASS!$N422:$S422,BD$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BE$2),SUMIF(CLASS!$N422:$S422,BE$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BF$2),SUMIF(CLASS!$N422:$S422,BF$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BG$2),SUMIF(CLASS!$N422:$S422,BG$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BH$2),SUMIF(CLASS!$N422:$S422,BH$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BI$2),SUMIF(CLASS!$N422:$S422,BI$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BJ$2),SUMIF(CLASS!$N422:$S422,BJ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BK$2),SUMIF(CLASS!$N422:$S422,BK$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BL$2),SUMIF(CLASS!$N422:$S422,BL$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BM$2),SUMIF(CLASS!$N422:$S422,BM$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BN$2),SUMIF(CLASS!$N422:$S422,BN$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BO$2),SUMIF(CLASS!$N422:$S422,BO$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BP$2),SUMIF(CLASS!$N422:$S422,BP$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BQ$2),SUMIF(CLASS!$N422:$S422,BQ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BR$2),SUMIF(CLASS!$N422:$S422,BR$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BS$2),SUMIF(CLASS!$N422:$S422,BS$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BT$2),SUMIF(CLASS!$N422:$S422,BT$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BU$2),SUMIF(CLASS!$N422:$S422,BU$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BV$2),SUMIF(CLASS!$N422:$S422,BV$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BW$2),SUMIF(CLASS!$N422:$S422,BW$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BX$2),SUMIF(CLASS!$N422:$S422,BX$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BY$2),SUMIF(CLASS!$N422:$S422,BY$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOC!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BZ$2),SUMIF(CLASS!$N422:$S422,BZ$3,CLASS!$E422:$J422))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!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]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},0,{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,E$2),SUMIF(CLASS!$N433:$S433,E$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,F$2),SUMIF(CLASS!$N433:$S433,F$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,G$2),SUMIF(CLASS!$N433:$S433,G$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,H$2),SUMIF(CLASS!$N433:$S433,H$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,I$2),SUMIF(CLASS!$N433:$S433,I$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,J$2),SUMIF(CLASS!$N433:$S433,J$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,K$2),SUMIF(CLASS!$N433:$S433,K$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,L$2),SUMIF(CLASS!$N433:$S433,L$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,M$2),SUMIF(CLASS!$N433:$S433,M$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,N$2),SUMIF(CLASS!$N433:$S433,N$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,O$2),SUMIF(CLASS!$N433:$S433,O$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,P$2),SUMIF(CLASS!$N433:$S433,P$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,Q$2),SUMIF(CLASS!$N433:$S433,Q$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,R$2),SUMIF(CLASS!$N433:$S433,R$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,S$2),SUMIF(CLASS!$N433:$S433,S$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,T$2),SUMIF(CLASS!$N433:$S433,T$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,U$2),SUMIF(CLASS!$N433:$S433,U$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,V$2),SUMIF(CLASS!$N433:$S433,V$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,W$2),SUMIF(CLASS!$N433:$S433,W$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,X$2),SUMIF(CLASS!$N433:$S433,X$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,Y$2),SUMIF(CLASS!$N433:$S433,Y$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,Z$2),SUMIF(CLASS!$N433:$S433,Z$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AA$2),SUMIF(CLASS!$N433:$S433,AA$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AB$2),SUMIF(CLASS!$N433:$S433,AB$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AC$2),SUMIF(CLASS!$N433:$S433,AC$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AD$2),SUMIF(CLASS!$N433:$S433,AD$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AE$2),SUMIF(CLASS!$N433:$S433,AE$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AF$2),SUMIF(CLASS!$N433:$S433,AF$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AG$2),SUMIF(CLASS!$N433:$S433,AG$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AH$2),SUMIF(CLASS!$N433:$S433,AH$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AI$2),SUMIF(CLASS!$N433:$S433,AI$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AJ$2),SUMIF(CLASS!$N433:$S433,AJ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AK$2),SUMIF(CLASS!$N433:$S433,AK$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AL$2),SUMIF(CLASS!$N433:$S433,AL$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AM$2),SUMIF(CLASS!$N433:$S433,AM$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AN$2),SUMIF(CLASS!$N433:$S433,AN$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AO$2),SUMIF(CLASS!$N433:$S433,AO$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AP$2),SUMIF(CLASS!$N433:$S433,AP$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AQ$2),SUMIF(CLASS!$N433:$S433,AQ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AR$2),SUMIF(CLASS!$N433:$S433,AR$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AS$2),SUMIF(CLASS!$N433:$S433,AS$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AT$2),SUMIF(CLASS!$N433:$S433,AT$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AU$2),SUMIF(CLASS!$N433:$S433,AU$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AV$2),SUMIF(CLASS!$N433:$S433,AV$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AW$2),SUMIF(CLASS!$N433:$S433,AW$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AX$2),SUMIF(CLASS!$N433:$S433,AX$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AY$2),SUMIF(CLASS!$N433:$S433,AY$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AZ$2),SUMIF(CLASS!$N433:$S433,AZ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BA$2),SUMIF(CLASS!$N433:$S433,BA$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BB$2),SUMIF(CLASS!$N433:$S433,BB$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BC$2),SUMIF(CLASS!$N433:$S433,BC$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BD$2),SUMIF(CLASS!$N433:$S433,BD$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BE$2),SUMIF(CLASS!$N433:$S433,BE$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BF$2),SUMIF(CLASS!$N433:$S433,BF$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BG$2),SUMIF(CLASS!$N433:$S433,BG$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BH$2),SUMIF(CLASS!$N433:$S433,BH$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BI$2),SUMIF(CLASS!$N433:$S433,BI$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BJ$2),SUMIF(CLASS!$N433:$S433,BJ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BK$2),SUMIF(CLASS!$N433:$S433,BK$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BL$2),SUMIF(CLASS!$N433:$S433,BL$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BM$2),SUMIF(CLASS!$N433:$S433,BM$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BN$2),SUMIF(CLASS!$N433:$S433,BN$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BO$2),SUMIF(CLASS!$N433:$S433,BO$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BP$2),SUMIF(CLASS!$N433:$S433,BP$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BQ$2),SUMIF(CLASS!$N433:$S433,BQ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BR$2),SUMIF(CLASS!$N433:$S433,BR$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BS$2),SUMIF(CLASS!$N433:$S433,BS$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BT$2),SUMIF(CLASS!$N433:$S433,BT$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BU$2),SUMIF(CLASS!$N433:$S433,BU$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BV$2),SUMIF(CLASS!$N433:$S433,BV$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BW$2),SUMIF(CLASS!$N433:$S433,BW$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BX$2),SUMIF(CLASS!$N433:$S433,BX$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BY$2),SUMIF(CLASS!$N433:$S433,BY$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOC!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BZ$2),SUMIF(CLASS!$N433:$S433,BZ$3,CLASS!$E433:$J433))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CC433:CH433)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CK433:CP433)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CS433:CX433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DA433:DF433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DI433:DN433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DQ433:DV433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DY433:ED433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EG433:EL433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EO433:ET433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EW433:FB433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(FE433:FJ433)","v":0},0]
[null,{"$f":"ACCOUNTS!B438","v":"Production Labor Exp - Other"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B444","v":"Transmission 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]
[{"$f":"ACCOUNTS!A449","v":"~"},{"$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!A454","v":"~"},{"$f":"ACCOUNTS!B454","v":"~"},{"$f":"ACCOUNTS!C454","v":0},0,{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,E$2),SUMIF(CLASS!$N454:$S454,E$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,F$2),SUMIF(CLASS!$N454:$S454,F$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,G$2),SUMIF(CLASS!$N454:$S454,G$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,H$2),SUMIF(CLASS!$N454:$S454,H$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,I$2),SUMIF(CLASS!$N454:$S454,I$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,J$2),SUMIF(CLASS!$N454:$S454,J$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,K$2),SUMIF(CLASS!$N454:$S454,K$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,L$2),SUMIF(CLASS!$N454:$S454,L$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,M$2),SUMIF(CLASS!$N454:$S454,M$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,N$2),SUMIF(CLASS!$N454:$S454,N$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,O$2),SUMIF(CLASS!$N454:$S454,O$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,P$2),SUMIF(CLASS!$N454:$S454,P$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,Q$2),SUMIF(CLASS!$N454:$S454,Q$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,R$2),SUMIF(CLASS!$N454:$S454,R$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,S$2),SUMIF(CLASS!$N454:$S454,S$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,T$2),SUMIF(CLASS!$N454:$S454,T$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,U$2),SUMIF(CLASS!$N454:$S454,U$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,V$2),SUMIF(CLASS!$N454:$S454,V$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,W$2),SUMIF(CLASS!$N454:$S454,W$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,X$2),SUMIF(CLASS!$N454:$S454,X$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,Y$2),SUMIF(CLASS!$N454:$S454,Y$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,Z$2),SUMIF(CLASS!$N454:$S454,Z$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AA$2),SUMIF(CLASS!$N454:$S454,AA$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AB$2),SUMIF(CLASS!$N454:$S454,AB$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AC$2),SUMIF(CLASS!$N454:$S454,AC$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AD$2),SUMIF(CLASS!$N454:$S454,AD$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AE$2),SUMIF(CLASS!$N454:$S454,AE$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AF$2),SUMIF(CLASS!$N454:$S454,AF$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AG$2),SUMIF(CLASS!$N454:$S454,AG$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AH$2),SUMIF(CLASS!$N454:$S454,AH$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AI$2),SUMIF(CLASS!$N454:$S454,AI$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AJ$2),SUMIF(CLASS!$N454:$S454,AJ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AK$2),SUMIF(CLASS!$N454:$S454,AK$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AL$2),SUMIF(CLASS!$N454:$S454,AL$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AM$2),SUMIF(CLASS!$N454:$S454,AM$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AN$2),SUMIF(CLASS!$N454:$S454,AN$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AO$2),SUMIF(CLASS!$N454:$S454,AO$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AP$2),SUMIF(CLASS!$N454:$S454,AP$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AQ$2),SUMIF(CLASS!$N454:$S454,AQ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AR$2),SUMIF(CLASS!$N454:$S454,AR$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AS$2),SUMIF(CLASS!$N454:$S454,AS$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AT$2),SUMIF(CLASS!$N454:$S454,AT$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AU$2),SUMIF(CLASS!$N454:$S454,AU$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AV$2),SUMIF(CLASS!$N454:$S454,AV$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AW$2),SUMIF(CLASS!$N454:$S454,AW$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AX$2),SUMIF(CLASS!$N454:$S454,AX$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AY$2),SUMIF(CLASS!$N454:$S454,AY$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AZ$2),SUMIF(CLASS!$N454:$S454,AZ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BA$2),SUMIF(CLASS!$N454:$S454,BA$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BB$2),SUMIF(CLASS!$N454:$S454,BB$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BC$2),SUMIF(CLASS!$N454:$S454,BC$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BD$2),SUMIF(CLASS!$N454:$S454,BD$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BE$2),SUMIF(CLASS!$N454:$S454,BE$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BF$2),SUMIF(CLASS!$N454:$S454,BF$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BG$2),SUMIF(CLASS!$N454:$S454,BG$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BH$2),SUMIF(CLASS!$N454:$S454,BH$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BI$2),SUMIF(CLASS!$N454:$S454,BI$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BJ$2),SUMIF(CLASS!$N454:$S454,BJ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BK$2),SUMIF(CLASS!$N454:$S454,BK$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BL$2),SUMIF(CLASS!$N454:$S454,BL$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BM$2),SUMIF(CLASS!$N454:$S454,BM$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BN$2),SUMIF(CLASS!$N454:$S454,BN$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BO$2),SUMIF(CLASS!$N454:$S454,BO$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BP$2),SUMIF(CLASS!$N454:$S454,BP$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BQ$2),SUMIF(CLASS!$N454:$S454,BQ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BR$2),SUMIF(CLASS!$N454:$S454,BR$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BS$2),SUMIF(CLASS!$N454:$S454,BS$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BT$2),SUMIF(CLASS!$N454:$S454,BT$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BU$2),SUMIF(CLASS!$N454:$S454,BU$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BV$2),SUMIF(CLASS!$N454:$S454,BV$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BW$2),SUMIF(CLASS!$N454:$S454,BW$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BX$2),SUMIF(CLASS!$N454:$S454,BX$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BY$2),SUMIF(CLASS!$N454:$S454,BY$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOC!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BZ$2),SUMIF(CLASS!$N454:$S454,BZ$3,CLASS!$E454:$J454))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A459","v":"S102"},{"$f":"ACCOUNTS!B459","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C459","v":28292537.446778752},0,{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,E$2),SUMIF(CLASS!$N459:$S459,E$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,F$2),SUMIF(CLASS!$N459:$S459,F$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,G$2),SUMIF(CLASS!$N459:$S459,G$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,H$2),SUMIF(CLASS!$N459:$S459,H$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,I$2),SUMIF(CLASS!$N459:$S459,I$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,J$2),SUMIF(CLASS!$N459:$S459,J$3,CLASS!$E459:$J459))","v":24798.710497541495},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,K$2),SUMIF(CLASS!$N459:$S459,K$3,CLASS!$E459:$J459))","v":331432.06310007145},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,L$2),SUMIF(CLASS!$N459:$S459,L$3,CLASS!$E459:$J459))","v":4139.4654800141907},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,M$2),SUMIF(CLASS!$N459:$S459,M$3,CLASS!$E459:$J459))","v":51922.878337214235},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,N$2),SUMIF(CLASS!$N459:$S459,N$3,CLASS!$E459:$J459))","v":221147.82985203422},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,O$2),SUMIF(CLASS!$N459:$S459,O$3,CLASS!$E459:$J459))","v":3046471.0982495779},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,P$2),SUMIF(CLASS!$N459:$S459,P$3,CLASS!$E459:$J459))","v":5904812.3388381032},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,Q$2),SUMIF(CLASS!$N459:$S459,Q$3,CLASS!$E459:$J459))","v":468.61485301297682},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,R$2),SUMIF(CLASS!$N459:$S459,R$3,CLASS!$E459:$J459))","v":194179.54299030369},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,S$2),SUMIF(CLASS!$N459:$S459,S$3,CLASS!$E459:$J459))","v":11927590.352407295},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,T$2),SUMIF(CLASS!$N459:$S459,T$3,CLASS!$E459:$J459))","v":1201123.8735238241},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,U$2),SUMIF(CLASS!$N459:$S459,U$3,CLASS!$E459:$J459))","v":2202576.563204689},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,V$2),SUMIF(CLASS!$N459:$S459,V$3,CLASS!$E459:$J459))","v":52428.946128863921},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,W$2),SUMIF(CLASS!$N459:$S459,W$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,X$2),SUMIF(CLASS!$N459:$S459,X$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,Y$2),SUMIF(CLASS!$N459:$S459,Y$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,Z$2),SUMIF(CLASS!$N459:$S459,Z$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AA$2),SUMIF(CLASS!$N459:$S459,AA$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AB$2),SUMIF(CLASS!$N459:$S459,AB$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AC$2),SUMIF(CLASS!$N459:$S459,AC$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AD$2),SUMIF(CLASS!$N459:$S459,AD$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AE$2),SUMIF(CLASS!$N459:$S459,AE$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AF$2),SUMIF(CLASS!$N459:$S459,AF$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AG$2),SUMIF(CLASS!$N459:$S459,AG$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AH$2),SUMIF(CLASS!$N459:$S459,AH$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AI$2),SUMIF(CLASS!$N459:$S459,AI$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AJ$2),SUMIF(CLASS!$N459:$S459,AJ$3,CLASS!$E459:$J459))","v":282906.06719458266},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AK$2),SUMIF(CLASS!$N459:$S459,AK$3,CLASS!$E459:$J459))","v":1024950.9539488897},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AL$2),SUMIF(CLASS!$N459:$S459,AL$3,CLASS!$E459:$J459))","v":1425288.8702917986},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AM$2),SUMIF(CLASS!$N459:$S459,AM$3,CLASS!$E459:$J459))","v":396299.27788093337},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AN$2),SUMIF(CLASS!$N459:$S459,AN$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AO$2),SUMIF(CLASS!$N459:$S459,AO$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AP$2),SUMIF(CLASS!$N459:$S459,AP$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AQ$2),SUMIF(CLASS!$N459:$S459,AQ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AR$2),SUMIF(CLASS!$N459:$S459,AR$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AS$2),SUMIF(CLASS!$N459:$S459,AS$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AT$2),SUMIF(CLASS!$N459:$S459,AT$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AU$2),SUMIF(CLASS!$N459:$S459,AU$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AV$2),SUMIF(CLASS!$N459:$S459,AV$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AW$2),SUMIF(CLASS!$N459:$S459,AW$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AX$2),SUMIF(CLASS!$N459:$S459,AX$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AY$2),SUMIF(CLASS!$N459:$S459,AY$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AZ$2),SUMIF(CLASS!$N459:$S459,AZ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BA$2),SUMIF(CLASS!$N459:$S459,BA$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BB$2),SUMIF(CLASS!$N459:$S459,BB$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BC$2),SUMIF(CLASS!$N459:$S459,BC$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BD$2),SUMIF(CLASS!$N459:$S459,BD$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BE$2),SUMIF(CLASS!$N459:$S459,BE$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BF$2),SUMIF(CLASS!$N459:$S459,BF$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BG$2),SUMIF(CLASS!$N459:$S459,BG$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BH$2),SUMIF(CLASS!$N459:$S459,BH$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BI$2),SUMIF(CLASS!$N459:$S459,BI$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BJ$2),SUMIF(CLASS!$N459:$S459,BJ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BK$2),SUMIF(CLASS!$N459:$S459,BK$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BL$2),SUMIF(CLASS!$N459:$S459,BL$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BM$2),SUMIF(CLASS!$N459:$S459,BM$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BN$2),SUMIF(CLASS!$N459:$S459,BN$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BO$2),SUMIF(CLASS!$N459:$S459,BO$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BP$2),SUMIF(CLASS!$N459:$S459,BP$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BQ$2),SUMIF(CLASS!$N459:$S459,BQ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BR$2),SUMIF(CLASS!$N459:$S459,BR$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BS$2),SUMIF(CLASS!$N459:$S459,BS$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BT$2),SUMIF(CLASS!$N459:$S459,BT$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BU$2),SUMIF(CLASS!$N459:$S459,BU$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BV$2),SUMIF(CLASS!$N459:$S459,BV$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BW$2),SUMIF(CLASS!$N459:$S459,BW$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BX$2),SUMIF(CLASS!$N459:$S459,BX$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BY$2),SUMIF(CLASS!$N459:$S459,BY$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOC!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BZ$2),SUMIF(CLASS!$N459:$S459,BZ$3,CLASS!$E459:$J459))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E459:$BL459)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CC459:CH459)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E459:$BL459)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CK459:CP459)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E459:$BL459)","v":25163092.277462546},0,3129445.1693162043,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CS459:CX459)","v":28292537.446778752},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DA459:DF459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DI459:DN459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DQ459:DV459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DY459:ED459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EG459:EL459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EO459:ET459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EW459:FB459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(FE459:FJ459)","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!A465","v":"~"},{"$f":"ACCOUNTS!B465","v":"~"},{"$f":"ACCOUNTS!C465","v":0},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:$J465))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A475","v":"~"},{"$f":"ACCOUNTS!B475","v":"~"},{"$f":"ACCOUNTS!C475","v":0},0,{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,E$2),SUMIF(CLASS!$N475:$S475,E$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,F$2),SUMIF(CLASS!$N475:$S475,F$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,G$2),SUMIF(CLASS!$N475:$S475,G$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,H$2),SUMIF(CLASS!$N475:$S475,H$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,I$2),SUMIF(CLASS!$N475:$S475,I$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,J$2),SUMIF(CLASS!$N475:$S475,J$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,K$2),SUMIF(CLASS!$N475:$S475,K$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,L$2),SUMIF(CLASS!$N475:$S475,L$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,M$2),SUMIF(CLASS!$N475:$S475,M$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,N$2),SUMIF(CLASS!$N475:$S475,N$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,O$2),SUMIF(CLASS!$N475:$S475,O$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,P$2),SUMIF(CLASS!$N475:$S475,P$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,Q$2),SUMIF(CLASS!$N475:$S475,Q$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,R$2),SUMIF(CLASS!$N475:$S475,R$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,S$2),SUMIF(CLASS!$N475:$S475,S$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,T$2),SUMIF(CLASS!$N475:$S475,T$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,U$2),SUMIF(CLASS!$N475:$S475,U$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,V$2),SUMIF(CLASS!$N475:$S475,V$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,W$2),SUMIF(CLASS!$N475:$S475,W$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,X$2),SUMIF(CLASS!$N475:$S475,X$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,Y$2),SUMIF(CLASS!$N475:$S475,Y$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,Z$2),SUMIF(CLASS!$N475:$S475,Z$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AA$2),SUMIF(CLASS!$N475:$S475,AA$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AB$2),SUMIF(CLASS!$N475:$S475,AB$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AC$2),SUMIF(CLASS!$N475:$S475,AC$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AD$2),SUMIF(CLASS!$N475:$S475,AD$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AE$2),SUMIF(CLASS!$N475:$S475,AE$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AF$2),SUMIF(CLASS!$N475:$S475,AF$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AG$2),SUMIF(CLASS!$N475:$S475,AG$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AH$2),SUMIF(CLASS!$N475:$S475,AH$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AI$2),SUMIF(CLASS!$N475:$S475,AI$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AJ$2),SUMIF(CLASS!$N475:$S475,AJ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AK$2),SUMIF(CLASS!$N475:$S475,AK$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AL$2),SUMIF(CLASS!$N475:$S475,AL$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AM$2),SUMIF(CLASS!$N475:$S475,AM$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AN$2),SUMIF(CLASS!$N475:$S475,AN$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AO$2),SUMIF(CLASS!$N475:$S475,AO$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AP$2),SUMIF(CLASS!$N475:$S475,AP$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AQ$2),SUMIF(CLASS!$N475:$S475,AQ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AR$2),SUMIF(CLASS!$N475:$S475,AR$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AS$2),SUMIF(CLASS!$N475:$S475,AS$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AT$2),SUMIF(CLASS!$N475:$S475,AT$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AU$2),SUMIF(CLASS!$N475:$S475,AU$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AV$2),SUMIF(CLASS!$N475:$S475,AV$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AW$2),SUMIF(CLASS!$N475:$S475,AW$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AX$2),SUMIF(CLASS!$N475:$S475,AX$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AY$2),SUMIF(CLASS!$N475:$S475,AY$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AZ$2),SUMIF(CLASS!$N475:$S475,AZ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BA$2),SUMIF(CLASS!$N475:$S475,BA$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BB$2),SUMIF(CLASS!$N475:$S475,BB$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BC$2),SUMIF(CLASS!$N475:$S475,BC$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BD$2),SUMIF(CLASS!$N475:$S475,BD$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BE$2),SUMIF(CLASS!$N475:$S475,BE$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BF$2),SUMIF(CLASS!$N475:$S475,BF$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BG$2),SUMIF(CLASS!$N475:$S475,BG$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BH$2),SUMIF(CLASS!$N475:$S475,BH$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BI$2),SUMIF(CLASS!$N475:$S475,BI$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BJ$2),SUMIF(CLASS!$N475:$S475,BJ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BK$2),SUMIF(CLASS!$N475:$S475,BK$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BL$2),SUMIF(CLASS!$N475:$S475,BL$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BM$2),SUMIF(CLASS!$N475:$S475,BM$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BN$2),SUMIF(CLASS!$N475:$S475,BN$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BO$2),SUMIF(CLASS!$N475:$S475,BO$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BP$2),SUMIF(CLASS!$N475:$S475,BP$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BQ$2),SUMIF(CLASS!$N475:$S475,BQ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BR$2),SUMIF(CLASS!$N475:$S475,BR$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BS$2),SUMIF(CLASS!$N475:$S475,BS$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BT$2),SUMIF(CLASS!$N475:$S475,BT$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BU$2),SUMIF(CLASS!$N475:$S475,BU$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BV$2),SUMIF(CLASS!$N475:$S475,BV$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BW$2),SUMIF(CLASS!$N475:$S475,BW$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BX$2),SUMIF(CLASS!$N475:$S475,BX$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BY$2),SUMIF(CLASS!$N475:$S475,BY$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOC!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BZ$2),SUMIF(CLASS!$N475:$S475,BZ$3,CLASS!$E475:$J475))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J476))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B481","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]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},0,{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,E$2),SUMIF(CLASS!$N486:$S486,E$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,F$2),SUMIF(CLASS!$N486:$S486,F$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,G$2),SUMIF(CLASS!$N486:$S486,G$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,H$2),SUMIF(CLASS!$N486:$S486,H$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,I$2),SUMIF(CLASS!$N486:$S486,I$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,J$2),SUMIF(CLASS!$N486:$S486,J$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,K$2),SUMIF(CLASS!$N486:$S486,K$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,L$2),SUMIF(CLASS!$N486:$S486,L$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,M$2),SUMIF(CLASS!$N486:$S486,M$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,N$2),SUMIF(CLASS!$N486:$S486,N$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,O$2),SUMIF(CLASS!$N486:$S486,O$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,P$2),SUMIF(CLASS!$N486:$S486,P$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,Q$2),SUMIF(CLASS!$N486:$S486,Q$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,R$2),SUMIF(CLASS!$N486:$S486,R$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,S$2),SUMIF(CLASS!$N486:$S486,S$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,T$2),SUMIF(CLASS!$N486:$S486,T$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,U$2),SUMIF(CLASS!$N486:$S486,U$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,V$2),SUMIF(CLASS!$N486:$S486,V$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,W$2),SUMIF(CLASS!$N486:$S486,W$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,X$2),SUMIF(CLASS!$N486:$S486,X$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,Y$2),SUMIF(CLASS!$N486:$S486,Y$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,Z$2),SUMIF(CLASS!$N486:$S486,Z$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AA$2),SUMIF(CLASS!$N486:$S486,AA$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AB$2),SUMIF(CLASS!$N486:$S486,AB$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AC$2),SUMIF(CLASS!$N486:$S486,AC$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AD$2),SUMIF(CLASS!$N486:$S486,AD$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AE$2),SUMIF(CLASS!$N486:$S486,AE$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AF$2),SUMIF(CLASS!$N486:$S486,AF$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AG$2),SUMIF(CLASS!$N486:$S486,AG$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AH$2),SUMIF(CLASS!$N486:$S486,AH$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AI$2),SUMIF(CLASS!$N486:$S486,AI$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AJ$2),SUMIF(CLASS!$N486:$S486,AJ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AK$2),SUMIF(CLASS!$N486:$S486,AK$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AL$2),SUMIF(CLASS!$N486:$S486,AL$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AM$2),SUMIF(CLASS!$N486:$S486,AM$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AN$2),SUMIF(CLASS!$N486:$S486,AN$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AO$2),SUMIF(CLASS!$N486:$S486,AO$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AP$2),SUMIF(CLASS!$N486:$S486,AP$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AQ$2),SUMIF(CLASS!$N486:$S486,AQ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AR$2),SUMIF(CLASS!$N486:$S486,AR$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AS$2),SUMIF(CLASS!$N486:$S486,AS$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AT$2),SUMIF(CLASS!$N486:$S486,AT$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AU$2),SUMIF(CLASS!$N486:$S486,AU$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AV$2),SUMIF(CLASS!$N486:$S486,AV$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AW$2),SUMIF(CLASS!$N486:$S486,AW$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AX$2),SUMIF(CLASS!$N486:$S486,AX$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AY$2),SUMIF(CLASS!$N486:$S486,AY$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AZ$2),SUMIF(CLASS!$N486:$S486,AZ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BA$2),SUMIF(CLASS!$N486:$S486,BA$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BB$2),SUMIF(CLASS!$N486:$S486,BB$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BC$2),SUMIF(CLASS!$N486:$S486,BC$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BD$2),SUMIF(CLASS!$N486:$S486,BD$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BE$2),SUMIF(CLASS!$N486:$S486,BE$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BF$2),SUMIF(CLASS!$N486:$S486,BF$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BG$2),SUMIF(CLASS!$N486:$S486,BG$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BH$2),SUMIF(CLASS!$N486:$S486,BH$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BI$2),SUMIF(CLASS!$N486:$S486,BI$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BJ$2),SUMIF(CLASS!$N486:$S486,BJ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BK$2),SUMIF(CLASS!$N486:$S486,BK$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BL$2),SUMIF(CLASS!$N486:$S486,BL$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BM$2),SUMIF(CLASS!$N486:$S486,BM$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BN$2),SUMIF(CLASS!$N486:$S486,BN$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BO$2),SUMIF(CLASS!$N486:$S486,BO$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BP$2),SUMIF(CLASS!$N486:$S486,BP$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BQ$2),SUMIF(CLASS!$N486:$S486,BQ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BR$2),SUMIF(CLASS!$N486:$S486,BR$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BS$2),SUMIF(CLASS!$N486:$S486,BS$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BT$2),SUMIF(CLASS!$N486:$S486,BT$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BU$2),SUMIF(CLASS!$N486:$S486,BU$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BV$2),SUMIF(CLASS!$N486:$S486,BV$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BW$2),SUMIF(CLASS!$N486:$S486,BW$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BX$2),SUMIF(CLASS!$N486:$S486,BX$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BY$2),SUMIF(CLASS!$N486:$S486,BY$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOC!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BZ$2),SUMIF(CLASS!$N486:$S486,BZ$3,CLASS!$E486:$J486))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC486:CH486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK486:CP486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS486:CX486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA486:DF486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI486:DN486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ486:DV486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY486:ED486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG486:EL486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO486:ET486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW486:FB486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE486:FJ486)","v":0},0]
[null,{"$f":"ACCOUNTS!B491","v":"76 Gathering Labor Expense - Maintenance"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$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:$J492))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CC492:CH492)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CK492:CP492)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CS492:CX492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DA492:DF492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DI492:DN492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DQ492:DV492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DY492:ED492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EG492:EL492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EO492:ET492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EW492:FB492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(FE492:FJ492)","v":0},0]
[null,{"$f":"ACCOUNTS!B497","v":"Sub-total"},{"$f":"SUM(C492:C496)","v":0},0,{"$f":"SUM(E492:E496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS492:AS496)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB492:BB496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC492:CC496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK492:CK496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS492:CS496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA492:DA496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI492:DI496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ492:DQ496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY492:DY496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG492:EG496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO492:EO496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW492:EW496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE492:FE496)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$f":"ACCOUNTS!C501","v":0},0,{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,E$2),SUMIF(CLASS!$N501:$S501,E$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,F$2),SUMIF(CLASS!$N501:$S501,F$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,G$2),SUMIF(CLASS!$N501:$S501,G$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,H$2),SUMIF(CLASS!$N501:$S501,H$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,I$2),SUMIF(CLASS!$N501:$S501,I$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,J$2),SUMIF(CLASS!$N501:$S501,J$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,K$2),SUMIF(CLASS!$N501:$S501,K$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,L$2),SUMIF(CLASS!$N501:$S501,L$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,M$2),SUMIF(CLASS!$N501:$S501,M$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,N$2),SUMIF(CLASS!$N501:$S501,N$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,O$2),SUMIF(CLASS!$N501:$S501,O$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,P$2),SUMIF(CLASS!$N501:$S501,P$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,Q$2),SUMIF(CLASS!$N501:$S501,Q$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,R$2),SUMIF(CLASS!$N501:$S501,R$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,S$2),SUMIF(CLASS!$N501:$S501,S$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,T$2),SUMIF(CLASS!$N501:$S501,T$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,U$2),SUMIF(CLASS!$N501:$S501,U$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,V$2),SUMIF(CLASS!$N501:$S501,V$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,W$2),SUMIF(CLASS!$N501:$S501,W$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,X$2),SUMIF(CLASS!$N501:$S501,X$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,Y$2),SUMIF(CLASS!$N501:$S501,Y$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,Z$2),SUMIF(CLASS!$N501:$S501,Z$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AA$2),SUMIF(CLASS!$N501:$S501,AA$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AB$2),SUMIF(CLASS!$N501:$S501,AB$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AC$2),SUMIF(CLASS!$N501:$S501,AC$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AD$2),SUMIF(CLASS!$N501:$S501,AD$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AE$2),SUMIF(CLASS!$N501:$S501,AE$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AF$2),SUMIF(CLASS!$N501:$S501,AF$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AG$2),SUMIF(CLASS!$N501:$S501,AG$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AH$2),SUMIF(CLASS!$N501:$S501,AH$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AI$2),SUMIF(CLASS!$N501:$S501,AI$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AJ$2),SUMIF(CLASS!$N501:$S501,AJ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AK$2),SUMIF(CLASS!$N501:$S501,AK$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AL$2),SUMIF(CLASS!$N501:$S501,AL$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AM$2),SUMIF(CLASS!$N501:$S501,AM$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AN$2),SUMIF(CLASS!$N501:$S501,AN$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AO$2),SUMIF(CLASS!$N501:$S501,AO$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AP$2),SUMIF(CLASS!$N501:$S501,AP$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AQ$2),SUMIF(CLASS!$N501:$S501,AQ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AR$2),SUMIF(CLASS!$N501:$S501,AR$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AS$2),SUMIF(CLASS!$N501:$S501,AS$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AT$2),SUMIF(CLASS!$N501:$S501,AT$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AU$2),SUMIF(CLASS!$N501:$S501,AU$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AV$2),SUMIF(CLASS!$N501:$S501,AV$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AW$2),SUMIF(CLASS!$N501:$S501,AW$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AX$2),SUMIF(CLASS!$N501:$S501,AX$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AY$2),SUMIF(CLASS!$N501:$S501,AY$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AZ$2),SUMIF(CLASS!$N501:$S501,AZ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BA$2),SUMIF(CLASS!$N501:$S501,BA$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BB$2),SUMIF(CLASS!$N501:$S501,BB$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BC$2),SUMIF(CLASS!$N501:$S501,BC$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BD$2),SUMIF(CLASS!$N501:$S501,BD$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BE$2),SUMIF(CLASS!$N501:$S501,BE$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BF$2),SUMIF(CLASS!$N501:$S501,BF$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BG$2),SUMIF(CLASS!$N501:$S501,BG$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BH$2),SUMIF(CLASS!$N501:$S501,BH$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BI$2),SUMIF(CLASS!$N501:$S501,BI$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BJ$2),SUMIF(CLASS!$N501:$S501,BJ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BK$2),SUMIF(CLASS!$N501:$S501,BK$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BL$2),SUMIF(CLASS!$N501:$S501,BL$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BM$2),SUMIF(CLASS!$N501:$S501,BM$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BN$2),SUMIF(CLASS!$N501:$S501,BN$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BO$2),SUMIF(CLASS!$N501:$S501,BO$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BP$2),SUMIF(CLASS!$N501:$S501,BP$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BQ$2),SUMIF(CLASS!$N501:$S501,BQ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BR$2),SUMIF(CLASS!$N501:$S501,BR$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BS$2),SUMIF(CLASS!$N501:$S501,BS$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BT$2),SUMIF(CLASS!$N501:$S501,BT$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BU$2),SUMIF(CLASS!$N501:$S501,BU$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BV$2),SUMIF(CLASS!$N501:$S501,BV$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BW$2),SUMIF(CLASS!$N501:$S501,BW$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BX$2),SUMIF(CLASS!$N501:$S501,BX$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BY$2),SUMIF(CLASS!$N501:$S501,BY$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOC!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BZ$2),SUMIF(CLASS!$N501:$S501,BZ$3,CLASS!$E501:$J501))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC501:CH501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK501:CP501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS501:CX501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA501:DF501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI501:DN501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ501:DV501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY501:ED501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG501:EL501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO501:ET501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW501:FB501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE501:FJ501)","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]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,E$2),SUMIF(CLASS!$N509:$S509,E$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,F$2),SUMIF(CLASS!$N509:$S509,F$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,G$2),SUMIF(CLASS!$N509:$S509,G$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,H$2),SUMIF(CLASS!$N509:$S509,H$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,I$2),SUMIF(CLASS!$N509:$S509,I$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,J$2),SUMIF(CLASS!$N509:$S509,J$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,K$2),SUMIF(CLASS!$N509:$S509,K$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,L$2),SUMIF(CLASS!$N509:$S509,L$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,M$2),SUMIF(CLASS!$N509:$S509,M$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,N$2),SUMIF(CLASS!$N509:$S509,N$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,O$2),SUMIF(CLASS!$N509:$S509,O$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,P$2),SUMIF(CLASS!$N509:$S509,P$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,Q$2),SUMIF(CLASS!$N509:$S509,Q$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,R$2),SUMIF(CLASS!$N509:$S509,R$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,S$2),SUMIF(CLASS!$N509:$S509,S$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,T$2),SUMIF(CLASS!$N509:$S509,T$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,U$2),SUMIF(CLASS!$N509:$S509,U$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,V$2),SUMIF(CLASS!$N509:$S509,V$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,W$2),SUMIF(CLASS!$N509:$S509,W$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,X$2),SUMIF(CLASS!$N509:$S509,X$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,Y$2),SUMIF(CLASS!$N509:$S509,Y$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,Z$2),SUMIF(CLASS!$N509:$S509,Z$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AA$2),SUMIF(CLASS!$N509:$S509,AA$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AB$2),SUMIF(CLASS!$N509:$S509,AB$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AC$2),SUMIF(CLASS!$N509:$S509,AC$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AD$2),SUMIF(CLASS!$N509:$S509,AD$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AE$2),SUMIF(CLASS!$N509:$S509,AE$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AF$2),SUMIF(CLASS!$N509:$S509,AF$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AG$2),SUMIF(CLASS!$N509:$S509,AG$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AH$2),SUMIF(CLASS!$N509:$S509,AH$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AI$2),SUMIF(CLASS!$N509:$S509,AI$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AJ$2),SUMIF(CLASS!$N509:$S509,AJ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AK$2),SUMIF(CLASS!$N509:$S509,AK$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AL$2),SUMIF(CLASS!$N509:$S509,AL$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AM$2),SUMIF(CLASS!$N509:$S509,AM$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AN$2),SUMIF(CLASS!$N509:$S509,AN$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AO$2),SUMIF(CLASS!$N509:$S509,AO$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AP$2),SUMIF(CLASS!$N509:$S509,AP$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AQ$2),SUMIF(CLASS!$N509:$S509,AQ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AR$2),SUMIF(CLASS!$N509:$S509,AR$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AS$2),SUMIF(CLASS!$N509:$S509,AS$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AT$2),SUMIF(CLASS!$N509:$S509,AT$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AU$2),SUMIF(CLASS!$N509:$S509,AU$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AV$2),SUMIF(CLASS!$N509:$S509,AV$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AW$2),SUMIF(CLASS!$N509:$S509,AW$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AX$2),SUMIF(CLASS!$N509:$S509,AX$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AY$2),SUMIF(CLASS!$N509:$S509,AY$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AZ$2),SUMIF(CLASS!$N509:$S509,AZ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BA$2),SUMIF(CLASS!$N509:$S509,BA$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BB$2),SUMIF(CLASS!$N509:$S509,BB$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BC$2),SUMIF(CLASS!$N509:$S509,BC$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BD$2),SUMIF(CLASS!$N509:$S509,BD$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BE$2),SUMIF(CLASS!$N509:$S509,BE$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BF$2),SUMIF(CLASS!$N509:$S509,BF$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BG$2),SUMIF(CLASS!$N509:$S509,BG$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BH$2),SUMIF(CLASS!$N509:$S509,BH$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BI$2),SUMIF(CLASS!$N509:$S509,BI$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BJ$2),SUMIF(CLASS!$N509:$S509,BJ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BK$2),SUMIF(CLASS!$N509:$S509,BK$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BL$2),SUMIF(CLASS!$N509:$S509,BL$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BM$2),SUMIF(CLASS!$N509:$S509,BM$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BN$2),SUMIF(CLASS!$N509:$S509,BN$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BO$2),SUMIF(CLASS!$N509:$S509,BO$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BP$2),SUMIF(CLASS!$N509:$S509,BP$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BQ$2),SUMIF(CLASS!$N509:$S509,BQ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BR$2),SUMIF(CLASS!$N509:$S509,BR$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BS$2),SUMIF(CLASS!$N509:$S509,BS$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BT$2),SUMIF(CLASS!$N509:$S509,BT$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BU$2),SUMIF(CLASS!$N509:$S509,BU$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BV$2),SUMIF(CLASS!$N509:$S509,BV$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BW$2),SUMIF(CLASS!$N509:$S509,BW$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BX$2),SUMIF(CLASS!$N509:$S509,BX$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BY$2),SUMIF(CLASS!$N509:$S509,BY$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOC!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BZ$2),SUMIF(CLASS!$N509:$S509,BZ$3,CLASS!$E509:$J509))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC509:CH509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK509:CP509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS509:CX509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA509:DF509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI509:DN509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ509:DV509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY509:ED509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG509:EL509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO509:ET509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW509:FB509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE509:FJ509)","v":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:$J514))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC514:CH514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK514:CP514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS514:CX514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA514:DF514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI514:DN514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ514:DV514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY514:ED514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG514:EL514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO514:ET514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW514:FB514)","v":0},null,0,0,0,0,0,0,0,0]
[{"$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:$J519))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A524","v":"S105"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C524","v":29215057.33172036},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:$J524))","v":12238840.301087281},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,G$2),SUMIF(CLASS!$N524:$S524,G$3,CLASS!$E524:$J524))","v":3678489.0880316366},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,H$2),SUMIF(CLASS!$N524:$S524,H$3,CLASS!$E524:$J524))","v":1083238.3285704602},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,I$2),SUMIF(CLASS!$N524:$S524,I$3,CLASS!$E524:$J524))","v":1210.3331350913165},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,J$2),SUMIF(CLASS!$N524:$S524,J$3,CLASS!$E524:$J524))","v":10705.069408578014},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,K$2),SUMIF(CLASS!$N524:$S524,K$3,CLASS!$E524:$J524))","v":143072.08594842927},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,L$2),SUMIF(CLASS!$N524:$S524,L$3,CLASS!$E524:$J524))","v":1786.9181255355095},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,M$2),SUMIF(CLASS!$N524:$S524,M$3,CLASS!$E524:$J524))","v":22413.988684941301},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,N$2),SUMIF(CLASS!$N524:$S524,N$3,CLASS!$E524:$J524))","v":95464.756861334696},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,O$2),SUMIF(CLASS!$N524:$S524,O$3,CLASS!$E524:$J524))","v":1315095.9829633797},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,P$2),SUMIF(CLASS!$N524:$S524,P$3,CLASS!$E524:$J524))","v":2548980.3567873603},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,Q$2),SUMIF(CLASS!$N524:$S524,Q$3,CLASS!$E524:$J524))","v":202.29094282510513},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,R$2),SUMIF(CLASS!$N524:$S524,R$3,CLASS!$E524:$J524))","v":83823.128047050632},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,S$2),SUMIF(CLASS!$N524:$S524,S$3,CLASS!$E524:$J524))","v":5148883.9555695504},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,T$2),SUMIF(CLASS!$N524:$S524,T$3,CLASS!$E524:$J524))","v":518499.31614981953},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,U$2),SUMIF(CLASS!$N524:$S524,U$3,CLASS!$E524:$J524))","v":950804.88113085448},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,V$2),SUMIF(CLASS!$N524:$S524,V$3,CLASS!$E524:$J524))","v":22632.447255018677},{"$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:$J524))","v":122124.45827479968},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AK$2),SUMIF(CLASS!$N524:$S524,AK$3,CLASS!$E524:$J524))","v":442449.25975077925},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AL$2),SUMIF(CLASS!$N524:$S524,AL$3,CLASS!$E524:$J524))","v":615266.5190095302},{"$f":"IF(CLASS!$L524<>0,FUNCALLOC!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AM$2),SUMIF(CLASS!$N524:$S524,AM$3,CLASS!$E524:$J524))","v":171073.86598610936},{"$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:$J524))","v":0},{"$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:$J524))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E524:$BL524)","v":12238840.301087281},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CC524:CH524)","v":12238840.301087281},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E524:$BL524)","v":4762937.7497371882},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CK524:CP524)","v":4762937.7497371882},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E524:$BL524)","v":10862365.177874677},0,1350914.1030212184,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CS524:CX524)","v":12213279.280895896},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DA524:DF524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DI524:DN524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DQ524:DV524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DY524:ED524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EG524:EL524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EO524:ET524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EW524:FB524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(FE524:FJ524)","v":0},{"$f":"ROUND((SUM(FK524,FC524,EU524,EM524,EE524,DW524,DO524,DG524,CY524,CQ524,CI524)-C524),1)","v":0}]
[{"$f":"ACCOUNTS!A525","v":"S106"},{"$f":"ACCOUNTS!B525","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C525","v":501708.48065521597},0,{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,E$2),SUMIF(CLASS!$N525:$S525,E$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,F$2),SUMIF(CLASS!$N525:$S525,F$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,G$2),SUMIF(CLASS!$N525:$S525,G$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,H$2),SUMIF(CLASS!$N525:$S525,H$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,I$2),SUMIF(CLASS!$N525:$S525,I$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,J$2),SUMIF(CLASS!$N525:$S525,J$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,K$2),SUMIF(CLASS!$N525:$S525,K$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,L$2),SUMIF(CLASS!$N525:$S525,L$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,M$2),SUMIF(CLASS!$N525:$S525,M$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,N$2),SUMIF(CLASS!$N525:$S525,N$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,O$2),SUMIF(CLASS!$N525:$S525,O$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,P$2),SUMIF(CLASS!$N525:$S525,P$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,Q$2),SUMIF(CLASS!$N525:$S525,Q$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,R$2),SUMIF(CLASS!$N525:$S525,R$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,S$2),SUMIF(CLASS!$N525:$S525,S$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,T$2),SUMIF(CLASS!$N525:$S525,T$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,U$2),SUMIF(CLASS!$N525:$S525,U$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,V$2),SUMIF(CLASS!$N525:$S525,V$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,W$2),SUMIF(CLASS!$N525:$S525,W$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,X$2),SUMIF(CLASS!$N525:$S525,X$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,Y$2),SUMIF(CLASS!$N525:$S525,Y$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,Z$2),SUMIF(CLASS!$N525:$S525,Z$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AA$2),SUMIF(CLASS!$N525:$S525,AA$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AB$2),SUMIF(CLASS!$N525:$S525,AB$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AC$2),SUMIF(CLASS!$N525:$S525,AC$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AD$2),SUMIF(CLASS!$N525:$S525,AD$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AE$2),SUMIF(CLASS!$N525:$S525,AE$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AF$2),SUMIF(CLASS!$N525:$S525,AF$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AG$2),SUMIF(CLASS!$N525:$S525,AG$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AH$2),SUMIF(CLASS!$N525:$S525,AH$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AI$2),SUMIF(CLASS!$N525:$S525,AI$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AJ$2),SUMIF(CLASS!$N525:$S525,AJ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AK$2),SUMIF(CLASS!$N525:$S525,AK$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AL$2),SUMIF(CLASS!$N525:$S525,AL$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AM$2),SUMIF(CLASS!$N525:$S525,AM$3,CLASS!$E525:$J525))","v":501708.48065521597},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AN$2),SUMIF(CLASS!$N525:$S525,AN$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AO$2),SUMIF(CLASS!$N525:$S525,AO$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AP$2),SUMIF(CLASS!$N525:$S525,AP$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AQ$2),SUMIF(CLASS!$N525:$S525,AQ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AR$2),SUMIF(CLASS!$N525:$S525,AR$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AS$2),SUMIF(CLASS!$N525:$S525,AS$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AT$2),SUMIF(CLASS!$N525:$S525,AT$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AU$2),SUMIF(CLASS!$N525:$S525,AU$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AV$2),SUMIF(CLASS!$N525:$S525,AV$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AW$2),SUMIF(CLASS!$N525:$S525,AW$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AX$2),SUMIF(CLASS!$N525:$S525,AX$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AY$2),SUMIF(CLASS!$N525:$S525,AY$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AZ$2),SUMIF(CLASS!$N525:$S525,AZ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BA$2),SUMIF(CLASS!$N525:$S525,BA$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BB$2),SUMIF(CLASS!$N525:$S525,BB$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BC$2),SUMIF(CLASS!$N525:$S525,BC$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BD$2),SUMIF(CLASS!$N525:$S525,BD$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BE$2),SUMIF(CLASS!$N525:$S525,BE$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BF$2),SUMIF(CLASS!$N525:$S525,BF$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BG$2),SUMIF(CLASS!$N525:$S525,BG$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BH$2),SUMIF(CLASS!$N525:$S525,BH$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BI$2),SUMIF(CLASS!$N525:$S525,BI$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BJ$2),SUMIF(CLASS!$N525:$S525,BJ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BK$2),SUMIF(CLASS!$N525:$S525,BK$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BL$2),SUMIF(CLASS!$N525:$S525,BL$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BM$2),SUMIF(CLASS!$N525:$S525,BM$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BN$2),SUMIF(CLASS!$N525:$S525,BN$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BO$2),SUMIF(CLASS!$N525:$S525,BO$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BP$2),SUMIF(CLASS!$N525:$S525,BP$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BQ$2),SUMIF(CLASS!$N525:$S525,BQ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BR$2),SUMIF(CLASS!$N525:$S525,BR$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BS$2),SUMIF(CLASS!$N525:$S525,BS$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BT$2),SUMIF(CLASS!$N525:$S525,BT$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BU$2),SUMIF(CLASS!$N525:$S525,BU$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BV$2),SUMIF(CLASS!$N525:$S525,BV$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BW$2),SUMIF(CLASS!$N525:$S525,BW$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BX$2),SUMIF(CLASS!$N525:$S525,BX$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BY$2),SUMIF(CLASS!$N525:$S525,BY$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOC!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BZ$2),SUMIF(CLASS!$N525:$S525,BZ$3,CLASS!$E525:$J525))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC525:CH525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK525:CP525)","v":0},null,0,0,501708.48065521597,0,0,0,{"$f":"SUM(CS525:CX525)","v":501708.48065521597},null,0,0,0,0,0,0,{"$f":"SUM(DA525:DF525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI525:DN525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ525:DV525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY525:ED525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG525:EL525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO525:ET525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW525:FB525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE525:FJ525)","v":0},{"$f":"ROUND((SUM(FK525,FC525,EU525,EM525,EE525,DW525,DO525,DG525,CY525,CQ525,CI525)-C525),1)","v":0}]
[null,null,null,{"$f":"ROUND((SUM(E530:BZ530)-C530),1)","v":0}]
[{"$f":"ACCOUNTS!A535","v":403.01},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C535","v":42426879.411666438},0,{"$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:$J535))","v":42426879.411666438},{"$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:$J535))","v":0},{"$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:$J535))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E535:$BL535)","v":42426879.411666438},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CC535:CH535)","v":42426879.411666438},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E535:$BL535)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CK535:CP535)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E535:$BL535)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CS535:CX535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DA535:DF535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DI535:DN535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DQ535:DV535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DY535:ED535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EG535:EL535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EO535:ET535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EW535:FB535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(FE535:FJ535)","v":0},0]
[{"$f":"ACCOUNTS!A540","v":"403.04c"},{"$f":"ACCOUNTS!B540","v":"Depr Exp - Transmission - Washington LIF"},{"$f":"ACCOUNTS!C540","v":9969.1200000000008},{"$f":"ROUND((SUM(E540:BZ540)-C540),1)","v":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:$J540))","v":0},{"$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:$J540))","v":9969.1200000000008},{"$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:$J540))","v":0},{"$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:$J540))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC540:CH540)","v":0},null,9969.1200000000008,0,0,0,0,0,{"$f":"SUM(CK540:CP540)","v":9969.1200000000008},null,0,0,0,0,0,0,{"$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,{"$f":"SUM(EW540:FB540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE540:FJ540)","v":0},{"$f":"ROUND((SUM(FK540,FC540,EU540,EM540,EE540,DW540,DO540,DG540,CY540,CQ540,CI540)-C540),1)","v":0}]
[{"$f":"ACCOUNTS!A541","v":"403.04d"},{"$f":"ACCOUNTS!B541","v":"Depr Exp - Transmission - Non-Washington"},{"$f":"ACCOUNTS!C541","v":3010267.3200000003},0,{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,E$2),SUMIF(CLASS!$N541:$S541,E$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,F$2),SUMIF(CLASS!$N541:$S541,F$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,G$2),SUMIF(CLASS!$N541:$S541,G$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,H$2),SUMIF(CLASS!$N541:$S541,H$3,CLASS!$E541:$J541))","v":3010267.3200000003},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,I$2),SUMIF(CLASS!$N541:$S541,I$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,J$2),SUMIF(CLASS!$N541:$S541,J$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,K$2),SUMIF(CLASS!$N541:$S541,K$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,L$2),SUMIF(CLASS!$N541:$S541,L$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,M$2),SUMIF(CLASS!$N541:$S541,M$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,N$2),SUMIF(CLASS!$N541:$S541,N$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,O$2),SUMIF(CLASS!$N541:$S541,O$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,P$2),SUMIF(CLASS!$N541:$S541,P$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,Q$2),SUMIF(CLASS!$N541:$S541,Q$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,R$2),SUMIF(CLASS!$N541:$S541,R$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,S$2),SUMIF(CLASS!$N541:$S541,S$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,T$2),SUMIF(CLASS!$N541:$S541,T$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,U$2),SUMIF(CLASS!$N541:$S541,U$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,V$2),SUMIF(CLASS!$N541:$S541,V$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,W$2),SUMIF(CLASS!$N541:$S541,W$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,X$2),SUMIF(CLASS!$N541:$S541,X$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,Y$2),SUMIF(CLASS!$N541:$S541,Y$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,Z$2),SUMIF(CLASS!$N541:$S541,Z$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AA$2),SUMIF(CLASS!$N541:$S541,AA$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AB$2),SUMIF(CLASS!$N541:$S541,AB$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AC$2),SUMIF(CLASS!$N541:$S541,AC$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AD$2),SUMIF(CLASS!$N541:$S541,AD$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AE$2),SUMIF(CLASS!$N541:$S541,AE$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AF$2),SUMIF(CLASS!$N541:$S541,AF$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AG$2),SUMIF(CLASS!$N541:$S541,AG$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AH$2),SUMIF(CLASS!$N541:$S541,AH$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AI$2),SUMIF(CLASS!$N541:$S541,AI$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AJ$2),SUMIF(CLASS!$N541:$S541,AJ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AK$2),SUMIF(CLASS!$N541:$S541,AK$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AL$2),SUMIF(CLASS!$N541:$S541,AL$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AM$2),SUMIF(CLASS!$N541:$S541,AM$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AN$2),SUMIF(CLASS!$N541:$S541,AN$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AO$2),SUMIF(CLASS!$N541:$S541,AO$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AP$2),SUMIF(CLASS!$N541:$S541,AP$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AQ$2),SUMIF(CLASS!$N541:$S541,AQ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AR$2),SUMIF(CLASS!$N541:$S541,AR$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AS$2),SUMIF(CLASS!$N541:$S541,AS$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AT$2),SUMIF(CLASS!$N541:$S541,AT$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AU$2),SUMIF(CLASS!$N541:$S541,AU$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AV$2),SUMIF(CLASS!$N541:$S541,AV$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AW$2),SUMIF(CLASS!$N541:$S541,AW$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AX$2),SUMIF(CLASS!$N541:$S541,AX$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AY$2),SUMIF(CLASS!$N541:$S541,AY$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AZ$2),SUMIF(CLASS!$N541:$S541,AZ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BA$2),SUMIF(CLASS!$N541:$S541,BA$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BB$2),SUMIF(CLASS!$N541:$S541,BB$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BC$2),SUMIF(CLASS!$N541:$S541,BC$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BD$2),SUMIF(CLASS!$N541:$S541,BD$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BE$2),SUMIF(CLASS!$N541:$S541,BE$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BF$2),SUMIF(CLASS!$N541:$S541,BF$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BG$2),SUMIF(CLASS!$N541:$S541,BG$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BH$2),SUMIF(CLASS!$N541:$S541,BH$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BI$2),SUMIF(CLASS!$N541:$S541,BI$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BJ$2),SUMIF(CLASS!$N541:$S541,BJ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BK$2),SUMIF(CLASS!$N541:$S541,BK$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BL$2),SUMIF(CLASS!$N541:$S541,BL$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BM$2),SUMIF(CLASS!$N541:$S541,BM$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BN$2),SUMIF(CLASS!$N541:$S541,BN$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BO$2),SUMIF(CLASS!$N541:$S541,BO$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BP$2),SUMIF(CLASS!$N541:$S541,BP$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BQ$2),SUMIF(CLASS!$N541:$S541,BQ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BR$2),SUMIF(CLASS!$N541:$S541,BR$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BS$2),SUMIF(CLASS!$N541:$S541,BS$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BT$2),SUMIF(CLASS!$N541:$S541,BT$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BU$2),SUMIF(CLASS!$N541:$S541,BU$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BV$2),SUMIF(CLASS!$N541:$S541,BV$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BW$2),SUMIF(CLASS!$N541:$S541,BW$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BX$2),SUMIF(CLASS!$N541:$S541,BX$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BY$2),SUMIF(CLASS!$N541:$S541,BY$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOC!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BZ$2),SUMIF(CLASS!$N541:$S541,BZ$3,CLASS!$E541:$J541))","v":0},null,null,0,0,0,0,0,0,0,null,3010267.3200000003,0,0,0,0,0,3010267.3200000003,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A546","v":"403.05e"},{"$f":"ACCOUNTS!B546","v":"Depr Exp - Distribution - OH Poles"},{"$f":"ACCOUNTS!C546","v":12015090.43},0,{"$f":"IF(CLASS!$L546<>0,FUNCALLOC!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,E$2),SUMIF(CLASS!$N546:$S546,E$3,CLASS!$E546:$J546))","v":0},{"$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:$J546))","v":12015090.43},{"$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:$J546))","v":0},{"$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:$J546))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,12015090.43,0,0,0,0,0,12015090.43,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A551","v":"403.05j"},{"$f":"ACCOUNTS!B551","v":"Depr Exp - Distribution - Services"},{"$f":"ACCOUNTS!C551","v":5946476.4000000004},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:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,H$2),SUMIF(CLASS!$N551:$S551,H$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,I$2),SUMIF(CLASS!$N551:$S551,I$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,J$2),SUMIF(CLASS!$N551:$S551,J$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,K$2),SUMIF(CLASS!$N551:$S551,K$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,L$2),SUMIF(CLASS!$N551:$S551,L$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,M$2),SUMIF(CLASS!$N551:$S551,M$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,N$2),SUMIF(CLASS!$N551:$S551,N$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,O$2),SUMIF(CLASS!$N551:$S551,O$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,P$2),SUMIF(CLASS!$N551:$S551,P$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,Q$2),SUMIF(CLASS!$N551:$S551,Q$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,R$2),SUMIF(CLASS!$N551:$S551,R$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,S$2),SUMIF(CLASS!$N551:$S551,S$3,CLASS!$E551:$J551))","v":0},{"$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:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AF$2),SUMIF(CLASS!$N551:$S551,AF$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AG$2),SUMIF(CLASS!$N551:$S551,AG$3,CLASS!$E551:$J551))","v":0},{"$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:$J551))","v":1286298.2916271335},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AK$2),SUMIF(CLASS!$N551:$S551,AK$3,CLASS!$E551:$J551))","v":4660178.108372868},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AL$2),SUMIF(CLASS!$N551:$S551,AL$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AM$2),SUMIF(CLASS!$N551:$S551,AM$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AN$2),SUMIF(CLASS!$N551:$S551,AN$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AO$2),SUMIF(CLASS!$N551:$S551,AO$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AP$2),SUMIF(CLASS!$N551:$S551,AP$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AQ$2),SUMIF(CLASS!$N551:$S551,AQ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOC!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AR$2),SUMIF(CLASS!$N551:$S551,AR$3,CLASS!$E551:$J551))","v":0},{"$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:$J551))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC551:CH551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK551:CP551)","v":0},null,0,0,5946476.4000000013,0,0,0,{"$f":"SUM(CS551:CX551)","v":5946476.4000000013},null,0,0,0,0,0,0,{"$f":"SUM(DA551:DF551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI551:DN551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ551:DV551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY551:ED551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG551:EL551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO551:ET551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW551:FB551)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A556","v":"403.07b"},{"$f":"ACCOUNTS!B556","v":"Depr Exp - FAS 143 - Trans"},{"$f":"ACCOUNTS!C556","v":88906.44},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:$J556))","v":68663.792512044718},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,H$2),SUMIF(CLASS!$N556:$S556,H$3,CLASS!$E556:$J556))","v":20220.055042723154},{"$f":"IF(CLASS!$L556<>0,FUNCALLOC!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,I$2),SUMIF(CLASS!$N556:$S556,I$3,CLASS!$E556:$J556))","v":22.592445232135479},{"$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:$J556))","v":0},null,null,0,0,0,0,0,0,0,null,88906.44,0,0,0,0,0,88906.44,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A557","v":"403.07c"},{"$f":"ACCOUNTS!B557","v":"Depr Exp - FAS 143 - Dist"},{"$f":"ACCOUNTS!C557","v":52744.2},0,{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,E$2),SUMIF(CLASS!$N557:$S557,E$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,F$2),SUMIF(CLASS!$N557:$S557,F$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,G$2),SUMIF(CLASS!$N557:$S557,G$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,H$2),SUMIF(CLASS!$N557:$S557,H$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,I$2),SUMIF(CLASS!$N557:$S557,I$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,J$2),SUMIF(CLASS!$N557:$S557,J$3,CLASS!$E557:$J557))","v":46.23085323064047},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,K$2),SUMIF(CLASS!$N557:$S557,K$3,CLASS!$E557:$J557))","v":617.87031493540007},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,L$2),SUMIF(CLASS!$N557:$S557,L$3,CLASS!$E557:$J557))","v":7.7169746821638556},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,M$2),SUMIF(CLASS!$N557:$S557,M$3,CLASS!$E557:$J557))","v":96.796926919168996},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,N$2),SUMIF(CLASS!$N557:$S557,N$3,CLASS!$E557:$J557))","v":412.27356822354227},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,O$2),SUMIF(CLASS!$N557:$S557,O$3,CLASS!$E557:$J557))","v":5679.3662004533289},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,P$2),SUMIF(CLASS!$N557:$S557,P$3,CLASS!$E557:$J557))","v":11008.01239719148},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,Q$2),SUMIF(CLASS!$N557:$S557,Q$3,CLASS!$E557:$J557))","v":0.87361254100243924},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,R$2),SUMIF(CLASS!$N557:$S557,R$3,CLASS!$E557:$J557))","v":361.99809475043253},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,S$2),SUMIF(CLASS!$N557:$S557,S$3,CLASS!$E557:$J557))","v":22235.941624142597},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,T$2),SUMIF(CLASS!$N557:$S557,T$3,CLASS!$E557:$J557))","v":2239.1882640108784},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,U$2),SUMIF(CLASS!$N557:$S557,U$3,CLASS!$E557:$J557))","v":4106.140673437817},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,V$2),SUMIF(CLASS!$N557:$S557,V$3,CLASS!$E557:$J557))","v":97.740360885335519},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,W$2),SUMIF(CLASS!$N557:$S557,W$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,X$2),SUMIF(CLASS!$N557:$S557,X$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,Y$2),SUMIF(CLASS!$N557:$S557,Y$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,Z$2),SUMIF(CLASS!$N557:$S557,Z$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AA$2),SUMIF(CLASS!$N557:$S557,AA$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AB$2),SUMIF(CLASS!$N557:$S557,AB$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AC$2),SUMIF(CLASS!$N557:$S557,AC$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AD$2),SUMIF(CLASS!$N557:$S557,AD$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AE$2),SUMIF(CLASS!$N557:$S557,AE$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AF$2),SUMIF(CLASS!$N557:$S557,AF$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AG$2),SUMIF(CLASS!$N557:$S557,AG$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AH$2),SUMIF(CLASS!$N557:$S557,AH$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AI$2),SUMIF(CLASS!$N557:$S557,AI$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AJ$2),SUMIF(CLASS!$N557:$S557,AJ$3,CLASS!$E557:$J557))","v":527.40600652711737},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AK$2),SUMIF(CLASS!$N557:$S557,AK$3,CLASS!$E557:$J557))","v":1910.7589132634002},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AL$2),SUMIF(CLASS!$N557:$S557,AL$3,CLASS!$E557:$J557))","v":2657.0865682817648},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AM$2),SUMIF(CLASS!$N557:$S557,AM$3,CLASS!$E557:$J557))","v":738.79864652392212},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AN$2),SUMIF(CLASS!$N557:$S557,AN$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AO$2),SUMIF(CLASS!$N557:$S557,AO$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AP$2),SUMIF(CLASS!$N557:$S557,AP$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AQ$2),SUMIF(CLASS!$N557:$S557,AQ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AR$2),SUMIF(CLASS!$N557:$S557,AR$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AS$2),SUMIF(CLASS!$N557:$S557,AS$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AT$2),SUMIF(CLASS!$N557:$S557,AT$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AU$2),SUMIF(CLASS!$N557:$S557,AU$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AV$2),SUMIF(CLASS!$N557:$S557,AV$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AW$2),SUMIF(CLASS!$N557:$S557,AW$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AX$2),SUMIF(CLASS!$N557:$S557,AX$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AY$2),SUMIF(CLASS!$N557:$S557,AY$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AZ$2),SUMIF(CLASS!$N557:$S557,AZ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BA$2),SUMIF(CLASS!$N557:$S557,BA$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BB$2),SUMIF(CLASS!$N557:$S557,BB$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BC$2),SUMIF(CLASS!$N557:$S557,BC$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BD$2),SUMIF(CLASS!$N557:$S557,BD$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BE$2),SUMIF(CLASS!$N557:$S557,BE$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BF$2),SUMIF(CLASS!$N557:$S557,BF$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BG$2),SUMIF(CLASS!$N557:$S557,BG$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BH$2),SUMIF(CLASS!$N557:$S557,BH$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BI$2),SUMIF(CLASS!$N557:$S557,BI$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BJ$2),SUMIF(CLASS!$N557:$S557,BJ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BK$2),SUMIF(CLASS!$N557:$S557,BK$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BL$2),SUMIF(CLASS!$N557:$S557,BL$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BM$2),SUMIF(CLASS!$N557:$S557,BM$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BN$2),SUMIF(CLASS!$N557:$S557,BN$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BO$2),SUMIF(CLASS!$N557:$S557,BO$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BP$2),SUMIF(CLASS!$N557:$S557,BP$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BQ$2),SUMIF(CLASS!$N557:$S557,BQ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BR$2),SUMIF(CLASS!$N557:$S557,BR$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BS$2),SUMIF(CLASS!$N557:$S557,BS$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BT$2),SUMIF(CLASS!$N557:$S557,BT$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BU$2),SUMIF(CLASS!$N557:$S557,BU$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BV$2),SUMIF(CLASS!$N557:$S557,BV$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BW$2),SUMIF(CLASS!$N557:$S557,BW$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BX$2),SUMIF(CLASS!$N557:$S557,BX$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BY$2),SUMIF(CLASS!$N557:$S557,BY$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOC!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BZ$2),SUMIF(CLASS!$N557:$S557,BZ$3,CLASS!$E557:$J557))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,46910.149865403793,0,5834.0501345962048,0,0,0,52744.2,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A562","v":404.02},{"$f":"ACCOUNTS!B562","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C562","v":77938784.204467431},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:$J562))","v":29450353.79469759},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,G$2),SUMIF(CLASS!$N562:$S562,G$3,CLASS!$E562:$J562))","v":7977780.8796625389},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,H$2),SUMIF(CLASS!$N562:$S562,H$3,CLASS!$E562:$J562))","v":2349290.1076977998},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,I$2),SUMIF(CLASS!$N562:$S562,I$3,CLASS!$E562:$J562))","v":2624.9289618853636},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,J$2),SUMIF(CLASS!$N562:$S562,J$3,CLASS!$E562:$J562))","v":25735.298888947633},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,K$2),SUMIF(CLASS!$N562:$S562,K$3,CLASS!$E562:$J562))","v":343949.46487667138},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,L$2),SUMIF(CLASS!$N562:$S562,L$3,CLASS!$E562:$J562))","v":4295.8032587705538},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,M$2),SUMIF(CLASS!$N562:$S562,M$3,CLASS!$E562:$J562))","v":53883.882120207287},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,N$2),SUMIF(CLASS!$N562:$S562,N$3,CLASS!$E562:$J562))","v":229500.05809570072},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,O$2),SUMIF(CLASS!$N562:$S562,O$3,CLASS!$E562:$J562))","v":3161529.0753834187},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,P$2),SUMIF(CLASS!$N562:$S562,P$3,CLASS!$E562:$J562))","v":6127823.0752445702},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,Q$2),SUMIF(CLASS!$N562:$S562,Q$3,CLASS!$E562:$J562))","v":486.31332291591639},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,R$2),SUMIF(CLASS!$N562:$S562,R$3,CLASS!$E562:$J562))","v":201513.24309665794},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,S$2),SUMIF(CLASS!$N562:$S562,S$3,CLASS!$E562:$J562))","v":12378067.10855234},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,T$2),SUMIF(CLASS!$N562:$S562,T$3,CLASS!$E562:$J562))","v":1246487.4692113786},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,U$2),SUMIF(CLASS!$N562:$S562,U$3,CLASS!$E562:$J562))","v":2285762.6482426692},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,V$2),SUMIF(CLASS!$N562:$S562,V$3,CLASS!$E562:$J562))","v":54409.062890290683},{"$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:$J562))","v":293590.75736906088},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AK$2),SUMIF(CLASS!$N562:$S562,AK$3,CLASS!$E562:$J562))","v":1063660.9169255674},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AL$2),SUMIF(CLASS!$N562:$S562,AL$3,CLASS!$E562:$J562))","v":1479118.6454507939},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AM$2),SUMIF(CLASS!$N562:$S562,AM$3,CLASS!$E562:$J562))","v":753862.83381270641},{"$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:$J562))","v":1644894.1593862365},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AQ$2),SUMIF(CLASS!$N562:$S562,AQ$3,CLASS!$E562:$J562))","v":3417163.6660178229},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AR$2),SUMIF(CLASS!$N562:$S562,AR$3,CLASS!$E562:$J562))","v":2453199.7556211879},{"$f":"IF(CLASS!$L562<>0,FUNCALLOC!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AS$2),SUMIF(CLASS!$N562:$S562,AS$3,CLASS!$E562:$J562))","v":939801.25567972229},{"$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:$J562))","v":0},null,null,29450353.79469759,0,0,0,0,0,29450353.79469759,null,10329695.916322226,0,0,0,0,0,10329695.916322226,null,26113442.503184535,0,12045291.990263097,0,0,0,38158734.493447632,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A567","v":406.03},{"$f":"ACCOUNTS!B567","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"ACCOUNTS!C567","v":8414393.160000002},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:$J567))","v":8414393.160000002},{"$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:$J567))","v":0},null,null,8414393.160000002,0,0,0,0,0,8414393.160000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A572","v":411.01},{"$f":"ACCOUNTS!B572","v":"Gain/Loss on Utility Plant"},{"$f":"ACCOUNTS!C572","v":-4297707.3533333335},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:$J572))","v":-1800405.638812341},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,G$2),SUMIF(CLASS!$N572:$S572,G$3,CLASS!$E572:$J572))","v":-541127.45435639576},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,H$2),SUMIF(CLASS!$N572:$S572,H$3,CLASS!$E572:$J572))","v":-159350.75112979885},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,I$2),SUMIF(CLASS!$N572:$S572,I$3,CLASS!$E572:$J572))","v":-178.04714725023723},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,J$2),SUMIF(CLASS!$N572:$S572,J$3,CLASS!$E572:$J572))","v":-1574.7788885985481},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,K$2),SUMIF(CLASS!$N572:$S572,K$3,CLASS!$E572:$J572))","v":-21046.74821807359},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,L$2),SUMIF(CLASS!$N572:$S572,L$3,CLASS!$E572:$J572))","v":-262.86620220253224},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,M$2),SUMIF(CLASS!$N572:$S572,M$3,CLASS!$E572:$J572))","v":-3297.2300172148916},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,N$2),SUMIF(CLASS!$N572:$S572,N$3,CLASS!$E572:$J572))","v":-14043.429143015041},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,O$2),SUMIF(CLASS!$N572:$S572,O$3,CLASS!$E572:$J572))","v":-193458.38045589856},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,P$2),SUMIF(CLASS!$N572:$S572,P$3,CLASS!$E572:$J572))","v":-374970.05391713121},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,Q$2),SUMIF(CLASS!$N572:$S572,Q$3,CLASS!$E572:$J572))","v":-29.758191559263064},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,R$2),SUMIF(CLASS!$N572:$S572,R$3,CLASS!$E572:$J572))","v":-12330.876838501741},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,S$2),SUMIF(CLASS!$N572:$S572,S$3,CLASS!$E572:$J572))","v":-757431.21726772329},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,T$2),SUMIF(CLASS!$N572:$S572,T$3,CLASS!$E572:$J572))","v":-76274.309456717572},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,U$2),SUMIF(CLASS!$N572:$S572,U$3,CLASS!$E572:$J572))","v":-139869.00942291165},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,V$2),SUMIF(CLASS!$N572:$S572,V$3,CLASS!$E572:$J572))","v":-3329.3665621601872},{"$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:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AE$2),SUMIF(CLASS!$N572:$S572,AE$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AF$2),SUMIF(CLASS!$N572:$S572,AF$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AG$2),SUMIF(CLASS!$N572:$S572,AG$3,CLASS!$E572:$J572))","v":0},{"$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:$J572))","v":-17965.228559712355},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AK$2),SUMIF(CLASS!$N572:$S572,AK$3,CLASS!$E572:$J572))","v":-65086.897332329871},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AL$2),SUMIF(CLASS!$N572:$S572,AL$3,CLASS!$E572:$J572))","v":-90509.336092798709},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AM$2),SUMIF(CLASS!$N572:$S572,AM$3,CLASS!$E572:$J572))","v":-25165.975320999616},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AN$2),SUMIF(CLASS!$N572:$S572,AN$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AO$2),SUMIF(CLASS!$N572:$S572,AO$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AP$2),SUMIF(CLASS!$N572:$S572,AP$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AQ$2),SUMIF(CLASS!$N572:$S572,AQ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AR$2),SUMIF(CLASS!$N572:$S572,AR$3,CLASS!$E572:$J572))","v":0},{"$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:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AV$2),SUMIF(CLASS!$N572:$S572,AV$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AW$2),SUMIF(CLASS!$N572:$S572,AW$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOC!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AX$2),SUMIF(CLASS!$N572:$S572,AX$3,CLASS!$E572:$J572))","v":0},{"$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:$J572))","v":0},null,null,-1800405.638812341,0,0,0,0,0,-1800405.638812341,null,-700656.25263344485,0,0,0,0,0,-700656.25263344485,null,-1597918.0245817082,0,-198727.43730584055,0,0,0,-1796645.4618875487,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A573","v":411.02},{"$f":"ACCOUNTS!B573","v":"Gain/Loss Disp Allowance"},{"$f":"ACCOUNTS!C573","v":-4419.1099999999997},0,{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,E$2),SUMIF(CLASS!$N573:$S573,E$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,F$2),SUMIF(CLASS!$N573:$S573,F$3,CLASS!$E573:$J573))","v":-1851.2639201366569},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,G$2),SUMIF(CLASS!$N573:$S573,G$3,CLASS!$E573:$J573))","v":-556.41334977500981},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,H$2),SUMIF(CLASS!$N573:$S573,H$3,CLASS!$E573:$J573))","v":-163.85212857246586},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,I$2),SUMIF(CLASS!$N573:$S573,I$3,CLASS!$E573:$J573))","v":-0.18307666488150717},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,J$2),SUMIF(CLASS!$N573:$S573,J$3,CLASS!$E573:$J573))","v":-1.6192636124926429},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,K$2),SUMIF(CLASS!$N573:$S573,K$3,CLASS!$E573:$J573))","v":-21.641281704728815},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,L$2),SUMIF(CLASS!$N573:$S573,L$3,CLASS!$E573:$J573))","v":-0.27029170841850358},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,M$2),SUMIF(CLASS!$N573:$S573,M$3,CLASS!$E573:$J573))","v":-3.3903709451210684},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,N$2),SUMIF(CLASS!$N573:$S573,N$3,CLASS!$E573:$J573))","v":-14.440131227654534},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,O$2),SUMIF(CLASS!$N573:$S573,O$3,CLASS!$E573:$J573))","v":-198.92323822220894},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,P$2),SUMIF(CLASS!$N573:$S573,P$3,CLASS!$E573:$J573))","v":-385.56229606479042},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,Q$2),SUMIF(CLASS!$N573:$S573,Q$3,CLASS!$E573:$J573))","v":-3.0598807943369843E-2},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,R$2),SUMIF(CLASS!$N573:$S573,R$3,CLASS!$E573:$J573))","v":-12.679202343437233},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,S$2),SUMIF(CLASS!$N573:$S573,S$3,CLASS!$E573:$J573))","v":-778.82731218166293},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,T$2),SUMIF(CLASS!$N573:$S573,T$3,CLASS!$E573:$J573))","v":-78.428924063860563},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,U$2),SUMIF(CLASS!$N573:$S573,U$3,CLASS!$E573:$J573))","v":-143.82006205040528},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,V$2),SUMIF(CLASS!$N573:$S573,V$3,CLASS!$E573:$J573))","v":-3.4234152907354938},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,W$2),SUMIF(CLASS!$N573:$S573,W$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,X$2),SUMIF(CLASS!$N573:$S573,X$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,Y$2),SUMIF(CLASS!$N573:$S573,Y$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,Z$2),SUMIF(CLASS!$N573:$S573,Z$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AA$2),SUMIF(CLASS!$N573:$S573,AA$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AB$2),SUMIF(CLASS!$N573:$S573,AB$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AC$2),SUMIF(CLASS!$N573:$S573,AC$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AD$2),SUMIF(CLASS!$N573:$S573,AD$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AE$2),SUMIF(CLASS!$N573:$S573,AE$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AF$2),SUMIF(CLASS!$N573:$S573,AF$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AG$2),SUMIF(CLASS!$N573:$S573,AG$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AH$2),SUMIF(CLASS!$N573:$S573,AH$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AI$2),SUMIF(CLASS!$N573:$S573,AI$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AJ$2),SUMIF(CLASS!$N573:$S573,AJ$3,CLASS!$E573:$J573))","v":-18.472714555339543},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AK$2),SUMIF(CLASS!$N573:$S573,AK$3,CLASS!$E573:$J573))","v":-66.925487294333166},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AL$2),SUMIF(CLASS!$N573:$S573,AL$3,CLASS!$E573:$J573))","v":-93.066065075563472},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AM$2),SUMIF(CLASS!$N573:$S573,AM$3,CLASS!$E573:$J573))","v":-25.876869702290541},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AN$2),SUMIF(CLASS!$N573:$S573,AN$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AO$2),SUMIF(CLASS!$N573:$S573,AO$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AP$2),SUMIF(CLASS!$N573:$S573,AP$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AQ$2),SUMIF(CLASS!$N573:$S573,AQ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AR$2),SUMIF(CLASS!$N573:$S573,AR$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AS$2),SUMIF(CLASS!$N573:$S573,AS$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AT$2),SUMIF(CLASS!$N573:$S573,AT$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AU$2),SUMIF(CLASS!$N573:$S573,AU$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AV$2),SUMIF(CLASS!$N573:$S573,AV$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AW$2),SUMIF(CLASS!$N573:$S573,AW$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AX$2),SUMIF(CLASS!$N573:$S573,AX$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AY$2),SUMIF(CLASS!$N573:$S573,AY$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AZ$2),SUMIF(CLASS!$N573:$S573,AZ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BA$2),SUMIF(CLASS!$N573:$S573,BA$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BB$2),SUMIF(CLASS!$N573:$S573,BB$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BC$2),SUMIF(CLASS!$N573:$S573,BC$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BD$2),SUMIF(CLASS!$N573:$S573,BD$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BE$2),SUMIF(CLASS!$N573:$S573,BE$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BF$2),SUMIF(CLASS!$N573:$S573,BF$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BG$2),SUMIF(CLASS!$N573:$S573,BG$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BH$2),SUMIF(CLASS!$N573:$S573,BH$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BI$2),SUMIF(CLASS!$N573:$S573,BI$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BJ$2),SUMIF(CLASS!$N573:$S573,BJ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BK$2),SUMIF(CLASS!$N573:$S573,BK$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BL$2),SUMIF(CLASS!$N573:$S573,BL$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BM$2),SUMIF(CLASS!$N573:$S573,BM$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BN$2),SUMIF(CLASS!$N573:$S573,BN$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BO$2),SUMIF(CLASS!$N573:$S573,BO$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BP$2),SUMIF(CLASS!$N573:$S573,BP$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BQ$2),SUMIF(CLASS!$N573:$S573,BQ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BR$2),SUMIF(CLASS!$N573:$S573,BR$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BS$2),SUMIF(CLASS!$N573:$S573,BS$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BT$2),SUMIF(CLASS!$N573:$S573,BT$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BU$2),SUMIF(CLASS!$N573:$S573,BU$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BV$2),SUMIF(CLASS!$N573:$S573,BV$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BW$2),SUMIF(CLASS!$N573:$S573,BW$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BX$2),SUMIF(CLASS!$N573:$S573,BX$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BY$2),SUMIF(CLASS!$N573:$S573,BY$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOC!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BZ$2),SUMIF(CLASS!$N573:$S573,BZ$3,CLASS!$E573:$J573))","v":0},null,null,-1851.2639201366569,0,0,0,0,0,-1851.2639201366569,null,-720.44855501235713,0,0,0,0,0,-720.44855501235713,null,-1643.0563882234599,0,-204.34113662752674,0,0,0,-1847.3975248509867,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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!A583","v":"~"},{"$f":"ACCOUNTS!B583","v":"~"},{"$f":"ACCOUNTS!C583","v":0},0,{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,E$2),SUMIF(CLASS!$N583:$S583,E$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,F$2),SUMIF(CLASS!$N583:$S583,F$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,G$2),SUMIF(CLASS!$N583:$S583,G$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,H$2),SUMIF(CLASS!$N583:$S583,H$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,I$2),SUMIF(CLASS!$N583:$S583,I$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,J$2),SUMIF(CLASS!$N583:$S583,J$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,K$2),SUMIF(CLASS!$N583:$S583,K$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,L$2),SUMIF(CLASS!$N583:$S583,L$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,M$2),SUMIF(CLASS!$N583:$S583,M$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,N$2),SUMIF(CLASS!$N583:$S583,N$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,O$2),SUMIF(CLASS!$N583:$S583,O$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,P$2),SUMIF(CLASS!$N583:$S583,P$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,Q$2),SUMIF(CLASS!$N583:$S583,Q$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,R$2),SUMIF(CLASS!$N583:$S583,R$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,S$2),SUMIF(CLASS!$N583:$S583,S$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,T$2),SUMIF(CLASS!$N583:$S583,T$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,U$2),SUMIF(CLASS!$N583:$S583,U$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,V$2),SUMIF(CLASS!$N583:$S583,V$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,W$2),SUMIF(CLASS!$N583:$S583,W$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,X$2),SUMIF(CLASS!$N583:$S583,X$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,Y$2),SUMIF(CLASS!$N583:$S583,Y$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,Z$2),SUMIF(CLASS!$N583:$S583,Z$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AA$2),SUMIF(CLASS!$N583:$S583,AA$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AB$2),SUMIF(CLASS!$N583:$S583,AB$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AC$2),SUMIF(CLASS!$N583:$S583,AC$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AD$2),SUMIF(CLASS!$N583:$S583,AD$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AE$2),SUMIF(CLASS!$N583:$S583,AE$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AF$2),SUMIF(CLASS!$N583:$S583,AF$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AG$2),SUMIF(CLASS!$N583:$S583,AG$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AH$2),SUMIF(CLASS!$N583:$S583,AH$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AI$2),SUMIF(CLASS!$N583:$S583,AI$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AJ$2),SUMIF(CLASS!$N583:$S583,AJ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AK$2),SUMIF(CLASS!$N583:$S583,AK$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AL$2),SUMIF(CLASS!$N583:$S583,AL$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AM$2),SUMIF(CLASS!$N583:$S583,AM$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AN$2),SUMIF(CLASS!$N583:$S583,AN$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AO$2),SUMIF(CLASS!$N583:$S583,AO$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AP$2),SUMIF(CLASS!$N583:$S583,AP$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AQ$2),SUMIF(CLASS!$N583:$S583,AQ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AR$2),SUMIF(CLASS!$N583:$S583,AR$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AS$2),SUMIF(CLASS!$N583:$S583,AS$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AT$2),SUMIF(CLASS!$N583:$S583,AT$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AU$2),SUMIF(CLASS!$N583:$S583,AU$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AV$2),SUMIF(CLASS!$N583:$S583,AV$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AW$2),SUMIF(CLASS!$N583:$S583,AW$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AX$2),SUMIF(CLASS!$N583:$S583,AX$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AY$2),SUMIF(CLASS!$N583:$S583,AY$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AZ$2),SUMIF(CLASS!$N583:$S583,AZ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BA$2),SUMIF(CLASS!$N583:$S583,BA$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BB$2),SUMIF(CLASS!$N583:$S583,BB$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BC$2),SUMIF(CLASS!$N583:$S583,BC$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BD$2),SUMIF(CLASS!$N583:$S583,BD$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BE$2),SUMIF(CLASS!$N583:$S583,BE$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BF$2),SUMIF(CLASS!$N583:$S583,BF$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BG$2),SUMIF(CLASS!$N583:$S583,BG$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BH$2),SUMIF(CLASS!$N583:$S583,BH$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BI$2),SUMIF(CLASS!$N583:$S583,BI$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BJ$2),SUMIF(CLASS!$N583:$S583,BJ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BK$2),SUMIF(CLASS!$N583:$S583,BK$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BL$2),SUMIF(CLASS!$N583:$S583,BL$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BM$2),SUMIF(CLASS!$N583:$S583,BM$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BN$2),SUMIF(CLASS!$N583:$S583,BN$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BO$2),SUMIF(CLASS!$N583:$S583,BO$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BP$2),SUMIF(CLASS!$N583:$S583,BP$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BQ$2),SUMIF(CLASS!$N583:$S583,BQ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BR$2),SUMIF(CLASS!$N583:$S583,BR$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BS$2),SUMIF(CLASS!$N583:$S583,BS$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BT$2),SUMIF(CLASS!$N583:$S583,BT$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BU$2),SUMIF(CLASS!$N583:$S583,BU$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BV$2),SUMIF(CLASS!$N583:$S583,BV$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BW$2),SUMIF(CLASS!$N583:$S583,BW$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BX$2),SUMIF(CLASS!$N583:$S583,BX$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BY$2),SUMIF(CLASS!$N583:$S583,BY$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOC!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BZ$2),SUMIF(CLASS!$N583:$S583,BZ$3,CLASS!$E583:$J583))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC583:CH583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK583:CP583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS583:CX583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA583:DF583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI583:DN583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ583:DV583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY583:ED583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG583:EL583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO583:ET583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW583:FB583)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A588","v":236.01},{"$f":"ACCOUNTS!B588","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C588","v":7434887.1786304051},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:$J588))","v":2789029.0433925432},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,G$2),SUMIF(CLASS!$N588:$S588,G$3,CLASS!$E588:$J588))","v":757481.2567629983},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,H$2),SUMIF(CLASS!$N588:$S588,H$3,CLASS!$E588:$J588))","v":223062.43429376866},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,I$2),SUMIF(CLASS!$N588:$S588,I$3,CLASS!$E588:$J588))","v":249.234031236845},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,J$2),SUMIF(CLASS!$N588:$S588,J$3,CLASS!$E588:$J588))","v":2437.2578774191757},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,K$2),SUMIF(CLASS!$N588:$S588,K$3,CLASS!$E588:$J588))","v":32573.685905967599},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,L$2),SUMIF(CLASS!$N588:$S588,L$3,CLASS!$E588:$J588))","v":406.83344605638007},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,M$2),SUMIF(CLASS!$N588:$S588,M$3,CLASS!$E588:$J588))","v":5103.0655105312335},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,N$2),SUMIF(CLASS!$N588:$S588,N$3,CLASS!$E588:$J588))","v":21734.770863769743},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,O$2),SUMIF(CLASS!$N588:$S588,O$3,CLASS!$E588:$J588))","v":299412.16835749324},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,P$2),SUMIF(CLASS!$N588:$S588,P$3,CLASS!$E588:$J588))","v":580334.62622751563},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,Q$2),SUMIF(CLASS!$N588:$S588,Q$3,CLASS!$E588:$J588))","v":46.056235145562759},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,R$2),SUMIF(CLASS!$N588:$S588,R$3,CLASS!$E588:$J588))","v":19084.283468436472},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,S$2),SUMIF(CLASS!$N588:$S588,S$3,CLASS!$E588:$J588))","v":1172263.1121451114},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,T$2),SUMIF(CLASS!$N588:$S588,T$3,CLASS!$E588:$J588))","v":118048.42121901443},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,U$2),SUMIF(CLASS!$N588:$S588,U$3,CLASS!$E588:$J588))","v":216472.83151362574},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,V$2),SUMIF(CLASS!$N588:$S588,V$3,CLASS!$E588:$J588))","v":5152.802681817966},{"$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:$J588))","v":27804.471563472325},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AK$2),SUMIF(CLASS!$N588:$S588,AK$3,CLASS!$E588:$J588))","v":100733.85818701681},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AL$2),SUMIF(CLASS!$N588:$S588,AL$3,CLASS!$E588:$J588))","v":140079.72418811658},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AM$2),SUMIF(CLASS!$N588:$S588,AM$3,CLASS!$E588:$J588))","v":73390.146566390031},{"$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:$J588))","v":165361.21555087209},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AQ$2),SUMIF(CLASS!$N588:$S588,AQ$3,CLASS!$E588:$J588))","v":343527.47520231095},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AR$2),SUMIF(CLASS!$N588:$S588,AR$3,CLASS!$E588:$J588))","v":246620.1799451877},{"$f":"IF(CLASS!$L588<>0,FUNCALLOC!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AS$2),SUMIF(CLASS!$N588:$S588,AS$3,CLASS!$E588:$J588))","v":94478.223494587699},{"$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:$J588))","v":0},{"$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:$J588))","v":0},null,null,2789029.0433925432,0,0,0,0,0,2789029.0433925432,null,980792.92508800386,0,0,0,0,0,980792.92508800386,null,2473069.9154519048,0,1191995.2946979541,0,0,0,3665065.2101498591,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A589","v":236.02},{"$f":"ACCOUNTS!B589","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C589","v":78283037.973867446},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:$J589))","v":25316848.956024695},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,G$2),SUMIF(CLASS!$N589:$S589,G$3,CLASS!$E589:$J589))","v":5195248.2745912848},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,H$2),SUMIF(CLASS!$N589:$S589,H$3,CLASS!$E589:$J589))","v":1276682.2421263268},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,I$2),SUMIF(CLASS!$N589:$S589,I$3,CLASS!$E589:$J589))","v":1227.3266060557796},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,J$2),SUMIF(CLASS!$N589:$S589,J$3,CLASS!$E589:$J589))","v":12808.096334320428},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,K$2),SUMIF(CLASS!$N589:$S589,K$3,CLASS!$E589:$J589))","v":161345.1112594778},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,L$2),SUMIF(CLASS!$N589:$S589,L$3,CLASS!$E589:$J589))","v":2507.5762987908615},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,M$2),SUMIF(CLASS!$N589:$S589,M$3,CLASS!$E589:$J589))","v":24601.073763086777},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,N$2),SUMIF(CLASS!$N589:$S589,N$3,CLASS!$E589:$J589))","v":154890.34593652398},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,O$2),SUMIF(CLASS!$N589:$S589,O$3,CLASS!$E589:$J589))","v":1768674.8515418461},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,P$2),SUMIF(CLASS!$N589:$S589,P$3,CLASS!$E589:$J589))","v":5268577.1003382802},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Q$2),SUMIF(CLASS!$N589:$S589,Q$3,CLASS!$E589:$J589))","v":394.00225267857854},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,R$2),SUMIF(CLASS!$N589:$S589,R$3,CLASS!$E589:$J589))","v":116003.72047369815},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,S$2),SUMIF(CLASS!$N589:$S589,S$3,CLASS!$E589:$J589))","v":7181491.5815531062},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,T$2),SUMIF(CLASS!$N589:$S589,T$3,CLASS!$E589:$J589))","v":670256.23207289388},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,U$2),SUMIF(CLASS!$N589:$S589,U$3,CLASS!$E589:$J589))","v":1225665.5010621191},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,V$2),SUMIF(CLASS!$N589:$S589,V$3,CLASS!$E589:$J589))","v":34887.544556622546},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,W$2),SUMIF(CLASS!$N589:$S589,W$3,CLASS!$E589:$J589))","v":-35.284239639982196},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,X$2),SUMIF(CLASS!$N589:$S589,X$3,CLASS!$E589:$J589))","v":-653.33596315328805},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Y$2),SUMIF(CLASS!$N589:$S589,Y$3,CLASS!$E589:$J589))","v":-32826.638606700646},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Z$2),SUMIF(CLASS!$N589:$S589,Z$3,CLASS!$E589:$J589))","v":-151.49295678803816},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AA$2),SUMIF(CLASS!$N589:$S589,AA$3,CLASS!$E589:$J589))","v":-46172.867947483312},{"$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:$J589))","v":24102348.944627613},{"$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:$J589))","v":96822.198103837669},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AK$2),SUMIF(CLASS!$N589:$S589,AK$3,CLASS!$E589:$J589))","v":435549.8172382781},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AL$2),SUMIF(CLASS!$N589:$S589,AL$3,CLASS!$E589:$J589))","v":1764333.2840298479},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AM$2),SUMIF(CLASS!$N589:$S589,AM$3,CLASS!$E589:$J589))","v":390178.53598218656},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AN$2),SUMIF(CLASS!$N589:$S589,AN$3,CLASS!$E589:$J589))","v":-75038.587303033928},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AO$2),SUMIF(CLASS!$N589:$S589,AO$3,CLASS!$E589:$J589))","v":-230194.5728468271},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AP$2),SUMIF(CLASS!$N589:$S589,AP$3,CLASS!$E589:$J589))","v":697896.7430212684},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AQ$2),SUMIF(CLASS!$N589:$S589,AQ$3,CLASS!$E589:$J589))","v":1449836.3796089548},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AR$2),SUMIF(CLASS!$N589:$S589,AR$3,CLASS!$E589:$J589))","v":1040845.156911148},{"$f":"IF(CLASS!$L589<>0,FUNCALLOC!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AS$2),SUMIF(CLASS!$N589:$S589,AS$3,CLASS!$E589:$J589))","v":278190.15741611749},{"$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:$J589))","v":0},{"$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:$J589))","v":0},null,null,25316848.956024695,24102348.944627613,0,0,0,0,49419197.900652304,null,6473157.8433236675,0,0,0,0,0,6473157.8433236675,null,16542263.117729679,0,5848419.112161777,0,0,0,22390682.229891457,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"ACCOUNTS!C594","v":0},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:$J594))","v":0},{"$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:$J594))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A604","v":451.01},{"$f":"ACCOUNTS!B604","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C604","v":1314247.8600000001},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:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,J$2),SUMIF(CLASS!$N604:$S604,J$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,K$2),SUMIF(CLASS!$N604:$S604,K$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,L$2),SUMIF(CLASS!$N604:$S604,L$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,M$2),SUMIF(CLASS!$N604:$S604,M$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,N$2),SUMIF(CLASS!$N604:$S604,N$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,O$2),SUMIF(CLASS!$N604:$S604,O$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,P$2),SUMIF(CLASS!$N604:$S604,P$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,Q$2),SUMIF(CLASS!$N604:$S604,Q$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,R$2),SUMIF(CLASS!$N604:$S604,R$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,S$2),SUMIF(CLASS!$N604:$S604,S$3,CLASS!$E604:$J604))","v":0},{"$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:$J604))","v":0},{"$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:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AL$2),SUMIF(CLASS!$N604:$S604,AL$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AM$2),SUMIF(CLASS!$N604:$S604,AM$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AN$2),SUMIF(CLASS!$N604:$S604,AN$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AO$2),SUMIF(CLASS!$N604:$S604,AO$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AP$2),SUMIF(CLASS!$N604:$S604,AP$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AQ$2),SUMIF(CLASS!$N604:$S604,AQ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOC!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AR$2),SUMIF(CLASS!$N604:$S604,AR$3,CLASS!$E604:$J604))","v":0},{"$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:$J604))","v":1314247.8600000001},{"$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:$J604))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1314247.8600000001,0,0,0,1314247.8600000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A605","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C605","v":1460925},0,{"$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:$J605))","v":0},{"$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:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,Q$2),SUMIF(CLASS!$N605:$S605,Q$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,R$2),SUMIF(CLASS!$N605:$S605,R$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOC!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,S$2),SUMIF(CLASS!$N605:$S605,S$3,CLASS!$E605:$J605))","v":0},{"$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:$J605))","v":0},{"$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:$J605))","v":1460925},{"$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:$J605))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1460925,0,0,0,1460925,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A610","v":451.07},{"$f":"ACCOUNTS!B610","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C610","v":4847787.22},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:$J610))","v":0},{"$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:$J610))","v":0},{"$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:$J610))","v":4847787.22},{"$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:$J610))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,4847787.22,0,0,0,4847787.22,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A615","v":454.04},{"$f":"ACCOUNTS!B615","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C615","v":1222583.4099999999},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:$J615))","v":512167.50800288783},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,G$2),SUMIF(CLASS!$N615:$S615,G$3,CLASS!$E615:$J615))","v":153936.36513629535},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,H$2),SUMIF(CLASS!$N615:$S615,H$3,CLASS!$E615:$J615))","v":45331.049484145842},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,I$2),SUMIF(CLASS!$N615:$S615,I$3,CLASS!$E615:$J615))","v":50.649676799685977},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,J$2),SUMIF(CLASS!$N615:$S615,J$3,CLASS!$E615:$J615))","v":447.98269992151677},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,K$2),SUMIF(CLASS!$N615:$S615,K$3,CLASS!$E615:$J615))","v":5987.2399608378091},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,L$2),SUMIF(CLASS!$N615:$S615,L$3,CLASS!$E615:$J615))","v":74.778441490033018},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,M$2),SUMIF(CLASS!$N615:$S615,M$3,CLASS!$E615:$J615))","v":937.97422359955704},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,N$2),SUMIF(CLASS!$N615:$S615,N$3,CLASS!$E615:$J615))","v":3994.9819934677721},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,O$2),SUMIF(CLASS!$N615:$S615,O$3,CLASS!$E615:$J615))","v":55033.762661248657},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,P$2),SUMIF(CLASS!$N615:$S615,P$3,CLASS!$E615:$J615))","v":106669.00500107964},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,Q$2),SUMIF(CLASS!$N615:$S615,Q$3,CLASS!$E615:$J615))","v":8.4654138406466881},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,R$2),SUMIF(CLASS!$N615:$S615,R$3,CLASS!$E615:$J615))","v":3507.8064219083667},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,S$2),SUMIF(CLASS!$N615:$S615,S$3,CLASS!$E615:$J615))","v":215469.03134979488},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,T$2),SUMIF(CLASS!$N615:$S615,T$3,CLASS!$E615:$J615))","v":21698.011912947564},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,U$2),SUMIF(CLASS!$N615:$S615,U$3,CLASS!$E615:$J615))","v":39789.012241830613},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,V$2),SUMIF(CLASS!$N615:$S615,V$3,CLASS!$E615:$J615))","v":947.11621570713135},{"$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:$J615))","v":0},{"$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:$J615))","v":5110.6295957836883},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AK$2),SUMIF(CLASS!$N615:$S615,AK$3,CLASS!$E615:$J615))","v":18515.490782582354},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AL$2),SUMIF(CLASS!$N615:$S615,AL$3,CLASS!$E615:$J615))","v":25747.498296119422},{"$f":"IF(CLASS!$L615<>0,FUNCALLOC!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AM$2),SUMIF(CLASS!$N615:$S615,AM$3,CLASS!$E615:$J615))","v":7159.050487711791},{"$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:$J615))","v":0},null,null,512167.50800288783,0,0,0,0,0,{"$f":"SUM(CC615:CH615)","v":512167.50800288783},null,199318.0642972409,0,0,0,0,0,{"$f":"SUM(CK615:CP615)","v":199318.0642972409},null,454565.16853767424,0,56532.669162197257,0,0,0,{"$f":"SUM(CS615:CX615)","v":511097.83769987151},null,0,0,0,0,0,0,{"$f":"SUM(DA615:DF615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI615:DN615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ615:DV615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY615:ED615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG615:EL615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO615:ET615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW615:FB615)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK615,FC615,EU615,EM615,EE615,DW615,DO615,DG615,CY615,CQ615,CI615)-C615),1)","v":0}]
[{"$f":"ACCOUNTS!A620","v":456.04},{"$f":"ACCOUNTS!B620","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C620","v":35693.46},0,{"$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:$J620))","v":35690.627537727232},{"$f":"IF(CLASS!$L620<>0,FUNCALLOC!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,Q$2),SUMIF(CLASS!$N620:$S620,Q$3,CLASS!$E620:$J620))","v":2.832462272767839},{"$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:$J620))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,35693.46,0,0,0,0,0,35693.46,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A621","v":456.05},{"$f":"ACCOUNTS!B621","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C621","v":21415123.754653767},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:$J621))","v":21415123.754653767},{"$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:$J621))","v":0},null,null,21415123.754653767,0,0,0,0,0,21415123.754653767,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A628","v":456.12},{"$f":"ACCOUNTS!B628","v":"Other Elect Revenue -  Ferndale Plant"},{"$f":"ACCOUNTS!C628","v":305.69},0,{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,E$2),SUMIF(CLASS!$N628:$S628,E$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,F$2),SUMIF(CLASS!$N628:$S628,F$3,CLASS!$E628:$J628))","v":305.69},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,G$2),SUMIF(CLASS!$N628:$S628,G$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,H$2),SUMIF(CLASS!$N628:$S628,H$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,I$2),SUMIF(CLASS!$N628:$S628,I$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,J$2),SUMIF(CLASS!$N628:$S628,J$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,K$2),SUMIF(CLASS!$N628:$S628,K$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,L$2),SUMIF(CLASS!$N628:$S628,L$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,M$2),SUMIF(CLASS!$N628:$S628,M$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,N$2),SUMIF(CLASS!$N628:$S628,N$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,O$2),SUMIF(CLASS!$N628:$S628,O$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,P$2),SUMIF(CLASS!$N628:$S628,P$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,Q$2),SUMIF(CLASS!$N628:$S628,Q$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,R$2),SUMIF(CLASS!$N628:$S628,R$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,S$2),SUMIF(CLASS!$N628:$S628,S$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,T$2),SUMIF(CLASS!$N628:$S628,T$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,U$2),SUMIF(CLASS!$N628:$S628,U$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,V$2),SUMIF(CLASS!$N628:$S628,V$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,W$2),SUMIF(CLASS!$N628:$S628,W$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,X$2),SUMIF(CLASS!$N628:$S628,X$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,Y$2),SUMIF(CLASS!$N628:$S628,Y$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,Z$2),SUMIF(CLASS!$N628:$S628,Z$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AA$2),SUMIF(CLASS!$N628:$S628,AA$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AB$2),SUMIF(CLASS!$N628:$S628,AB$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AC$2),SUMIF(CLASS!$N628:$S628,AC$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AD$2),SUMIF(CLASS!$N628:$S628,AD$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AE$2),SUMIF(CLASS!$N628:$S628,AE$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AF$2),SUMIF(CLASS!$N628:$S628,AF$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AG$2),SUMIF(CLASS!$N628:$S628,AG$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AH$2),SUMIF(CLASS!$N628:$S628,AH$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AI$2),SUMIF(CLASS!$N628:$S628,AI$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AJ$2),SUMIF(CLASS!$N628:$S628,AJ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AK$2),SUMIF(CLASS!$N628:$S628,AK$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AL$2),SUMIF(CLASS!$N628:$S628,AL$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AM$2),SUMIF(CLASS!$N628:$S628,AM$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AN$2),SUMIF(CLASS!$N628:$S628,AN$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AO$2),SUMIF(CLASS!$N628:$S628,AO$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AP$2),SUMIF(CLASS!$N628:$S628,AP$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AQ$2),SUMIF(CLASS!$N628:$S628,AQ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AR$2),SUMIF(CLASS!$N628:$S628,AR$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AS$2),SUMIF(CLASS!$N628:$S628,AS$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AT$2),SUMIF(CLASS!$N628:$S628,AT$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AU$2),SUMIF(CLASS!$N628:$S628,AU$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AV$2),SUMIF(CLASS!$N628:$S628,AV$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AW$2),SUMIF(CLASS!$N628:$S628,AW$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AX$2),SUMIF(CLASS!$N628:$S628,AX$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AY$2),SUMIF(CLASS!$N628:$S628,AY$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AZ$2),SUMIF(CLASS!$N628:$S628,AZ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BA$2),SUMIF(CLASS!$N628:$S628,BA$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BB$2),SUMIF(CLASS!$N628:$S628,BB$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BC$2),SUMIF(CLASS!$N628:$S628,BC$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BD$2),SUMIF(CLASS!$N628:$S628,BD$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BE$2),SUMIF(CLASS!$N628:$S628,BE$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BF$2),SUMIF(CLASS!$N628:$S628,BF$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BG$2),SUMIF(CLASS!$N628:$S628,BG$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BH$2),SUMIF(CLASS!$N628:$S628,BH$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BI$2),SUMIF(CLASS!$N628:$S628,BI$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BJ$2),SUMIF(CLASS!$N628:$S628,BJ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BK$2),SUMIF(CLASS!$N628:$S628,BK$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BL$2),SUMIF(CLASS!$N628:$S628,BL$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BM$2),SUMIF(CLASS!$N628:$S628,BM$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BN$2),SUMIF(CLASS!$N628:$S628,BN$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BO$2),SUMIF(CLASS!$N628:$S628,BO$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BP$2),SUMIF(CLASS!$N628:$S628,BP$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BQ$2),SUMIF(CLASS!$N628:$S628,BQ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BR$2),SUMIF(CLASS!$N628:$S628,BR$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BS$2),SUMIF(CLASS!$N628:$S628,BS$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BT$2),SUMIF(CLASS!$N628:$S628,BT$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BU$2),SUMIF(CLASS!$N628:$S628,BU$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BV$2),SUMIF(CLASS!$N628:$S628,BV$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BW$2),SUMIF(CLASS!$N628:$S628,BW$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BX$2),SUMIF(CLASS!$N628:$S628,BX$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BY$2),SUMIF(CLASS!$N628:$S628,BY$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOC!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BZ$2),SUMIF(CLASS!$N628:$S628,BZ$3,CLASS!$E628:$J628))","v":0},null,null,305.69,0,0,0,0,0,305.69,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},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:$J630))","v":0},{"$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:$J630))","v":121.39031827018692},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,K$2),SUMIF(CLASS!$N630:$S630,K$3,CLASS!$E630:$J630))","v":1622.3683738979473},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,L$2),SUMIF(CLASS!$N630:$S630,L$3,CLASS!$E630:$J630))","v":20.262788750132426},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,M$2),SUMIF(CLASS!$N630:$S630,M$3,CLASS!$E630:$J630))","v":254.16380934337266},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,N$2),SUMIF(CLASS!$N630:$S630,N$3,CLASS!$E630:$J630))","v":1082.5242487169232},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,O$2),SUMIF(CLASS!$N630:$S630,O$3,CLASS!$E630:$J630))","v":14912.553467411331},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,P$2),SUMIF(CLASS!$N630:$S630,P$3,CLASS!$E630:$J630))","v":28904.206499299446},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,Q$2),SUMIF(CLASS!$N630:$S630,Q$3,CLASS!$E630:$J630))","v":2.2938816177164392},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,R$2),SUMIF(CLASS!$N630:$S630,R$3,CLASS!$E630:$J630))","v":950.51379899326832},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,S$2),SUMIF(CLASS!$N630:$S630,S$3,CLASS!$E630:$J630))","v":58385.857975102153},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,T$2),SUMIF(CLASS!$N630:$S630,T$3,CLASS!$E630:$J630))","v":5879.5318935406585},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,U$2),SUMIF(CLASS!$N630:$S630,U$3,CLASS!$E630:$J630))","v":10781.668266516459},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,V$2),SUMIF(CLASS!$N630:$S630,V$3,CLASS!$E630:$J630))","v":256.64102404777174},{"$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:$J630))","v":0},{"$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:$J630))","v":1384.8323904068277},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AK$2),SUMIF(CLASS!$N630:$S630,AK$3,CLASS!$E630:$J630))","v":5017.1609738950801},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AL$2),SUMIF(CLASS!$N630:$S630,AL$3,CLASS!$E630:$J630))","v":6976.8252510076754},{"$f":"IF(CLASS!$L630<>0,FUNCALLOC!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AM$2),SUMIF(CLASS!$N630:$S630,AM$3,CLASS!$E630:$J630))","v":1939.8950391787912},{"$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:$J630))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,123173.97634550737,0,15318.713654488374,0,0,0,138492.68999999575,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$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:$J631))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},0,{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,E$2),SUMIF(CLASS!$N632:$S632,E$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,F$2),SUMIF(CLASS!$N632:$S632,F$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,G$2),SUMIF(CLASS!$N632:$S632,G$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,H$2),SUMIF(CLASS!$N632:$S632,H$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,I$2),SUMIF(CLASS!$N632:$S632,I$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,J$2),SUMIF(CLASS!$N632:$S632,J$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,K$2),SUMIF(CLASS!$N632:$S632,K$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,L$2),SUMIF(CLASS!$N632:$S632,L$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,M$2),SUMIF(CLASS!$N632:$S632,M$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,N$2),SUMIF(CLASS!$N632:$S632,N$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,O$2),SUMIF(CLASS!$N632:$S632,O$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,P$2),SUMIF(CLASS!$N632:$S632,P$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,Q$2),SUMIF(CLASS!$N632:$S632,Q$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,R$2),SUMIF(CLASS!$N632:$S632,R$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,S$2),SUMIF(CLASS!$N632:$S632,S$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,T$2),SUMIF(CLASS!$N632:$S632,T$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,U$2),SUMIF(CLASS!$N632:$S632,U$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,V$2),SUMIF(CLASS!$N632:$S632,V$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,W$2),SUMIF(CLASS!$N632:$S632,W$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,X$2),SUMIF(CLASS!$N632:$S632,X$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,Y$2),SUMIF(CLASS!$N632:$S632,Y$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,Z$2),SUMIF(CLASS!$N632:$S632,Z$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AA$2),SUMIF(CLASS!$N632:$S632,AA$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AB$2),SUMIF(CLASS!$N632:$S632,AB$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AC$2),SUMIF(CLASS!$N632:$S632,AC$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AD$2),SUMIF(CLASS!$N632:$S632,AD$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AE$2),SUMIF(CLASS!$N632:$S632,AE$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AF$2),SUMIF(CLASS!$N632:$S632,AF$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AG$2),SUMIF(CLASS!$N632:$S632,AG$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AH$2),SUMIF(CLASS!$N632:$S632,AH$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AI$2),SUMIF(CLASS!$N632:$S632,AI$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AJ$2),SUMIF(CLASS!$N632:$S632,AJ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AK$2),SUMIF(CLASS!$N632:$S632,AK$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AL$2),SUMIF(CLASS!$N632:$S632,AL$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AM$2),SUMIF(CLASS!$N632:$S632,AM$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AN$2),SUMIF(CLASS!$N632:$S632,AN$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AO$2),SUMIF(CLASS!$N632:$S632,AO$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AP$2),SUMIF(CLASS!$N632:$S632,AP$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AQ$2),SUMIF(CLASS!$N632:$S632,AQ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AR$2),SUMIF(CLASS!$N632:$S632,AR$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AS$2),SUMIF(CLASS!$N632:$S632,AS$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AT$2),SUMIF(CLASS!$N632:$S632,AT$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AU$2),SUMIF(CLASS!$N632:$S632,AU$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AV$2),SUMIF(CLASS!$N632:$S632,AV$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AW$2),SUMIF(CLASS!$N632:$S632,AW$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AX$2),SUMIF(CLASS!$N632:$S632,AX$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AY$2),SUMIF(CLASS!$N632:$S632,AY$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AZ$2),SUMIF(CLASS!$N632:$S632,AZ$3,CLASS!$E632:$J632))","v":1010226.96},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BA$2),SUMIF(CLASS!$N632:$S632,BA$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BB$2),SUMIF(CLASS!$N632:$S632,BB$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BC$2),SUMIF(CLASS!$N632:$S632,BC$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BD$2),SUMIF(CLASS!$N632:$S632,BD$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BE$2),SUMIF(CLASS!$N632:$S632,BE$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BF$2),SUMIF(CLASS!$N632:$S632,BF$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BG$2),SUMIF(CLASS!$N632:$S632,BG$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BH$2),SUMIF(CLASS!$N632:$S632,BH$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BI$2),SUMIF(CLASS!$N632:$S632,BI$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BJ$2),SUMIF(CLASS!$N632:$S632,BJ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BK$2),SUMIF(CLASS!$N632:$S632,BK$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BL$2),SUMIF(CLASS!$N632:$S632,BL$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BM$2),SUMIF(CLASS!$N632:$S632,BM$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BN$2),SUMIF(CLASS!$N632:$S632,BN$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BO$2),SUMIF(CLASS!$N632:$S632,BO$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BP$2),SUMIF(CLASS!$N632:$S632,BP$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BQ$2),SUMIF(CLASS!$N632:$S632,BQ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BR$2),SUMIF(CLASS!$N632:$S632,BR$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BS$2),SUMIF(CLASS!$N632:$S632,BS$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BT$2),SUMIF(CLASS!$N632:$S632,BT$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BU$2),SUMIF(CLASS!$N632:$S632,BU$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BV$2),SUMIF(CLASS!$N632:$S632,BV$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BW$2),SUMIF(CLASS!$N632:$S632,BW$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BX$2),SUMIF(CLASS!$N632:$S632,BX$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BY$2),SUMIF(CLASS!$N632:$S632,BY$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOC!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BZ$2),SUMIF(CLASS!$N632:$S632,BZ$3,CLASS!$E632:$J632))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,1010226.96,0,0,0,1010226.96,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},0,{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,E$2),SUMIF(CLASS!$N633:$S633,E$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,F$2),SUMIF(CLASS!$N633:$S633,F$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,G$2),SUMIF(CLASS!$N633:$S633,G$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,H$2),SUMIF(CLASS!$N633:$S633,H$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,I$2),SUMIF(CLASS!$N633:$S633,I$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,J$2),SUMIF(CLASS!$N633:$S633,J$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,K$2),SUMIF(CLASS!$N633:$S633,K$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,L$2),SUMIF(CLASS!$N633:$S633,L$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,M$2),SUMIF(CLASS!$N633:$S633,M$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,N$2),SUMIF(CLASS!$N633:$S633,N$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,O$2),SUMIF(CLASS!$N633:$S633,O$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,P$2),SUMIF(CLASS!$N633:$S633,P$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,Q$2),SUMIF(CLASS!$N633:$S633,Q$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,R$2),SUMIF(CLASS!$N633:$S633,R$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,S$2),SUMIF(CLASS!$N633:$S633,S$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,T$2),SUMIF(CLASS!$N633:$S633,T$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,U$2),SUMIF(CLASS!$N633:$S633,U$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,V$2),SUMIF(CLASS!$N633:$S633,V$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,W$2),SUMIF(CLASS!$N633:$S633,W$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,X$2),SUMIF(CLASS!$N633:$S633,X$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,Y$2),SUMIF(CLASS!$N633:$S633,Y$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,Z$2),SUMIF(CLASS!$N633:$S633,Z$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AA$2),SUMIF(CLASS!$N633:$S633,AA$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AB$2),SUMIF(CLASS!$N633:$S633,AB$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AC$2),SUMIF(CLASS!$N633:$S633,AC$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AD$2),SUMIF(CLASS!$N633:$S633,AD$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AE$2),SUMIF(CLASS!$N633:$S633,AE$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AF$2),SUMIF(CLASS!$N633:$S633,AF$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AG$2),SUMIF(CLASS!$N633:$S633,AG$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AH$2),SUMIF(CLASS!$N633:$S633,AH$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AI$2),SUMIF(CLASS!$N633:$S633,AI$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AJ$2),SUMIF(CLASS!$N633:$S633,AJ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AK$2),SUMIF(CLASS!$N633:$S633,AK$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AL$2),SUMIF(CLASS!$N633:$S633,AL$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AM$2),SUMIF(CLASS!$N633:$S633,AM$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AN$2),SUMIF(CLASS!$N633:$S633,AN$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AO$2),SUMIF(CLASS!$N633:$S633,AO$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AP$2),SUMIF(CLASS!$N633:$S633,AP$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AQ$2),SUMIF(CLASS!$N633:$S633,AQ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AR$2),SUMIF(CLASS!$N633:$S633,AR$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AS$2),SUMIF(CLASS!$N633:$S633,AS$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AT$2),SUMIF(CLASS!$N633:$S633,AT$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AU$2),SUMIF(CLASS!$N633:$S633,AU$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AV$2),SUMIF(CLASS!$N633:$S633,AV$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AW$2),SUMIF(CLASS!$N633:$S633,AW$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AX$2),SUMIF(CLASS!$N633:$S633,AX$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AY$2),SUMIF(CLASS!$N633:$S633,AY$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AZ$2),SUMIF(CLASS!$N633:$S633,AZ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BA$2),SUMIF(CLASS!$N633:$S633,BA$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BB$2),SUMIF(CLASS!$N633:$S633,BB$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BC$2),SUMIF(CLASS!$N633:$S633,BC$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BD$2),SUMIF(CLASS!$N633:$S633,BD$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BE$2),SUMIF(CLASS!$N633:$S633,BE$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BF$2),SUMIF(CLASS!$N633:$S633,BF$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BG$2),SUMIF(CLASS!$N633:$S633,BG$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BH$2),SUMIF(CLASS!$N633:$S633,BH$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BI$2),SUMIF(CLASS!$N633:$S633,BI$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BJ$2),SUMIF(CLASS!$N633:$S633,BJ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BK$2),SUMIF(CLASS!$N633:$S633,BK$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BL$2),SUMIF(CLASS!$N633:$S633,BL$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BM$2),SUMIF(CLASS!$N633:$S633,BM$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BN$2),SUMIF(CLASS!$N633:$S633,BN$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BO$2),SUMIF(CLASS!$N633:$S633,BO$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BP$2),SUMIF(CLASS!$N633:$S633,BP$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BQ$2),SUMIF(CLASS!$N633:$S633,BQ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BR$2),SUMIF(CLASS!$N633:$S633,BR$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BS$2),SUMIF(CLASS!$N633:$S633,BS$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BT$2),SUMIF(CLASS!$N633:$S633,BT$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BU$2),SUMIF(CLASS!$N633:$S633,BU$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BV$2),SUMIF(CLASS!$N633:$S633,BV$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BW$2),SUMIF(CLASS!$N633:$S633,BW$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BX$2),SUMIF(CLASS!$N633:$S633,BX$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BY$2),SUMIF(CLASS!$N633:$S633,BY$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOC!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BZ$2),SUMIF(CLASS!$N633:$S633,BZ$3,CLASS!$E633:$J633))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},0,{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,E$2),SUMIF(CLASS!$N634:$S634,E$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,F$2),SUMIF(CLASS!$N634:$S634,F$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,G$2),SUMIF(CLASS!$N634:$S634,G$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,H$2),SUMIF(CLASS!$N634:$S634,H$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,I$2),SUMIF(CLASS!$N634:$S634,I$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,J$2),SUMIF(CLASS!$N634:$S634,J$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,K$2),SUMIF(CLASS!$N634:$S634,K$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,L$2),SUMIF(CLASS!$N634:$S634,L$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,M$2),SUMIF(CLASS!$N634:$S634,M$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,N$2),SUMIF(CLASS!$N634:$S634,N$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,O$2),SUMIF(CLASS!$N634:$S634,O$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,P$2),SUMIF(CLASS!$N634:$S634,P$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,Q$2),SUMIF(CLASS!$N634:$S634,Q$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,R$2),SUMIF(CLASS!$N634:$S634,R$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,S$2),SUMIF(CLASS!$N634:$S634,S$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,T$2),SUMIF(CLASS!$N634:$S634,T$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,U$2),SUMIF(CLASS!$N634:$S634,U$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,V$2),SUMIF(CLASS!$N634:$S634,V$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,W$2),SUMIF(CLASS!$N634:$S634,W$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,X$2),SUMIF(CLASS!$N634:$S634,X$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,Y$2),SUMIF(CLASS!$N634:$S634,Y$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,Z$2),SUMIF(CLASS!$N634:$S634,Z$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AA$2),SUMIF(CLASS!$N634:$S634,AA$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AB$2),SUMIF(CLASS!$N634:$S634,AB$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AC$2),SUMIF(CLASS!$N634:$S634,AC$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AD$2),SUMIF(CLASS!$N634:$S634,AD$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AE$2),SUMIF(CLASS!$N634:$S634,AE$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AF$2),SUMIF(CLASS!$N634:$S634,AF$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AG$2),SUMIF(CLASS!$N634:$S634,AG$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AH$2),SUMIF(CLASS!$N634:$S634,AH$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AI$2),SUMIF(CLASS!$N634:$S634,AI$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AJ$2),SUMIF(CLASS!$N634:$S634,AJ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AK$2),SUMIF(CLASS!$N634:$S634,AK$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AL$2),SUMIF(CLASS!$N634:$S634,AL$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AM$2),SUMIF(CLASS!$N634:$S634,AM$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AN$2),SUMIF(CLASS!$N634:$S634,AN$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AO$2),SUMIF(CLASS!$N634:$S634,AO$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AP$2),SUMIF(CLASS!$N634:$S634,AP$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AQ$2),SUMIF(CLASS!$N634:$S634,AQ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AR$2),SUMIF(CLASS!$N634:$S634,AR$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AS$2),SUMIF(CLASS!$N634:$S634,AS$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AT$2),SUMIF(CLASS!$N634:$S634,AT$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AU$2),SUMIF(CLASS!$N634:$S634,AU$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AV$2),SUMIF(CLASS!$N634:$S634,AV$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AW$2),SUMIF(CLASS!$N634:$S634,AW$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AX$2),SUMIF(CLASS!$N634:$S634,AX$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AY$2),SUMIF(CLASS!$N634:$S634,AY$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AZ$2),SUMIF(CLASS!$N634:$S634,AZ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BA$2),SUMIF(CLASS!$N634:$S634,BA$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BB$2),SUMIF(CLASS!$N634:$S634,BB$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BC$2),SUMIF(CLASS!$N634:$S634,BC$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BD$2),SUMIF(CLASS!$N634:$S634,BD$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BE$2),SUMIF(CLASS!$N634:$S634,BE$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BF$2),SUMIF(CLASS!$N634:$S634,BF$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BG$2),SUMIF(CLASS!$N634:$S634,BG$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BH$2),SUMIF(CLASS!$N634:$S634,BH$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BI$2),SUMIF(CLASS!$N634:$S634,BI$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BJ$2),SUMIF(CLASS!$N634:$S634,BJ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BK$2),SUMIF(CLASS!$N634:$S634,BK$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BL$2),SUMIF(CLASS!$N634:$S634,BL$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BM$2),SUMIF(CLASS!$N634:$S634,BM$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BN$2),SUMIF(CLASS!$N634:$S634,BN$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BO$2),SUMIF(CLASS!$N634:$S634,BO$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BP$2),SUMIF(CLASS!$N634:$S634,BP$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BQ$2),SUMIF(CLASS!$N634:$S634,BQ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BR$2),SUMIF(CLASS!$N634:$S634,BR$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BS$2),SUMIF(CLASS!$N634:$S634,BS$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BT$2),SUMIF(CLASS!$N634:$S634,BT$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BU$2),SUMIF(CLASS!$N634:$S634,BU$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BV$2),SUMIF(CLASS!$N634:$S634,BV$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BW$2),SUMIF(CLASS!$N634:$S634,BW$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BX$2),SUMIF(CLASS!$N634:$S634,BX$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BY$2),SUMIF(CLASS!$N634:$S634,BY$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOC!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BZ$2),SUMIF(CLASS!$N634:$S634,BZ$3,CLASS!$E634:$J634))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},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:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,G$2),SUMIF(CLASS!$N635:$S635,G$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,H$2),SUMIF(CLASS!$N635:$S635,H$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,I$2),SUMIF(CLASS!$N635:$S635,I$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,J$2),SUMIF(CLASS!$N635:$S635,J$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,K$2),SUMIF(CLASS!$N635:$S635,K$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,L$2),SUMIF(CLASS!$N635:$S635,L$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,M$2),SUMIF(CLASS!$N635:$S635,M$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,N$2),SUMIF(CLASS!$N635:$S635,N$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,O$2),SUMIF(CLASS!$N635:$S635,O$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,P$2),SUMIF(CLASS!$N635:$S635,P$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Q$2),SUMIF(CLASS!$N635:$S635,Q$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,R$2),SUMIF(CLASS!$N635:$S635,R$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,S$2),SUMIF(CLASS!$N635:$S635,S$3,CLASS!$E635:$J635))","v":0},{"$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:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,X$2),SUMIF(CLASS!$N635:$S635,X$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Y$2),SUMIF(CLASS!$N635:$S635,Y$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Z$2),SUMIF(CLASS!$N635:$S635,Z$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AA$2),SUMIF(CLASS!$N635:$S635,AA$3,CLASS!$E635:$J635))","v":0},{"$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:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AE$2),SUMIF(CLASS!$N635:$S635,AE$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AF$2),SUMIF(CLASS!$N635:$S635,AF$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AG$2),SUMIF(CLASS!$N635:$S635,AG$3,CLASS!$E635:$J635))","v":0},{"$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:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AL$2),SUMIF(CLASS!$N635:$S635,AL$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AM$2),SUMIF(CLASS!$N635:$S635,AM$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AN$2),SUMIF(CLASS!$N635:$S635,AN$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AO$2),SUMIF(CLASS!$N635:$S635,AO$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AP$2),SUMIF(CLASS!$N635:$S635,AP$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AQ$2),SUMIF(CLASS!$N635:$S635,AQ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AR$2),SUMIF(CLASS!$N635:$S635,AR$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AS$2),SUMIF(CLASS!$N635:$S635,AS$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AT$2),SUMIF(CLASS!$N635:$S635,AT$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AU$2),SUMIF(CLASS!$N635:$S635,AU$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AV$2),SUMIF(CLASS!$N635:$S635,AV$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AW$2),SUMIF(CLASS!$N635:$S635,AW$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOC!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AX$2),SUMIF(CLASS!$N635:$S635,AX$3,CLASS!$E635:$J635))","v":0},{"$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:$J635))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A636","v":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},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:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,G$2),SUMIF(CLASS!$N636:$S636,G$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,H$2),SUMIF(CLASS!$N636:$S636,H$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,I$2),SUMIF(CLASS!$N636:$S636,I$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,J$2),SUMIF(CLASS!$N636:$S636,J$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,K$2),SUMIF(CLASS!$N636:$S636,K$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,L$2),SUMIF(CLASS!$N636:$S636,L$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,M$2),SUMIF(CLASS!$N636:$S636,M$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,N$2),SUMIF(CLASS!$N636:$S636,N$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,O$2),SUMIF(CLASS!$N636:$S636,O$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,P$2),SUMIF(CLASS!$N636:$S636,P$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Q$2),SUMIF(CLASS!$N636:$S636,Q$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,R$2),SUMIF(CLASS!$N636:$S636,R$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,S$2),SUMIF(CLASS!$N636:$S636,S$3,CLASS!$E636:$J636))","v":0},{"$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:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,X$2),SUMIF(CLASS!$N636:$S636,X$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Y$2),SUMIF(CLASS!$N636:$S636,Y$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Z$2),SUMIF(CLASS!$N636:$S636,Z$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AA$2),SUMIF(CLASS!$N636:$S636,AA$3,CLASS!$E636:$J636))","v":0},{"$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:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AE$2),SUMIF(CLASS!$N636:$S636,AE$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AF$2),SUMIF(CLASS!$N636:$S636,AF$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AG$2),SUMIF(CLASS!$N636:$S636,AG$3,CLASS!$E636:$J636))","v":0},{"$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:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AL$2),SUMIF(CLASS!$N636:$S636,AL$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AM$2),SUMIF(CLASS!$N636:$S636,AM$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AN$2),SUMIF(CLASS!$N636:$S636,AN$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AO$2),SUMIF(CLASS!$N636:$S636,AO$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AP$2),SUMIF(CLASS!$N636:$S636,AP$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AQ$2),SUMIF(CLASS!$N636:$S636,AQ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AR$2),SUMIF(CLASS!$N636:$S636,AR$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AS$2),SUMIF(CLASS!$N636:$S636,AS$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AT$2),SUMIF(CLASS!$N636:$S636,AT$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AU$2),SUMIF(CLASS!$N636:$S636,AU$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AV$2),SUMIF(CLASS!$N636:$S636,AV$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AW$2),SUMIF(CLASS!$N636:$S636,AW$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOC!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AX$2),SUMIF(CLASS!$N636:$S636,AX$3,CLASS!$E636:$J636))","v":0},{"$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:$J636))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A637","v":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},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:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,G$2),SUMIF(CLASS!$N637:$S637,G$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,H$2),SUMIF(CLASS!$N637:$S637,H$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,I$2),SUMIF(CLASS!$N637:$S637,I$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,J$2),SUMIF(CLASS!$N637:$S637,J$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,K$2),SUMIF(CLASS!$N637:$S637,K$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,L$2),SUMIF(CLASS!$N637:$S637,L$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,M$2),SUMIF(CLASS!$N637:$S637,M$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,N$2),SUMIF(CLASS!$N637:$S637,N$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,O$2),SUMIF(CLASS!$N637:$S637,O$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,P$2),SUMIF(CLASS!$N637:$S637,P$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Q$2),SUMIF(CLASS!$N637:$S637,Q$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,R$2),SUMIF(CLASS!$N637:$S637,R$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,S$2),SUMIF(CLASS!$N637:$S637,S$3,CLASS!$E637:$J637))","v":0},{"$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:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,X$2),SUMIF(CLASS!$N637:$S637,X$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Y$2),SUMIF(CLASS!$N637:$S637,Y$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Z$2),SUMIF(CLASS!$N637:$S637,Z$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AA$2),SUMIF(CLASS!$N637:$S637,AA$3,CLASS!$E637:$J637))","v":0},{"$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:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AE$2),SUMIF(CLASS!$N637:$S637,AE$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AF$2),SUMIF(CLASS!$N637:$S637,AF$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AG$2),SUMIF(CLASS!$N637:$S637,AG$3,CLASS!$E637:$J637))","v":0},{"$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:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AL$2),SUMIF(CLASS!$N637:$S637,AL$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AM$2),SUMIF(CLASS!$N637:$S637,AM$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AN$2),SUMIF(CLASS!$N637:$S637,AN$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AO$2),SUMIF(CLASS!$N637:$S637,AO$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AP$2),SUMIF(CLASS!$N637:$S637,AP$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AQ$2),SUMIF(CLASS!$N637:$S637,AQ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AR$2),SUMIF(CLASS!$N637:$S637,AR$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AS$2),SUMIF(CLASS!$N637:$S637,AS$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AT$2),SUMIF(CLASS!$N637:$S637,AT$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AU$2),SUMIF(CLASS!$N637:$S637,AU$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AV$2),SUMIF(CLASS!$N637:$S637,AV$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AW$2),SUMIF(CLASS!$N637:$S637,AW$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOC!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AX$2),SUMIF(CLASS!$N637:$S637,AX$3,CLASS!$E637:$J637))","v":0},{"$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:$J637))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$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:$J638))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC638:CH638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK638:CP638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS638:CX638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA638:DF638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI638:DN638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ638:DV638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY638:ED638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG638:EL638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO638:ET638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW638:FB638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE638:FJ638)","v":0},{"$f":"ROUND((SUM(FK638,FC638,EU638,EM638,EE638,DW638,DO638,DG638,CY638,CQ638,CI638)-C638),1)","v":0}]
[{"$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:$J639))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC639:CH639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK639:CP639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS639:CX639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA639:DF639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI639:DN639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ639:DV639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY639:ED639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG639:EL639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO639:ET639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW639:FB639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE639:FJ639)","v":0},{"$f":"ROUND((SUM(FK639,FC639,EU639,EM639,EE639,DW639,DO639,DG639,CY639,CQ639,CI639)-C639),1)","v":0}]
[{"$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:$J640))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC640:CH640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK640:CP640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS640:CX640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA640:DF640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI640:DN640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ640:DV640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY640:ED640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG640:EL640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO640:ET640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW640:FB640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE640:FJ640)","v":0},{"$f":"ROUND((SUM(FK640,FC640,EU640,EM640,EE640,DW640,DO640,DG640,CY640,CQ640,CI640)-C640),1)","v":0}]
[{"$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:$J641))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC641:CH641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK641:CP641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS641:CX641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA641:DF641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI641:DN641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ641:DV641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY641:ED641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG641:EL641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO641:ET641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW641:FB641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE641:FJ641)","v":0},{"$f":"ROUND((SUM(FK641,FC641,EU641,EM641,EE641,DW641,DO641,DG641,CY641,CQ641,CI641)-C641),1)","v":0}]
[null,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(C602:C641)","v":76831178.983163401},0,{"$f":"SUM(E602:E641)","v":0},22123706.618650388,195283.83606194425,25434611.020343866,64.254233702236533,898.53930346049628,12008.879863004866,149.98652568969106,1881.3376179140382,8012.9173255499309,110383.72414182939,7631525.0797917331,605.64939210839543,11366.428544587588,698189.42491032474,43520.690674334299,79806.633942380184,1899.6741278328816,0,0,0,0,0,4617136.54,0,0,0,0,0,0,0,10250.622530835621,37137.363103364143,51642.92993657694,17855.341369357749,0,4847787.22,8525.2044969514172,17710.573586828374,12714.513860481804,{"$f":"SUM(AS602:AS641)","v":4870.8288283733073},2151272.19,300105,4350582.3499999996,1460925,1397401.6500000001,181120,1010226.96,0,{"$f":"SUM(BB602: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,{"$f":"SUM(CC602:CC641)","v":22123706.618650388},0,0,0,0,0,22123706.618650388,null,{"$f":"SUM(CK602:CK641)","v":25629959.110639513},0,1010226.96,0,0,0,26640186.070639513,null,{"$f":"SUM(CS602:CS641)","v":13217385.506160751},0,14849900.787712768,0,0,0,28067286.293873511,null,{"$f":"SUM(DA602:DA641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI602:DI641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ602:DQ641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY602:DY641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG602:EG641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO602:EO641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW602:EW641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE602:FE641)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK642,FC642,EU642,EM642,EE642,DW642,DO642,DG642,CY642,CQ642,CI642)-C642),1)","v":0}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK644,FC644,EU644,EM644,EE644,DW644,DO644,DG644,CY644,CQ644,CI644)-C644),1)","v":0}]
[{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},0,{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,E$2),SUMIF(CLASS!$N645:$S645,E$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,F$2),SUMIF(CLASS!$N645:$S645,F$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,G$2),SUMIF(CLASS!$N645:$S645,G$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,H$2),SUMIF(CLASS!$N645:$S645,H$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,I$2),SUMIF(CLASS!$N645:$S645,I$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,J$2),SUMIF(CLASS!$N645:$S645,J$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,K$2),SUMIF(CLASS!$N645:$S645,K$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,L$2),SUMIF(CLASS!$N645:$S645,L$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,M$2),SUMIF(CLASS!$N645:$S645,M$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,N$2),SUMIF(CLASS!$N645:$S645,N$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,O$2),SUMIF(CLASS!$N645:$S645,O$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,P$2),SUMIF(CLASS!$N645:$S645,P$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,Q$2),SUMIF(CLASS!$N645:$S645,Q$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,R$2),SUMIF(CLASS!$N645:$S645,R$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,S$2),SUMIF(CLASS!$N645:$S645,S$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,T$2),SUMIF(CLASS!$N645:$S645,T$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,U$2),SUMIF(CLASS!$N645:$S645,U$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,V$2),SUMIF(CLASS!$N645:$S645,V$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,W$2),SUMIF(CLASS!$N645:$S645,W$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,X$2),SUMIF(CLASS!$N645:$S645,X$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,Y$2),SUMIF(CLASS!$N645:$S645,Y$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,Z$2),SUMIF(CLASS!$N645:$S645,Z$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AA$2),SUMIF(CLASS!$N645:$S645,AA$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AB$2),SUMIF(CLASS!$N645:$S645,AB$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AC$2),SUMIF(CLASS!$N645:$S645,AC$3,CLASS!$E645:$J645))","v":5469488.0226491988},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AD$2),SUMIF(CLASS!$N645:$S645,AD$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AE$2),SUMIF(CLASS!$N645:$S645,AE$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AF$2),SUMIF(CLASS!$N645:$S645,AF$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AG$2),SUMIF(CLASS!$N645:$S645,AG$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AH$2),SUMIF(CLASS!$N645:$S645,AH$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AI$2),SUMIF(CLASS!$N645:$S645,AI$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AJ$2),SUMIF(CLASS!$N645:$S645,AJ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AK$2),SUMIF(CLASS!$N645:$S645,AK$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AL$2),SUMIF(CLASS!$N645:$S645,AL$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AM$2),SUMIF(CLASS!$N645:$S645,AM$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AN$2),SUMIF(CLASS!$N645:$S645,AN$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AO$2),SUMIF(CLASS!$N645:$S645,AO$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AP$2),SUMIF(CLASS!$N645:$S645,AP$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AQ$2),SUMIF(CLASS!$N645:$S645,AQ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AR$2),SUMIF(CLASS!$N645:$S645,AR$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AS$2),SUMIF(CLASS!$N645:$S645,AS$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AT$2),SUMIF(CLASS!$N645:$S645,AT$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AU$2),SUMIF(CLASS!$N645:$S645,AU$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AV$2),SUMIF(CLASS!$N645:$S645,AV$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AW$2),SUMIF(CLASS!$N645:$S645,AW$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AX$2),SUMIF(CLASS!$N645:$S645,AX$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AY$2),SUMIF(CLASS!$N645:$S645,AY$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AZ$2),SUMIF(CLASS!$N645:$S645,AZ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BA$2),SUMIF(CLASS!$N645:$S645,BA$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BB$2),SUMIF(CLASS!$N645:$S645,BB$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BC$2),SUMIF(CLASS!$N645:$S645,BC$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BD$2),SUMIF(CLASS!$N645:$S645,BD$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BE$2),SUMIF(CLASS!$N645:$S645,BE$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BF$2),SUMIF(CLASS!$N645:$S645,BF$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BG$2),SUMIF(CLASS!$N645:$S645,BG$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BH$2),SUMIF(CLASS!$N645:$S645,BH$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BI$2),SUMIF(CLASS!$N645:$S645,BI$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BJ$2),SUMIF(CLASS!$N645:$S645,BJ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BK$2),SUMIF(CLASS!$N645:$S645,BK$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BL$2),SUMIF(CLASS!$N645:$S645,BL$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BM$2),SUMIF(CLASS!$N645:$S645,BM$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BN$2),SUMIF(CLASS!$N645:$S645,BN$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BO$2),SUMIF(CLASS!$N645:$S645,BO$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BP$2),SUMIF(CLASS!$N645:$S645,BP$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BQ$2),SUMIF(CLASS!$N645:$S645,BQ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BR$2),SUMIF(CLASS!$N645:$S645,BR$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BS$2),SUMIF(CLASS!$N645:$S645,BS$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BT$2),SUMIF(CLASS!$N645:$S645,BT$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BU$2),SUMIF(CLASS!$N645:$S645,BU$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BV$2),SUMIF(CLASS!$N645:$S645,BV$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BW$2),SUMIF(CLASS!$N645:$S645,BW$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BX$2),SUMIF(CLASS!$N645:$S645,BX$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BY$2),SUMIF(CLASS!$N645:$S645,BY$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOC!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BZ$2),SUMIF(CLASS!$N645:$S645,BZ$3,CLASS!$E645:$J645))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E645:$BL645)","v":0},5469488.0226491988,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CC645:CH645)","v":5469488.0226491988},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CK645:CP645)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CS645:CX645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DA645:DF645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DI645:DN645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DQ645:DV645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DY645:ED645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EG645:EL645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EO645:ET645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EW645:FB645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(FE645:FJ645)","v":0},{"$f":"ROUND((SUM(FK645,FC645,EU645,EM645,EE645,DW645,DO645,DG645,CY645,CQ645,CI645)-C645),1)","v":0}]
[{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"ACCOUNTS!C646","v":0},0,{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,E$2),SUMIF(CLASS!$N646:$S646,E$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,F$2),SUMIF(CLASS!$N646:$S646,F$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,G$2),SUMIF(CLASS!$N646:$S646,G$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,H$2),SUMIF(CLASS!$N646:$S646,H$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,I$2),SUMIF(CLASS!$N646:$S646,I$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,J$2),SUMIF(CLASS!$N646:$S646,J$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,K$2),SUMIF(CLASS!$N646:$S646,K$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,L$2),SUMIF(CLASS!$N646:$S646,L$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,M$2),SUMIF(CLASS!$N646:$S646,M$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,N$2),SUMIF(CLASS!$N646:$S646,N$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,O$2),SUMIF(CLASS!$N646:$S646,O$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,P$2),SUMIF(CLASS!$N646:$S646,P$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,Q$2),SUMIF(CLASS!$N646:$S646,Q$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,R$2),SUMIF(CLASS!$N646:$S646,R$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,S$2),SUMIF(CLASS!$N646:$S646,S$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,T$2),SUMIF(CLASS!$N646:$S646,T$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,U$2),SUMIF(CLASS!$N646:$S646,U$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,V$2),SUMIF(CLASS!$N646:$S646,V$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,W$2),SUMIF(CLASS!$N646:$S646,W$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,X$2),SUMIF(CLASS!$N646:$S646,X$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,Y$2),SUMIF(CLASS!$N646:$S646,Y$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,Z$2),SUMIF(CLASS!$N646:$S646,Z$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AA$2),SUMIF(CLASS!$N646:$S646,AA$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AB$2),SUMIF(CLASS!$N646:$S646,AB$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AC$2),SUMIF(CLASS!$N646:$S646,AC$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AD$2),SUMIF(CLASS!$N646:$S646,AD$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AE$2),SUMIF(CLASS!$N646:$S646,AE$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AF$2),SUMIF(CLASS!$N646:$S646,AF$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AG$2),SUMIF(CLASS!$N646:$S646,AG$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AH$2),SUMIF(CLASS!$N646:$S646,AH$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AI$2),SUMIF(CLASS!$N646:$S646,AI$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AJ$2),SUMIF(CLASS!$N646:$S646,AJ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AK$2),SUMIF(CLASS!$N646:$S646,AK$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AL$2),SUMIF(CLASS!$N646:$S646,AL$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AM$2),SUMIF(CLASS!$N646:$S646,AM$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AN$2),SUMIF(CLASS!$N646:$S646,AN$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AO$2),SUMIF(CLASS!$N646:$S646,AO$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AP$2),SUMIF(CLASS!$N646:$S646,AP$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AQ$2),SUMIF(CLASS!$N646:$S646,AQ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AR$2),SUMIF(CLASS!$N646:$S646,AR$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AS$2),SUMIF(CLASS!$N646:$S646,AS$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AT$2),SUMIF(CLASS!$N646:$S646,AT$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AU$2),SUMIF(CLASS!$N646:$S646,AU$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AV$2),SUMIF(CLASS!$N646:$S646,AV$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AW$2),SUMIF(CLASS!$N646:$S646,AW$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AX$2),SUMIF(CLASS!$N646:$S646,AX$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AY$2),SUMIF(CLASS!$N646:$S646,AY$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AZ$2),SUMIF(CLASS!$N646:$S646,AZ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BA$2),SUMIF(CLASS!$N646:$S646,BA$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BB$2),SUMIF(CLASS!$N646:$S646,BB$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BC$2),SUMIF(CLASS!$N646:$S646,BC$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BD$2),SUMIF(CLASS!$N646:$S646,BD$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BE$2),SUMIF(CLASS!$N646:$S646,BE$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BF$2),SUMIF(CLASS!$N646:$S646,BF$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BG$2),SUMIF(CLASS!$N646:$S646,BG$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BH$2),SUMIF(CLASS!$N646:$S646,BH$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BI$2),SUMIF(CLASS!$N646:$S646,BI$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BJ$2),SUMIF(CLASS!$N646:$S646,BJ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BK$2),SUMIF(CLASS!$N646:$S646,BK$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BL$2),SUMIF(CLASS!$N646:$S646,BL$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BM$2),SUMIF(CLASS!$N646:$S646,BM$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BN$2),SUMIF(CLASS!$N646:$S646,BN$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BO$2),SUMIF(CLASS!$N646:$S646,BO$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BP$2),SUMIF(CLASS!$N646:$S646,BP$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BQ$2),SUMIF(CLASS!$N646:$S646,BQ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BR$2),SUMIF(CLASS!$N646:$S646,BR$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BS$2),SUMIF(CLASS!$N646:$S646,BS$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BT$2),SUMIF(CLASS!$N646:$S646,BT$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BU$2),SUMIF(CLASS!$N646:$S646,BU$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BV$2),SUMIF(CLASS!$N646:$S646,BV$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BW$2),SUMIF(CLASS!$N646:$S646,BW$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BX$2),SUMIF(CLASS!$N646:$S646,BX$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BY$2),SUMIF(CLASS!$N646:$S646,BY$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOC!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BZ$2),SUMIF(CLASS!$N646:$S646,BZ$3,CLASS!$E646:$J646))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC646:CH646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK646:CP646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS646:CX646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA646:DF646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI646:DN646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ646:DV646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY646:ED646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG646:EL646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO646:ET646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW646:FB646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE646:FJ646)","v":0},{"$f":"ROUND((SUM(FK646,FC646,EU646,EM646,EE646,DW646,DO646,DG646,CY646,CQ646,CI646)-C646),1)","v":0}]
[null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},{"$f":"SUM(C645:C646)","v":5469488.0226491988},0,{"$f":"SUM(E645:E646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5469488.0226491988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS645:AS646)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BB645:BB646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC645:CC646)","v":0},5469488.0226491988,0,0,0,0,{"$f":"SUM(CC647:CH647)","v":5469488.0226491988},null,{"$f":"SUM(CK645:CK646)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS645:CS646)","v":0},0,0,0,0,0,{"$f":"SUM(CS647:CX647)","v":0},null,{"$f":"SUM(DA645:DA646)","v":0},0,0,0,0,0,{"$f":"SUM(DG602:DG646)","v":0},null,{"$f":"SUM(DI645:DI646)","v":0},0,0,0,0,0,{"$f":"SUM(DO602:DO646)","v":0},null,{"$f":"SUM(DQ645:DQ646)","v":0},0,0,0,0,0,{"$f":"SUM(DW602:DW646)","v":0},null,{"$f":"SUM(DY645:DY646)","v":0},0,0,0,0,0,{"$f":"SUM(EE602:EE646)","v":0},null,{"$f":"SUM(EG645:EG646)","v":0},0,0,0,0,0,{"$f":"SUM(EM602:EM646)","v":0},null,{"$f":"SUM(EO645:EO646)","v":0},0,0,0,0,0,{"$f":"SUM(EU602:EU646)","v":0},null,{"$f":"SUM(EW645:EW646)","v":0},0,0,0,0,0,{"$f":"SUM(FC602:FC646)","v":0},null,{"$f":"SUM(FE645:FE646)","v":0},0,0,0,0,0,{"$f":"SUM(FK602:FK646)","v":0},{"$f":"ROUND((SUM(FK647,FC647,EU647,EM647,EE647,DW647,DO647,DG647,CY647,CQ647,CI647)-C647),1)","v":0}]
[null,null,null,0]
[null,"TOTAL OTHER OPERATING AND NON FIRM REVENUE",{"$f":"C642+C647","v":82300667.0058126},0,{"$f":"E642+E647","v":0},22123706.618650388,195283.83606194425,25434611.020343866,64.254233702236533,898.53930346049628,12008.879863004866,149.98652568969106,1881.3376179140382,8012.9173255499309,110383.72414182939,7631525.0797917331,605.64939210839543,11366.428544587588,698189.42491032474,43520.690674334299,79806.633942380184,1899.6741278328816,0,0,0,0,0,4617136.54,5469488.0226491988,0,0,0,0,0,0,10250.622530835621,37137.363103364143,51642.92993657694,17855.341369357749,0,4847787.22,8525.2044969514172,17710.573586828374,12714.513860481804,4870.8288283733073,2151272.19,300105,4350582.3499999996,1460925,1397401.6500000001,181120,1010226.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ642+BQ647","v":0},0,0,0,0,0,0,0,0,0,0,null,22123706.618650388,5469488.0226491988,0,0,0,0,27593194.641299587,null,25629959.110639513,0,1010226.96,0,0,0,26640186.070639513,null,13217385.506160751,0,14849900.787712768,0,0,0,28067286.293873511,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"EC642+EC647","v":0},0,0,null,0,0,0,0,0,0,0,null,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]
[{"$f":"ACCOUNTS!A651","v":"INCOME TAXES"},null,null,0]
[{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},{"$f":"ROUND((SUM(E652:BZ652)-C652),1)","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,E$2),SUMIF(CLASS!$N652:$S652,E$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,F$2),SUMIF(CLASS!$N652:$S652,F$3,CLASS!$E652:$J652))","v":30532562.630665023},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,G$2),SUMIF(CLASS!$N652:$S652,G$3,CLASS!$E652:$J652))","v":10856369.308335593},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,H$2),SUMIF(CLASS!$N652:$S652,H$3,CLASS!$E652:$J652))","v":2300918.6022951808},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,I$2),SUMIF(CLASS!$N652:$S652,I$3,CLASS!$E652:$J652))","v":1145.1877736084302},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,J$2),SUMIF(CLASS!$N652:$S652,J$3,CLASS!$E652:$J652))","v":46148.674464730546},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,K$2),SUMIF(CLASS!$N652:$S652,K$3,CLASS!$E652:$J652))","v":569950.73936989915},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,L$2),SUMIF(CLASS!$N652:$S652,L$3,CLASS!$E652:$J652))","v":7703.2571880744736},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,M$2),SUMIF(CLASS!$N652:$S652,M$3,CLASS!$E652:$J652))","v":63998.472077660641},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,N$2),SUMIF(CLASS!$N652:$S652,N$3,CLASS!$E652:$J652))","v":411540.72141916107},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,O$2),SUMIF(CLASS!$N652:$S652,O$3,CLASS!$E652:$J652))","v":3928124.0447529727},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,P$2),SUMIF(CLASS!$N652:$S652,P$3,CLASS!$E652:$J652))","v":7087524.5365852648},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,Q$2),SUMIF(CLASS!$N652:$S652,Q$3,CLASS!$E652:$J652))","v":871.90001307369607},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,R$2),SUMIF(CLASS!$N652:$S652,R$3,CLASS!$E652:$J652))","v":361288.47599118185},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,S$2),SUMIF(CLASS!$N652:$S652,S$3,CLASS!$E652:$J652))","v":13036695.160911182},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,T$2),SUMIF(CLASS!$N652:$S652,T$3,CLASS!$E652:$J652))","v":1226355.2645092632},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,U$2),SUMIF(CLASS!$N652:$S652,U$3,CLASS!$E652:$J652))","v":2232534.6070827679},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,V$2),SUMIF(CLASS!$N652:$S652,V$3,CLASS!$E652:$J652))","v":80340.841486011836},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,W$2),SUMIF(CLASS!$N652:$S652,W$3,CLASS!$E652:$J652))","v":-167.99909357479618},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,X$2),SUMIF(CLASS!$N652:$S652,X$3,CLASS!$E652:$J652))","v":-3110.733027818882},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,Y$2),SUMIF(CLASS!$N652:$S652,Y$3,CLASS!$E652:$J652))","v":-156297.70082345753},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,Z$2),SUMIF(CLASS!$N652:$S652,Z$3,CLASS!$E652:$J652))","v":-721.30446009432615},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AA$2),SUMIF(CLASS!$N652:$S652,AA$3,CLASS!$E652:$J652))","v":-219843.19464082038},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AB$2),SUMIF(CLASS!$N652:$S652,AB$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AC$2),SUMIF(CLASS!$N652:$S652,AC$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AD$2),SUMIF(CLASS!$N652:$S652,AD$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AE$2),SUMIF(CLASS!$N652:$S652,AE$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AF$2),SUMIF(CLASS!$N652:$S652,AF$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AG$2),SUMIF(CLASS!$N652:$S652,AG$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AH$2),SUMIF(CLASS!$N652:$S652,AH$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AI$2),SUMIF(CLASS!$N652:$S652,AI$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AJ$2),SUMIF(CLASS!$N652:$S652,AJ$3,CLASS!$E652:$J652))","v":68649.346746060997},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AK$2),SUMIF(CLASS!$N652:$S652,AK$3,CLASS!$E652:$J652))","v":612444.2630215704},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AL$2),SUMIF(CLASS!$N652:$S652,AL$3,CLASS!$E652:$J652))","v":2110094.2452276945},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AM$2),SUMIF(CLASS!$N652:$S652,AM$3,CLASS!$E652:$J652))","v":496124.93043880595},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AN$2),SUMIF(CLASS!$N652:$S652,AN$3,CLASS!$E652:$J652))","v":-357281.74331289827},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AO$2),SUMIF(CLASS!$N652:$S652,AO$3,CLASS!$E652:$J652))","v":-1096027.0074881469},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AP$2),SUMIF(CLASS!$N652:$S652,AP$3,CLASS!$E652:$J652))","v":169513.17589705443},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AQ$2),SUMIF(CLASS!$N652:$S652,AQ$3,CLASS!$E652:$J652))","v":352152.91043579433},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AR$2),SUMIF(CLASS!$N652:$S652,AR$3,CLASS!$E652:$J652))","v":252812.42523251002},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AS$2),SUMIF(CLASS!$N652:$S652,AS$3,CLASS!$E652:$J652))","v":96850.423264772646},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AT$2),SUMIF(CLASS!$N652:$S652,AT$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AU$2),SUMIF(CLASS!$N652:$S652,AU$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AV$2),SUMIF(CLASS!$N652:$S652,AV$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AW$2),SUMIF(CLASS!$N652:$S652,AW$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AX$2),SUMIF(CLASS!$N652:$S652,AX$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AY$2),SUMIF(CLASS!$N652:$S652,AY$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AZ$2),SUMIF(CLASS!$N652:$S652,AZ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BA$2),SUMIF(CLASS!$N652:$S652,BA$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BB$2),SUMIF(CLASS!$N652:$S652,BB$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BC$2),SUMIF(CLASS!$N652:$S652,BC$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BD$2),SUMIF(CLASS!$N652:$S652,BD$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BE$2),SUMIF(CLASS!$N652:$S652,BE$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BF$2),SUMIF(CLASS!$N652:$S652,BF$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BG$2),SUMIF(CLASS!$N652:$S652,BG$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BH$2),SUMIF(CLASS!$N652:$S652,BH$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BI$2),SUMIF(CLASS!$N652:$S652,BI$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BJ$2),SUMIF(CLASS!$N652:$S652,BJ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BK$2),SUMIF(CLASS!$N652:$S652,BK$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BL$2),SUMIF(CLASS!$N652:$S652,BL$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BM$2),SUMIF(CLASS!$N652:$S652,BM$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BN$2),SUMIF(CLASS!$N652:$S652,BN$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BO$2),SUMIF(CLASS!$N652:$S652,BO$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BP$2),SUMIF(CLASS!$N652:$S652,BP$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BQ$2),SUMIF(CLASS!$N652:$S652,BQ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BR$2),SUMIF(CLASS!$N652:$S652,BR$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BS$2),SUMIF(CLASS!$N652:$S652,BS$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BT$2),SUMIF(CLASS!$N652:$S652,BT$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BU$2),SUMIF(CLASS!$N652:$S652,BU$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BV$2),SUMIF(CLASS!$N652:$S652,BV$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BW$2),SUMIF(CLASS!$N652:$S652,BW$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BX$2),SUMIF(CLASS!$N652:$S652,BX$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BY$2),SUMIF(CLASS!$N652:$S652,BY$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOC!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BZ$2),SUMIF(CLASS!$N652:$S652,BZ$3,CLASS!$E652:$J652))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E652:$BL652)","v":30532562.630665023},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CC652:CH652)","v":30532562.630665023},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E652:$BL652)","v":13158433.098404381},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CK652:CP652)","v":13158433.098404381},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E652:$BL652)","v":28672935.763805483},0,2705332.9694632185,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CS652:CX652)","v":31378268.733268701},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DA652:DF652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DI652:DN652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DQ652:DV652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DY652:ED652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EG652:EL652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EO652:ET652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EW652:FB652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(FE652:FJ652)","v":0},{"$f":"ROUND((SUM(FK652,FC652,EU652,EM652,EE652,DW652,DO652,DG652,CY652,CQ652,CI652)-C652),1)","v":0}]
[{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},0,{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,E$2),SUMIF(CLASS!$N653:$S653,E$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,F$2),SUMIF(CLASS!$N653:$S653,F$3,CLASS!$E653:$J653))","v":-24735064.293656901},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,G$2),SUMIF(CLASS!$N653:$S653,G$3,CLASS!$E653:$J653))","v":-8794970.6706788633},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,H$2),SUMIF(CLASS!$N653:$S653,H$3,CLASS!$E653:$J653))","v":-1864022.0361026032},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,I$2),SUMIF(CLASS!$N653:$S653,I$3,CLASS!$E653:$J653))","v":-927.74044390447398},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,J$2),SUMIF(CLASS!$N653:$S653,J$3,CLASS!$E653:$J653))","v":-37386.001422812442},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,K$2),SUMIF(CLASS!$N653:$S653,K$3,CLASS!$E653:$J653))","v":-461728.95321838505},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,L$2),SUMIF(CLASS!$N653:$S653,L$3,CLASS!$E653:$J653))","v":-6240.5689336482219},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,M$2),SUMIF(CLASS!$N653:$S653,M$3,CLASS!$E653:$J653))","v":-51846.493878861904},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,N$2),SUMIF(CLASS!$N653:$S653,N$3,CLASS!$E653:$J653))","v":-333397.70155870391},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,O$2),SUMIF(CLASS!$N653:$S653,O$3,CLASS!$E653:$J653))","v":-3182255.0231286664},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,P$2),SUMIF(CLASS!$N653:$S653,P$3,CLASS!$E653:$J653))","v":-5741751.1008144608},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,Q$2),SUMIF(CLASS!$N653:$S653,Q$3,CLASS!$E653:$J653))","v":-706.3443426578973},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,R$2),SUMIF(CLASS!$N653:$S653,R$3,CLASS!$E653:$J653))","v":-292687.31191347621},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,S$2),SUMIF(CLASS!$N653:$S653,S$3,CLASS!$E653:$J653))","v":-10561298.010998966},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,T$2),SUMIF(CLASS!$N653:$S653,T$3,CLASS!$E653:$J653))","v":-993495.91717649228},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,U$2),SUMIF(CLASS!$N653:$S653,U$3,CLASS!$E653:$J653))","v":-1808622.7386804686},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,V$2),SUMIF(CLASS!$N653:$S653,V$3,CLASS!$E653:$J653))","v":-65085.787380556889},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,W$2),SUMIF(CLASS!$N653:$S653,W$3,CLASS!$E653:$J653))","v":136.09956134750277},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,X$2),SUMIF(CLASS!$N653:$S653,X$3,CLASS!$E653:$J653))","v":2520.0695524398616},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,Y$2),SUMIF(CLASS!$N653:$S653,Y$3,CLASS!$E653:$J653))","v":126620.01960281472},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,Z$2),SUMIF(CLASS!$N653:$S653,Z$3,CLASS!$E653:$J653))","v":584.34375167106737},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AA$2),SUMIF(CLASS!$N653:$S653,AA$3,CLASS!$E653:$J653))","v":178099.5463676604},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AB$2),SUMIF(CLASS!$N653:$S653,AB$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AC$2),SUMIF(CLASS!$N653:$S653,AC$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AD$2),SUMIF(CLASS!$N653:$S653,AD$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AE$2),SUMIF(CLASS!$N653:$S653,AE$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AF$2),SUMIF(CLASS!$N653:$S653,AF$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AG$2),SUMIF(CLASS!$N653:$S653,AG$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AH$2),SUMIF(CLASS!$N653:$S653,AH$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AI$2),SUMIF(CLASS!$N653:$S653,AI$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AJ$2),SUMIF(CLASS!$N653:$S653,AJ$3,CLASS!$E653:$J653))","v":-55614.264220847035},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AK$2),SUMIF(CLASS!$N653:$S653,AK$3,CLASS!$E653:$J653))","v":-496153.8409129568},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AL$2),SUMIF(CLASS!$N653:$S653,AL$3,CLASS!$E653:$J653))","v":-1709431.2538628089},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AM$2),SUMIF(CLASS!$N653:$S653,AM$3,CLASS!$E653:$J653))","v":-401921.12927216274},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AN$2),SUMIF(CLASS!$N653:$S653,AN$3,CLASS!$E653:$J653))","v":289441.3744006746},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AO$2),SUMIF(CLASS!$N653:$S653,AO$3,CLASS!$E653:$J653))","v":887914.2843573757},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AP$2),SUMIF(CLASS!$N653:$S653,AP$3,CLASS!$E653:$J653))","v":-137326.15094104494},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AQ$2),SUMIF(CLASS!$N653:$S653,AQ$3,CLASS!$E653:$J653))","v":-285286.40016869921},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AR$2),SUMIF(CLASS!$N653:$S653,AR$3,CLASS!$E653:$J653))","v":-204808.60607753255},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AS$2),SUMIF(CLASS!$N653:$S653,AS$3,CLASS!$E653:$J653))","v":-78460.543102793512},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AT$2),SUMIF(CLASS!$N653:$S653,AT$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AU$2),SUMIF(CLASS!$N653:$S653,AU$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AV$2),SUMIF(CLASS!$N653:$S653,AV$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AW$2),SUMIF(CLASS!$N653:$S653,AW$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AX$2),SUMIF(CLASS!$N653:$S653,AX$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AY$2),SUMIF(CLASS!$N653:$S653,AY$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AZ$2),SUMIF(CLASS!$N653:$S653,AZ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BA$2),SUMIF(CLASS!$N653:$S653,BA$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BB$2),SUMIF(CLASS!$N653:$S653,BB$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BC$2),SUMIF(CLASS!$N653:$S653,BC$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BD$2),SUMIF(CLASS!$N653:$S653,BD$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BE$2),SUMIF(CLASS!$N653:$S653,BE$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BF$2),SUMIF(CLASS!$N653:$S653,BF$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BG$2),SUMIF(CLASS!$N653:$S653,BG$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BH$2),SUMIF(CLASS!$N653:$S653,BH$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BI$2),SUMIF(CLASS!$N653:$S653,BI$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BJ$2),SUMIF(CLASS!$N653:$S653,BJ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BK$2),SUMIF(CLASS!$N653:$S653,BK$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BL$2),SUMIF(CLASS!$N653:$S653,BL$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BM$2),SUMIF(CLASS!$N653:$S653,BM$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BN$2),SUMIF(CLASS!$N653:$S653,BN$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BO$2),SUMIF(CLASS!$N653:$S653,BO$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BP$2),SUMIF(CLASS!$N653:$S653,BP$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BQ$2),SUMIF(CLASS!$N653:$S653,BQ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BR$2),SUMIF(CLASS!$N653:$S653,BR$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BS$2),SUMIF(CLASS!$N653:$S653,BS$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BT$2),SUMIF(CLASS!$N653:$S653,BT$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BU$2),SUMIF(CLASS!$N653:$S653,BU$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BV$2),SUMIF(CLASS!$N653:$S653,BV$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BW$2),SUMIF(CLASS!$N653:$S653,BW$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BX$2),SUMIF(CLASS!$N653:$S653,BX$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BY$2),SUMIF(CLASS!$N653:$S653,BY$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOC!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BZ$2),SUMIF(CLASS!$N653:$S653,BZ$3,CLASS!$E653:$J653))","v":0},null,null,-24735064.293656901,0,0,0,0,0,-24735064.293656901,null,-10659920.44722537,0,0,0,0,0,-10659920.44722537,null,-23228541.87461222,0,-2191646.5298007959,0,0,0,-25420188.404413015,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A654","v":"~"},{"$f":"ACCOUNTS!B654","v":"~"},{"$f":"ACCOUNTS!C654","v":0},0,{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,E$2),SUMIF(CLASS!$N654:$S654,E$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,F$2),SUMIF(CLASS!$N654:$S654,F$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,G$2),SUMIF(CLASS!$N654:$S654,G$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,H$2),SUMIF(CLASS!$N654:$S654,H$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,I$2),SUMIF(CLASS!$N654:$S654,I$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,J$2),SUMIF(CLASS!$N654:$S654,J$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,K$2),SUMIF(CLASS!$N654:$S654,K$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,L$2),SUMIF(CLASS!$N654:$S654,L$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,M$2),SUMIF(CLASS!$N654:$S654,M$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,N$2),SUMIF(CLASS!$N654:$S654,N$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,O$2),SUMIF(CLASS!$N654:$S654,O$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,P$2),SUMIF(CLASS!$N654:$S654,P$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,Q$2),SUMIF(CLASS!$N654:$S654,Q$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,R$2),SUMIF(CLASS!$N654:$S654,R$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,S$2),SUMIF(CLASS!$N654:$S654,S$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,T$2),SUMIF(CLASS!$N654:$S654,T$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,U$2),SUMIF(CLASS!$N654:$S654,U$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,V$2),SUMIF(CLASS!$N654:$S654,V$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,W$2),SUMIF(CLASS!$N654:$S654,W$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,X$2),SUMIF(CLASS!$N654:$S654,X$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,Y$2),SUMIF(CLASS!$N654:$S654,Y$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,Z$2),SUMIF(CLASS!$N654:$S654,Z$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AA$2),SUMIF(CLASS!$N654:$S654,AA$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AB$2),SUMIF(CLASS!$N654:$S654,AB$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AC$2),SUMIF(CLASS!$N654:$S654,AC$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AD$2),SUMIF(CLASS!$N654:$S654,AD$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AE$2),SUMIF(CLASS!$N654:$S654,AE$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AF$2),SUMIF(CLASS!$N654:$S654,AF$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AG$2),SUMIF(CLASS!$N654:$S654,AG$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AH$2),SUMIF(CLASS!$N654:$S654,AH$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AI$2),SUMIF(CLASS!$N654:$S654,AI$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AJ$2),SUMIF(CLASS!$N654:$S654,AJ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AK$2),SUMIF(CLASS!$N654:$S654,AK$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AL$2),SUMIF(CLASS!$N654:$S654,AL$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AM$2),SUMIF(CLASS!$N654:$S654,AM$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AN$2),SUMIF(CLASS!$N654:$S654,AN$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AO$2),SUMIF(CLASS!$N654:$S654,AO$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AP$2),SUMIF(CLASS!$N654:$S654,AP$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AQ$2),SUMIF(CLASS!$N654:$S654,AQ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AR$2),SUMIF(CLASS!$N654:$S654,AR$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AS$2),SUMIF(CLASS!$N654:$S654,AS$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AT$2),SUMIF(CLASS!$N654:$S654,AT$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AU$2),SUMIF(CLASS!$N654:$S654,AU$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AV$2),SUMIF(CLASS!$N654:$S654,AV$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AW$2),SUMIF(CLASS!$N654:$S654,AW$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AX$2),SUMIF(CLASS!$N654:$S654,AX$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AY$2),SUMIF(CLASS!$N654:$S654,AY$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AZ$2),SUMIF(CLASS!$N654:$S654,AZ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BA$2),SUMIF(CLASS!$N654:$S654,BA$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BB$2),SUMIF(CLASS!$N654:$S654,BB$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BC$2),SUMIF(CLASS!$N654:$S654,BC$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BD$2),SUMIF(CLASS!$N654:$S654,BD$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BE$2),SUMIF(CLASS!$N654:$S654,BE$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BF$2),SUMIF(CLASS!$N654:$S654,BF$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BG$2),SUMIF(CLASS!$N654:$S654,BG$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BH$2),SUMIF(CLASS!$N654:$S654,BH$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BI$2),SUMIF(CLASS!$N654:$S654,BI$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BJ$2),SUMIF(CLASS!$N654:$S654,BJ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BK$2),SUMIF(CLASS!$N654:$S654,BK$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BL$2),SUMIF(CLASS!$N654:$S654,BL$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BM$2),SUMIF(CLASS!$N654:$S654,BM$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BN$2),SUMIF(CLASS!$N654:$S654,BN$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BO$2),SUMIF(CLASS!$N654:$S654,BO$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BP$2),SUMIF(CLASS!$N654:$S654,BP$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BQ$2),SUMIF(CLASS!$N654:$S654,BQ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BR$2),SUMIF(CLASS!$N654:$S654,BR$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BS$2),SUMIF(CLASS!$N654:$S654,BS$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BT$2),SUMIF(CLASS!$N654:$S654,BT$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BU$2),SUMIF(CLASS!$N654:$S654,BU$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BV$2),SUMIF(CLASS!$N654:$S654,BV$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BW$2),SUMIF(CLASS!$N654:$S654,BW$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BX$2),SUMIF(CLASS!$N654:$S654,BX$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BY$2),SUMIF(CLASS!$N654:$S654,BY$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOC!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BZ$2),SUMIF(CLASS!$N654:$S654,BZ$3,CLASS!$E654:$J654))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A655","v":"~"},{"$f":"ACCOUNTS!B655","v":"~"},{"$f":"ACCOUNTS!C655","v":0},0,{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,E$2),SUMIF(CLASS!$N655:$S655,E$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,F$2),SUMIF(CLASS!$N655:$S655,F$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,G$2),SUMIF(CLASS!$N655:$S655,G$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,H$2),SUMIF(CLASS!$N655:$S655,H$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,I$2),SUMIF(CLASS!$N655:$S655,I$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,J$2),SUMIF(CLASS!$N655:$S655,J$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,K$2),SUMIF(CLASS!$N655:$S655,K$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,L$2),SUMIF(CLASS!$N655:$S655,L$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,M$2),SUMIF(CLASS!$N655:$S655,M$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,N$2),SUMIF(CLASS!$N655:$S655,N$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,O$2),SUMIF(CLASS!$N655:$S655,O$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,P$2),SUMIF(CLASS!$N655:$S655,P$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,Q$2),SUMIF(CLASS!$N655:$S655,Q$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,R$2),SUMIF(CLASS!$N655:$S655,R$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,S$2),SUMIF(CLASS!$N655:$S655,S$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,T$2),SUMIF(CLASS!$N655:$S655,T$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,U$2),SUMIF(CLASS!$N655:$S655,U$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,V$2),SUMIF(CLASS!$N655:$S655,V$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,W$2),SUMIF(CLASS!$N655:$S655,W$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,X$2),SUMIF(CLASS!$N655:$S655,X$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,Y$2),SUMIF(CLASS!$N655:$S655,Y$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,Z$2),SUMIF(CLASS!$N655:$S655,Z$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AA$2),SUMIF(CLASS!$N655:$S655,AA$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AB$2),SUMIF(CLASS!$N655:$S655,AB$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AC$2),SUMIF(CLASS!$N655:$S655,AC$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AD$2),SUMIF(CLASS!$N655:$S655,AD$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AE$2),SUMIF(CLASS!$N655:$S655,AE$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AF$2),SUMIF(CLASS!$N655:$S655,AF$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AG$2),SUMIF(CLASS!$N655:$S655,AG$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AH$2),SUMIF(CLASS!$N655:$S655,AH$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AI$2),SUMIF(CLASS!$N655:$S655,AI$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AJ$2),SUMIF(CLASS!$N655:$S655,AJ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AK$2),SUMIF(CLASS!$N655:$S655,AK$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AL$2),SUMIF(CLASS!$N655:$S655,AL$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AM$2),SUMIF(CLASS!$N655:$S655,AM$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AN$2),SUMIF(CLASS!$N655:$S655,AN$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AO$2),SUMIF(CLASS!$N655:$S655,AO$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AP$2),SUMIF(CLASS!$N655:$S655,AP$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AQ$2),SUMIF(CLASS!$N655:$S655,AQ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AR$2),SUMIF(CLASS!$N655:$S655,AR$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AS$2),SUMIF(CLASS!$N655:$S655,AS$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AT$2),SUMIF(CLASS!$N655:$S655,AT$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AU$2),SUMIF(CLASS!$N655:$S655,AU$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AV$2),SUMIF(CLASS!$N655:$S655,AV$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AW$2),SUMIF(CLASS!$N655:$S655,AW$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AX$2),SUMIF(CLASS!$N655:$S655,AX$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AY$2),SUMIF(CLASS!$N655:$S655,AY$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AZ$2),SUMIF(CLASS!$N655:$S655,AZ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BA$2),SUMIF(CLASS!$N655:$S655,BA$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BB$2),SUMIF(CLASS!$N655:$S655,BB$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BC$2),SUMIF(CLASS!$N655:$S655,BC$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BD$2),SUMIF(CLASS!$N655:$S655,BD$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BE$2),SUMIF(CLASS!$N655:$S655,BE$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BF$2),SUMIF(CLASS!$N655:$S655,BF$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BG$2),SUMIF(CLASS!$N655:$S655,BG$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BH$2),SUMIF(CLASS!$N655:$S655,BH$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BI$2),SUMIF(CLASS!$N655:$S655,BI$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BJ$2),SUMIF(CLASS!$N655:$S655,BJ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BK$2),SUMIF(CLASS!$N655:$S655,BK$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BL$2),SUMIF(CLASS!$N655:$S655,BL$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BM$2),SUMIF(CLASS!$N655:$S655,BM$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BN$2),SUMIF(CLASS!$N655:$S655,BN$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BO$2),SUMIF(CLASS!$N655:$S655,BO$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BP$2),SUMIF(CLASS!$N655:$S655,BP$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BQ$2),SUMIF(CLASS!$N655:$S655,BQ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BR$2),SUMIF(CLASS!$N655:$S655,BR$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BS$2),SUMIF(CLASS!$N655:$S655,BS$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BT$2),SUMIF(CLASS!$N655:$S655,BT$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BU$2),SUMIF(CLASS!$N655:$S655,BU$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BV$2),SUMIF(CLASS!$N655:$S655,BV$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BW$2),SUMIF(CLASS!$N655:$S655,BW$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BX$2),SUMIF(CLASS!$N655:$S655,BX$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BY$2),SUMIF(CLASS!$N655:$S655,BY$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOC!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BZ$2),SUMIF(CLASS!$N655:$S655,BZ$3,CLASS!$E655:$J655))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A656","v":"~"},{"$f":"ACCOUNTS!B656","v":"~"},{"$f":"ACCOUNTS!C656","v":0},0,{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,E$2),SUMIF(CLASS!$N656:$S656,E$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,F$2),SUMIF(CLASS!$N656:$S656,F$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,G$2),SUMIF(CLASS!$N656:$S656,G$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,H$2),SUMIF(CLASS!$N656:$S656,H$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,I$2),SUMIF(CLASS!$N656:$S656,I$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,J$2),SUMIF(CLASS!$N656:$S656,J$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,K$2),SUMIF(CLASS!$N656:$S656,K$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,L$2),SUMIF(CLASS!$N656:$S656,L$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,M$2),SUMIF(CLASS!$N656:$S656,M$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,N$2),SUMIF(CLASS!$N656:$S656,N$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,O$2),SUMIF(CLASS!$N656:$S656,O$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,P$2),SUMIF(CLASS!$N656:$S656,P$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,Q$2),SUMIF(CLASS!$N656:$S656,Q$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,R$2),SUMIF(CLASS!$N656:$S656,R$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,S$2),SUMIF(CLASS!$N656:$S656,S$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,T$2),SUMIF(CLASS!$N656:$S656,T$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,U$2),SUMIF(CLASS!$N656:$S656,U$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,V$2),SUMIF(CLASS!$N656:$S656,V$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,W$2),SUMIF(CLASS!$N656:$S656,W$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,X$2),SUMIF(CLASS!$N656:$S656,X$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,Y$2),SUMIF(CLASS!$N656:$S656,Y$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,Z$2),SUMIF(CLASS!$N656:$S656,Z$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AA$2),SUMIF(CLASS!$N656:$S656,AA$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AB$2),SUMIF(CLASS!$N656:$S656,AB$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AC$2),SUMIF(CLASS!$N656:$S656,AC$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AD$2),SUMIF(CLASS!$N656:$S656,AD$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AE$2),SUMIF(CLASS!$N656:$S656,AE$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AF$2),SUMIF(CLASS!$N656:$S656,AF$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AG$2),SUMIF(CLASS!$N656:$S656,AG$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AH$2),SUMIF(CLASS!$N656:$S656,AH$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AI$2),SUMIF(CLASS!$N656:$S656,AI$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AJ$2),SUMIF(CLASS!$N656:$S656,AJ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AK$2),SUMIF(CLASS!$N656:$S656,AK$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AL$2),SUMIF(CLASS!$N656:$S656,AL$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AM$2),SUMIF(CLASS!$N656:$S656,AM$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AN$2),SUMIF(CLASS!$N656:$S656,AN$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AO$2),SUMIF(CLASS!$N656:$S656,AO$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AP$2),SUMIF(CLASS!$N656:$S656,AP$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AQ$2),SUMIF(CLASS!$N656:$S656,AQ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AR$2),SUMIF(CLASS!$N656:$S656,AR$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AS$2),SUMIF(CLASS!$N656:$S656,AS$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AT$2),SUMIF(CLASS!$N656:$S656,AT$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AU$2),SUMIF(CLASS!$N656:$S656,AU$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AV$2),SUMIF(CLASS!$N656:$S656,AV$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AW$2),SUMIF(CLASS!$N656:$S656,AW$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AX$2),SUMIF(CLASS!$N656:$S656,AX$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AY$2),SUMIF(CLASS!$N656:$S656,AY$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AZ$2),SUMIF(CLASS!$N656:$S656,AZ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BA$2),SUMIF(CLASS!$N656:$S656,BA$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BB$2),SUMIF(CLASS!$N656:$S656,BB$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BC$2),SUMIF(CLASS!$N656:$S656,BC$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BD$2),SUMIF(CLASS!$N656:$S656,BD$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BE$2),SUMIF(CLASS!$N656:$S656,BE$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BF$2),SUMIF(CLASS!$N656:$S656,BF$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BG$2),SUMIF(CLASS!$N656:$S656,BG$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BH$2),SUMIF(CLASS!$N656:$S656,BH$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BI$2),SUMIF(CLASS!$N656:$S656,BI$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BJ$2),SUMIF(CLASS!$N656:$S656,BJ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BK$2),SUMIF(CLASS!$N656:$S656,BK$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BL$2),SUMIF(CLASS!$N656:$S656,BL$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BM$2),SUMIF(CLASS!$N656:$S656,BM$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BN$2),SUMIF(CLASS!$N656:$S656,BN$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BO$2),SUMIF(CLASS!$N656:$S656,BO$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BP$2),SUMIF(CLASS!$N656:$S656,BP$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BQ$2),SUMIF(CLASS!$N656:$S656,BQ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BR$2),SUMIF(CLASS!$N656:$S656,BR$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BS$2),SUMIF(CLASS!$N656:$S656,BS$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BT$2),SUMIF(CLASS!$N656:$S656,BT$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BU$2),SUMIF(CLASS!$N656:$S656,BU$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BV$2),SUMIF(CLASS!$N656:$S656,BV$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BW$2),SUMIF(CLASS!$N656:$S656,BW$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BX$2),SUMIF(CLASS!$N656:$S656,BX$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BY$2),SUMIF(CLASS!$N656:$S656,BY$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOC!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BZ$2),SUMIF(CLASS!$N656:$S656,BZ$3,CLASS!$E656:$J656))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A657","v":"~"},{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},0,{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,E$2),SUMIF(CLASS!$N657:$S657,E$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,F$2),SUMIF(CLASS!$N657:$S657,F$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,G$2),SUMIF(CLASS!$N657:$S657,G$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,H$2),SUMIF(CLASS!$N657:$S657,H$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,I$2),SUMIF(CLASS!$N657:$S657,I$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,J$2),SUMIF(CLASS!$N657:$S657,J$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,K$2),SUMIF(CLASS!$N657:$S657,K$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,L$2),SUMIF(CLASS!$N657:$S657,L$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,M$2),SUMIF(CLASS!$N657:$S657,M$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,N$2),SUMIF(CLASS!$N657:$S657,N$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,O$2),SUMIF(CLASS!$N657:$S657,O$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,P$2),SUMIF(CLASS!$N657:$S657,P$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,Q$2),SUMIF(CLASS!$N657:$S657,Q$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,R$2),SUMIF(CLASS!$N657:$S657,R$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,S$2),SUMIF(CLASS!$N657:$S657,S$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,T$2),SUMIF(CLASS!$N657:$S657,T$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,U$2),SUMIF(CLASS!$N657:$S657,U$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,V$2),SUMIF(CLASS!$N657:$S657,V$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,W$2),SUMIF(CLASS!$N657:$S657,W$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,X$2),SUMIF(CLASS!$N657:$S657,X$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,Y$2),SUMIF(CLASS!$N657:$S657,Y$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,Z$2),SUMIF(CLASS!$N657:$S657,Z$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AA$2),SUMIF(CLASS!$N657:$S657,AA$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AB$2),SUMIF(CLASS!$N657:$S657,AB$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AC$2),SUMIF(CLASS!$N657:$S657,AC$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AD$2),SUMIF(CLASS!$N657:$S657,AD$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AE$2),SUMIF(CLASS!$N657:$S657,AE$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AF$2),SUMIF(CLASS!$N657:$S657,AF$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AG$2),SUMIF(CLASS!$N657:$S657,AG$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AH$2),SUMIF(CLASS!$N657:$S657,AH$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AI$2),SUMIF(CLASS!$N657:$S657,AI$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AJ$2),SUMIF(CLASS!$N657:$S657,AJ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AK$2),SUMIF(CLASS!$N657:$S657,AK$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AL$2),SUMIF(CLASS!$N657:$S657,AL$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AM$2),SUMIF(CLASS!$N657:$S657,AM$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AN$2),SUMIF(CLASS!$N657:$S657,AN$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AO$2),SUMIF(CLASS!$N657:$S657,AO$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AP$2),SUMIF(CLASS!$N657:$S657,AP$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AQ$2),SUMIF(CLASS!$N657:$S657,AQ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AR$2),SUMIF(CLASS!$N657:$S657,AR$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AS$2),SUMIF(CLASS!$N657:$S657,AS$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AT$2),SUMIF(CLASS!$N657:$S657,AT$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AU$2),SUMIF(CLASS!$N657:$S657,AU$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AV$2),SUMIF(CLASS!$N657:$S657,AV$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AW$2),SUMIF(CLASS!$N657:$S657,AW$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AX$2),SUMIF(CLASS!$N657:$S657,AX$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AY$2),SUMIF(CLASS!$N657:$S657,AY$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AZ$2),SUMIF(CLASS!$N657:$S657,AZ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BA$2),SUMIF(CLASS!$N657:$S657,BA$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BB$2),SUMIF(CLASS!$N657:$S657,BB$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BC$2),SUMIF(CLASS!$N657:$S657,BC$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BD$2),SUMIF(CLASS!$N657:$S657,BD$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BE$2),SUMIF(CLASS!$N657:$S657,BE$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BF$2),SUMIF(CLASS!$N657:$S657,BF$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BG$2),SUMIF(CLASS!$N657:$S657,BG$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BH$2),SUMIF(CLASS!$N657:$S657,BH$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BI$2),SUMIF(CLASS!$N657:$S657,BI$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BJ$2),SUMIF(CLASS!$N657:$S657,BJ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BK$2),SUMIF(CLASS!$N657:$S657,BK$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BL$2),SUMIF(CLASS!$N657:$S657,BL$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BM$2),SUMIF(CLASS!$N657:$S657,BM$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BN$2),SUMIF(CLASS!$N657:$S657,BN$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BO$2),SUMIF(CLASS!$N657:$S657,BO$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BP$2),SUMIF(CLASS!$N657:$S657,BP$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BQ$2),SUMIF(CLASS!$N657:$S657,BQ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BR$2),SUMIF(CLASS!$N657:$S657,BR$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BS$2),SUMIF(CLASS!$N657:$S657,BS$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BT$2),SUMIF(CLASS!$N657:$S657,BT$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BU$2),SUMIF(CLASS!$N657:$S657,BU$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BV$2),SUMIF(CLASS!$N657:$S657,BV$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BW$2),SUMIF(CLASS!$N657:$S657,BW$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BX$2),SUMIF(CLASS!$N657:$S657,BX$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BY$2),SUMIF(CLASS!$N657:$S657,BY$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOC!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BZ$2),SUMIF(CLASS!$N657:$S657,BZ$3,CLASS!$E657:$J657))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A658","v":"~"},{"$f":"ACCOUNTS!B658","v":"~"},{"$f":"ACCOUNTS!C658","v":0},0,{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,E$2),SUMIF(CLASS!$N658:$S658,E$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,F$2),SUMIF(CLASS!$N658:$S658,F$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,G$2),SUMIF(CLASS!$N658:$S658,G$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,H$2),SUMIF(CLASS!$N658:$S658,H$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,I$2),SUMIF(CLASS!$N658:$S658,I$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,J$2),SUMIF(CLASS!$N658:$S658,J$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,K$2),SUMIF(CLASS!$N658:$S658,K$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,L$2),SUMIF(CLASS!$N658:$S658,L$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,M$2),SUMIF(CLASS!$N658:$S658,M$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,N$2),SUMIF(CLASS!$N658:$S658,N$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,O$2),SUMIF(CLASS!$N658:$S658,O$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,P$2),SUMIF(CLASS!$N658:$S658,P$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,Q$2),SUMIF(CLASS!$N658:$S658,Q$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,R$2),SUMIF(CLASS!$N658:$S658,R$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,S$2),SUMIF(CLASS!$N658:$S658,S$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,T$2),SUMIF(CLASS!$N658:$S658,T$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,U$2),SUMIF(CLASS!$N658:$S658,U$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,V$2),SUMIF(CLASS!$N658:$S658,V$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,W$2),SUMIF(CLASS!$N658:$S658,W$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,X$2),SUMIF(CLASS!$N658:$S658,X$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,Y$2),SUMIF(CLASS!$N658:$S658,Y$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,Z$2),SUMIF(CLASS!$N658:$S658,Z$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AA$2),SUMIF(CLASS!$N658:$S658,AA$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AB$2),SUMIF(CLASS!$N658:$S658,AB$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AC$2),SUMIF(CLASS!$N658:$S658,AC$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AD$2),SUMIF(CLASS!$N658:$S658,AD$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AE$2),SUMIF(CLASS!$N658:$S658,AE$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AF$2),SUMIF(CLASS!$N658:$S658,AF$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AG$2),SUMIF(CLASS!$N658:$S658,AG$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AH$2),SUMIF(CLASS!$N658:$S658,AH$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AI$2),SUMIF(CLASS!$N658:$S658,AI$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AJ$2),SUMIF(CLASS!$N658:$S658,AJ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AK$2),SUMIF(CLASS!$N658:$S658,AK$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AL$2),SUMIF(CLASS!$N658:$S658,AL$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AM$2),SUMIF(CLASS!$N658:$S658,AM$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AN$2),SUMIF(CLASS!$N658:$S658,AN$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AO$2),SUMIF(CLASS!$N658:$S658,AO$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AP$2),SUMIF(CLASS!$N658:$S658,AP$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AQ$2),SUMIF(CLASS!$N658:$S658,AQ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AR$2),SUMIF(CLASS!$N658:$S658,AR$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AS$2),SUMIF(CLASS!$N658:$S658,AS$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AT$2),SUMIF(CLASS!$N658:$S658,AT$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AU$2),SUMIF(CLASS!$N658:$S658,AU$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AV$2),SUMIF(CLASS!$N658:$S658,AV$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AW$2),SUMIF(CLASS!$N658:$S658,AW$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AX$2),SUMIF(CLASS!$N658:$S658,AX$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AY$2),SUMIF(CLASS!$N658:$S658,AY$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AZ$2),SUMIF(CLASS!$N658:$S658,AZ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BA$2),SUMIF(CLASS!$N658:$S658,BA$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BB$2),SUMIF(CLASS!$N658:$S658,BB$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BC$2),SUMIF(CLASS!$N658:$S658,BC$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BD$2),SUMIF(CLASS!$N658:$S658,BD$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BE$2),SUMIF(CLASS!$N658:$S658,BE$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BF$2),SUMIF(CLASS!$N658:$S658,BF$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BG$2),SUMIF(CLASS!$N658:$S658,BG$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BH$2),SUMIF(CLASS!$N658:$S658,BH$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BI$2),SUMIF(CLASS!$N658:$S658,BI$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BJ$2),SUMIF(CLASS!$N658:$S658,BJ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BK$2),SUMIF(CLASS!$N658:$S658,BK$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BL$2),SUMIF(CLASS!$N658:$S658,BL$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BM$2),SUMIF(CLASS!$N658:$S658,BM$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BN$2),SUMIF(CLASS!$N658:$S658,BN$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BO$2),SUMIF(CLASS!$N658:$S658,BO$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BP$2),SUMIF(CLASS!$N658:$S658,BP$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BQ$2),SUMIF(CLASS!$N658:$S658,BQ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BR$2),SUMIF(CLASS!$N658:$S658,BR$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BS$2),SUMIF(CLASS!$N658:$S658,BS$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BT$2),SUMIF(CLASS!$N658:$S658,BT$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BU$2),SUMIF(CLASS!$N658:$S658,BU$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BV$2),SUMIF(CLASS!$N658:$S658,BV$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BW$2),SUMIF(CLASS!$N658:$S658,BW$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BX$2),SUMIF(CLASS!$N658:$S658,BX$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BY$2),SUMIF(CLASS!$N658:$S658,BY$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOC!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BZ$2),SUMIF(CLASS!$N658:$S658,BZ$3,CLASS!$E658:$J658))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"TOTAL FIT",{"$f":"SUM(C652:C658)","v":14254091.317042813},0,{"$f":"SUM(E652:E658)","v":0},5797498.3370081224,2061398.6376567297,436896.56619257759,217.44732970395626,8762.673041918104,108221.7861515141,1462.6882544262517,12151.978198798737,78143.019860457163,745869.02162430622,1345773.4357708041,165.55567041579877,68601.164077705645,2475397.1499122158,232859.34733277094,423911.86840229924,15255.054105454947,-31.899532227293406,-590.66347537902038,-29677.681220642815,-136.96070842325878,-41743.648273159983,0,0,0,0,0,0,0,0,13035.082525213962,116290.42210861359,400662.99136488559,94203.801166643214,-67840.368912223668,-208112.72313077119,32187.024956009496,66866.510267095116,48003.819154977478,{"$f":"SUM(AS652:AS658)","v":18389.880161979134},0,0,0,0,0,0,{"$f":"SUM(AZ652:AZ658)","v":0},0,{"$f":"SUM(BB652:BB658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC652:CC658)","v":5797498.3370081224},{"$f":"SUM(CD652:CD658)","v":0},0,0,0,0,5797498.3370081224,null,{"$f":"SUM(CK652:CK658)","v":2498512.6511790119},0,0,0,0,0,2498512.6511790119,null,{"$f":"SUM(CS652:CS658)","v":5444393.8891932629},0,513686.43966242252,0,0,0,5958080.3288556859,null,{"$f":"SUM(DA652:DA658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI652:DI658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ652:DQ658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY652:DY658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG652:EG658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO652:EO658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW652:EW658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE652:FE658)","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":1949,"n_cols":28,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Class Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,null,null,"Line Ref.",null,5,{"$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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"},{"$f":"INPUTS!$B$30","v":"~"},{"$f":"INPUTS!$B$31","v":"~"},{"$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$245","v":0},0,{"$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$245","v":2207943646.7868276},0,{"$f":"IF($F6=0,0,INDEX(INDIRECT($E6),1,H$2)*$F6)","v":1273376688.8408442},{"$f":"IF($F6=0,0,INDEX(INDIRECT($E6),1,I$2)*$F6)","v":293580806.15856361},314230695.31372458,165102417.14496344,116632083.02459142,3985.8203411577992,0,0,39614986.36233563,0,4588690.9905451536,813293.13091857615,0,0,0,0,0,0,0,0]
[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$3,1,8,\"\")","v":"DEM_2A"},{"$f":"FUNCALLOC!G$245","v":785071725.92964196},0,{"$f":"IF($F7=0,0,INDEX(INDIRECT($E7),1,H$2)*$F7)","v":419792860.10374957},96784500.116031051,103592129.08021566,54429154.005024567,38449985.885418355,1314.0015327259271,0,9909993.7648000047,13059834.198122701,47271087.899723545,1512749.3159991566,268117.559024763,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!H$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$H$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!H$245","v":166389525.5424428},0,{"$f":"IF($F8=0,0,INDEX(INDIRECT($E8),1,H$2)*$F8)","v":95961028.444441602},22124102.268724035,23680267.555836998,12442035.327595135,8789335.2648425661,300.36942130647333,0,0,2985365.4982507643,0,345801.45099663647,61289.362333772871,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},{"$f":"IF(E9=\"\",\"~\",INDEX(INDIRECT(E9),1,3))","v":"DEM"},"F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR_449"},{"$f":"FUNCALLOC!I$245","v":82813.555471993226},0,{"$f":"IF($F9=0,0,INDEX(INDIRECT($E9),1,H$2)*$F9)","v":0},0,0,0,0,0,0,0,0,82813.555471993226,0,0,0,0,0,0,0,0,0,0]
[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$3,1,8,\"\")","v":"DIR360.01"},{"$f":"FUNCALLOC!J$245","v":3337213.2508032457},0,{"$f":"IF($F10=0,0,INDEX(INDIRECT($E10),1,H$2)*$F10)","v":0},0,0,0,0,0,0,3316103.8012339212,21109.44956932413,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!K$245","v":41215640.14116998},0,18706274.768071566,6030454.6883002184,7845820.4267951474,4611053.4967389088,3797970.8745348472,831.36137568288041,194160.67037539268,0,0,0,26550.379287380874,2523.4756908354098,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":557056.3458336069},0,0,0,0,0,0,0,0,225681.32363600121,151639.06852584437,179735.95367176132,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":4628010.4797367044},0,2355993.546293878,648567.96073961642,805507.85468393762,468471.07621140138,307551.29397116537,0.66883258481049723,37811.44693338425,0,0,0,3579.9264101981867,526.70566053826656,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":29760316.297162153},0,0,0,0,0,722405.98763678072,0,0,9599262.5453919172,13585539.289863622,5853108.4742698325,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":284059894.78564763},0,158561026.37414983,38335925.685651086,42123117.839677647,22413360.288404778,19954292.093761675,73371.856031896052,2291529.4403515677,0,0,0,229157.66195780743,78113.545661356577,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":512530014.63697803},0,353242375.18333644,64543470.734121747,50177997.670412049,19849629.471081123,18580134.521247465,465378.5217557273,5006937.5028719073,0,0,0,310423.9475870615,353667.08456436353,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":63050.917729583613},0,0,0,0,0,0,0,0,63050.917729583613,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!R$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$R$3,1,8,\"\")","v":"DIR366.01"},{"$f":"FUNCALLOC!R$245","v":26126355.814656056},0,0,0,0,0,0,0,0,19825715.139044538,6263003.5925716273,37637.08303988949,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!S$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$S$3,1,8,\"\")","v":"UG_NCP"},{"$f":"FUNCALLOC!S$245","v":942740660.31788826},0,634459311.00727737,113052887.35356092,105498575.99219167,45804557.204975665,32671461.698397182,{"$f":"IF($F19=0,0,INDEX(INDIRECT($E19),1,M$2)*$F19)","v":387999.90284260496},10173076.970675625,0,0,0,434746.87908870191,258043.30887845531,0,0,0,0,0,0,0,0]
[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$245","v":88683133.077645347},0,66215549.085884735,10844754.617306301,1585441.6924117922,17878.051224661616,0,0,0,0,0,0,10019509.630817864,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":161444378.63166547},0,128974289.13685955,19938750.310750768,9503188.2067164909,2625936.8517212989,0,0,0,0,0,0,402214.12561736855,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":5809798.9573397227},0,0,0,0,0,2086210.7846156382,0,119563.80702117295,3554940.343628813,0,0,0,49084.022074099317,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":-12148.752},0,0,0,0,0,0,0,0,0,-12148.752,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":-224950.76187036239},0,0,0,0,0,-10967.308000000001,0,0,-55355.910287562372,-57917.228582800002,-100710.315,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":-11302572.919115141},0,0,0,0,0,-698898.21200000006,0,0,-2831561.1025523432,-4407970.1745627997,-3364143.4299999997,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":-52160.692154439777},0,0,0,0,0,0,0,0,-52160.692154439777,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":-15897826.552200768},0,0,0,0,0,0,0,0,-13917717.100486483,-1954966.5945714284,-25142.857142857145,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!AB$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AC$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AC$3,1,8,\"\")","v":"ENERGY_2"},{"$f":"FUNCALLOC!AC$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AD$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AF$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F32=0,0,INDEX(INDIRECT($E32),1,T$2)*$F32)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AG$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AG$3,1,8,\"\")","v":"OH_TFMRC"},{"$f":"FUNCALLOC!AG$245","v":0},0,0,{"$f":"IF($F33=0,0,INDEX(INDIRECT($E33),1,I$2)*$F33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AH$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AH$3,1,8,\"\")","v":"UG_TFMRC"},{"$f":"FUNCALLOC!AH$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AI$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AI$3,1,8,\"\")","v":"DIR368.03C"},{"$f":"FUNCALLOC!AI$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AJ$245","v":4964335.645112209},0,4284141.4613169963,654571.58814773988,25079.232403299306,543.36324417355263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AK$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AK$3,1,8,\"\")","v":"RESID"},{"$f":"FUNCALLOC!AK$245","v":44288533.389968663},0,{"$f":"IF($F37=0,0,INDEX(INDIRECT($E37),1,H$2)*$F37)","v":44288533.389968663},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$3,1,8,\"\")","v":"METER"},{"$f":"FUNCALLOC!AL$245","v":152590178.5326317},0,99065506.056206405,27806245.499424905,8217749.2951523503,923604.5326371449,11062751.378437893,35868.925636915417,3575278.662074483,723105.30572377623,449046.67229751562,722961.27196239785,0,8060.9330778867579,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AM$245","v":35876971.78993912},0,0,0,0,0,0,0,0,0,0,0,35876971.78993912,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AN$245","v":-25836611.384475},0,-23095250.799047243,-1864887.860734801,-638245.470833336,-169525.96587746224,-57586.220566097596,0,0,0,0,0,-11115.0674160617,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AO$245","v":-79258524.650000006},0,-33974849.983845964,-42161069.125409625,-2830663.0729111028,-291942.46783331066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AP$245","v":12258241.939792505},0,10776502.50796197,1371879.1264184627,91335.949032759861,9230.8164124902087,5540.5806326385173,20.907851443918933,1662.1741897915551,1034.9386464739871,376.34132599054084,574.96591470777059,0,83.631405775675731,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AQ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AQ$3,1,8,\"\")","v":"CUST_3"},{"$f":"FUNCALLOC!AQ$245","v":25465722.962713122},0,21751745.039983824,2566755.4816630287,233831.91770606209,241643.35897625427,180938.67085264705,28.799870395897589,14818.530913087554,65837.742152787527,106293.63829040847,189890.66691960589,113917.37416729541,21.741217721812401,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AR$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AR$3,1,8,\"\")","v":"DIR904.00"},{"$f":"FUNCALLOC!AR$245","v":18281976.356621739},0,16186542.224124331,1164329.2722604752,188253.40033900551,293913.96050253423,402359.86967616878,0,0,0,0,0,46577.629719221797,0,0,0,0,0,0,0,0,0]
[null,{"$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$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AS$245","v":7003679.2955368236},0,6155659.761686462,740685.38976099715,49729.070560443266,5128.8433870520857,2966.4450469054232,12.182525859981203,944.14575414854323,566.48745248912587,152.28157324976502,97.460206879849622,47688.497478896417,48.730103439924811,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AT$245","v":0},0,0,0,0,0,0,0,0,0,0,{"$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$3,1,8,\"\")","v":"DIR450.02"},{"$f":"FUNCALLOC!AU$245","v":0},0,0,{"$f":"IF($F47=0,0,INDEX(INDIRECT($E47),1,I$2)*$F47)","v":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$3,1,8,\"\")","v":"CUST_2"},{"$f":"FUNCALLOC!AV$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!AW$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AX$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AX$3,1,8,\"\")","v":"DIR451.05"},{"$f":"FUNCALLOC!AX$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!AY$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AZ$3,7)","v":"F_TRANS"},{"$f":"IF(E52=\"\",\"~\",INDEX(INDIRECT(E52),1,3))","v":"CUS"},{"$f":"IF(B52=\"~\",\"~\",CONCATENATE(B52,\"_\",C52))","v":"F_TRANS_CUS"},{"$f":"REPLACE(FUNCALLOC!$AZ$3,1,8,\"\")","v":"DIR_SC"},{"$f":"FUNCALLOC!AZ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},{"$f":"IF(E53=\"\",\"~\",INDEX(INDIRECT(E53),1,3))","v":"~"},{"$f":"IF(B53=\"~\",\"~\",CONCATENATE(B53,\"_\",C53))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BB$3,7)","v":"~"},{"$f":"IF(E54=\"\",\"~\",INDEX(INDIRECT(E54),1,3))","v":"~"},{"$f":"IF(B54=\"~\",\"~\",CONCATENATE(B54,\"_\",C54))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BB$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BB$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BE$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BE$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BE$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BF$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BF$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BF$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BG$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BG$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BG$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BH$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BH$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BH$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BJ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BJ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BJ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$245","v":0},0,0,{"$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$245","v":0},0,{"$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$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BN$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BN$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BN$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BQ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BQ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BQ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BT$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BT$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BT$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BU$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BU$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BU$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BV$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BV$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BV$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BW$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BW$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BW$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BY$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BY$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BY$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BZ$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BZ$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BZ$245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,{"$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":2207943646.7868276},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D82),H5:H78)","v":1273376688.8408442},293580806.15856361,314230695.31372458,165102417.14496344,116632083.02459142,3985.8203411577992,0,0,39614986.36233563,0,4588690.9905451536,813293.13091857615,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D83),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C81,\"_\",$D83),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C81=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$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,{"$f":"SUM(F82:F87)","v":2207943646.7868276},0,{"$f":"SUM(H82:H87)","v":1273376688.8408442},{"$f":"SUM(I82:I87)","v":293580806.15856361},314230695.31372458,165102417.14496344,116632083.02459142,3985.8203411577992,0,0,39614986.36233563,{"$f":"SUM(Q82:Q87)","v":0},4588690.9905451536,813293.13091857615,0,0,0,0,0,0,0,0]
[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":951544065.02755678},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D91),H5:H78)","v":515753888.54819119},118908602.38475509,127272396.63605267,66871189.332619704,47239321.150260925,1614.3709540324003,0,9909993.7648000047,16045199.696373465,47353901.455195539,1858550.766995793,329406.92135853588,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D92),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C90,\"_\",$D92),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C90=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$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,{"$f":"SUM(F91:F96)","v":951544065.02755678},0,{"$f":"SUM(H91:H96)","v":515753888.54819119},118908602.38475509,127272396.63605267,66871189.332619704,47239321.150260925,1614.3709540324003,0,9909993.7648000047,16045199.696373465,{"$f":"SUM(Q91:Q96)","v":47353901.455195539},1858550.766995793,329406.92135853588,0,0,0,0,0,0,0,0]
[null,null,null,{"$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":2073465863.9769149},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D100),H5:H78)","v":1362514819.1018734},253394811.35043067,217539649.68288872,95790886.440357834,77410161.73416476,927582.31083849608,17823079.838229049,19727959.265183959,13588288.650813391,2580484.908838626,11426182.550766382,741958.14252964838,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D101),F5:F78)","v":0},0,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D101),H5:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C99=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D102),F5:F78)","v":195634503.87784091},{"$f":"ROUND((SUM(H102:BB102)-F102),1)","v":0},{"$f":"SUMIF($D5:$D78,CONCATENATE($C99,\"_\",$D102),H5:H78)","v":145438529.65835547},-9721490.628468819,5337070.3214494819,1012596.4414488765,11596970.724080155,35930.815884615207,3592703.5129315108,790544.47397552687,555868.93348716432,913524.3650035914,36074040.223888464,8215.0358048241706,0,0,0,0,0,0,0,0]
[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,{"$f":"SUM(F100:F105)","v":2269100367.8547559},0,{"$f":"SUM(H100:H105)","v":1507953348.7602289},243673320.72196186,222876720.0043382,96803482.881806716,89007132.45824492,963513.12672311126,21415783.35116056,20518503.739159487,14144157.584300555,{"$f":"SUM(Q100:Q105)","v":3494009.2738422174},47500222.77465485,750173.17833447258,0,0,0,0,0,0,0,0]
[null,null,null,{"$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,{"$f":"IF(D124=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,null,{"$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=\"~\",\"~\",\"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,{"$f":"IF(C153=\"~\",\"~\",INPUTS!$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(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,{"$f":"SUM(Q87,Q96,Q105,Q114,Q123,Q132,Q141,Q150,Q159,Q168)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$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$90","v":479887760.03091848},0,267871308.73336762,64764304.443192281,71162346.521514922,37864892.091454647,33710568.481002562,123953.63191635127,3871285.4238189347,0,0,0,387136.5127901574,131964.19186097395,0,0,0,0,0,0,0,0]
[null,{"$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$90","v":8258738.9498027666},0,0,0,0,0,2965588.0334098595,0,169962.20992896616,5053414.8420164939,0,0,0,69773.864447447355,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AJ$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AJ$3,1,8,\"\")","v":"OH_SVC"},{"$f":"FUNCALLOC!AJ$90","v":44564072.497904457},0,38458074.618984312,5875987.8047337383,225132.38646803121,4877.6877183733295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!AY$90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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(C276=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D278),F182:F255)","v":0},0,{"$f":"SUMIF($D182:$D255,CONCATENATE($C276,\"_\",$D278),H182:H255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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(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(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(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(C348=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F259,F268,F277,F286,F295,F304,F313,F322,F331,F340)","v":10165942607.000973},0,{"$f":"SUM(H259,H268,H277,H286,H295,H304,H313,H322,H331,H340)","v":6141039215.1839914},1293836144.3732753,1276607821.1741061,634092059.02900219,464237749.8014577,1753876.5823473348,33715364.65206936,60360913.211453795,132986498.34596036,{"$f":"SUM(Q259,Q268,Q277,Q286,Q295,Q304,Q313,Q322,Q331,Q340)","v":86914859.516537175},36787087.24209293,3611017.8886777298,0,0,0,0,0,0,0,0]
[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$174","v":-140853422.47641486},0,-78623781.977477938,-19009182.344097253,-20887092.553396605,-11113848.04321306,-9894498.9634010363,-36382.035004758131,-1136273.618007726,0,0,0,-113629.70122131218,-38733.240595165124,0,0,0,0,0,0,0,0]
[null,{"$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$174","v":-12148.752},0,0,0,0,0,0,0,0,0,-12148.752,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AF$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AY$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AY$3,1,8,\"\")","v":"DIR451.06"},{"$f":"FUNCALLOC!AY$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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(C452=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D454),F358:F431)","v":0},0,{"$f":"SUMIF($D358:$D431,CONCATENATE($C452,\"_\",$D454),H358:H431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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(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(C488=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D358:$D431,CONCATENATE($C488,\"_\",$D490),F358:F431)","v":0},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(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(C524=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F435,F444,F453,F462,F471,F480,F489,F498,F507,F516)","v":-4052231665.7428923},0,{"$f":"SUM(H435,H444,H453,H462,H471,H480,H489,H498,H507,H516)","v":-2449583291.6785021},-517472796.25107205,-511714039.11800396,-254911249.94095242,-184767169.23706341,-620287.8195901328,-12029957.9556248,-23807941.029559795,-53595862.011303157,{"$f":"SUM(Q435,Q444,Q453,Q462,Q471,Q480,Q489,Q498,Q507,Q516)","v":-27022524.239902187},-15289307.950334828,-1417238.5109828161,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!K$185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AF$185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BA$3,7)","v":"~"},{"$f":"IF(E582=\"\",\"~\",INDEX(INDIRECT(E582),1,3))","v":"~"},{"$f":"IF(B582=\"~\",\"~\",CONCATENATE(B582,\"_\",C582))","v":"~"},{"$f":"REPLACE(FUNCALLOC!$BA$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BA$185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BO$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BO$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BO$185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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(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,{"$f":"IF(C628=\"~\",\"~\",INPUTS!$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(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(C655=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D656),F534:F607)","v":0},0,{"$f":"SUMIF($D534:$D607,CONCATENATE($C655,\"_\",$D656),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INPUTS!$E$19","v":"~"},{"$f":"IF(C682=\"~\",\"~\",\"\")","v":"~"},null,null,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,\"_\",$D697),H534:H607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"A533","v":"CWIP"},null,null,null,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$204","v":104477.52639270893},0,{"$f":"IF($F718=0,0,INDEX(INDIRECT($E718),1,H$2)*$F718)","v":53186.650936013946},14641.448313983443,18184.372856490012,10575.753759287511,6942.9830752700173,1.5098923033514379E-2,853.59496531518528,0,0,0,80.816985536885724,11.890401888892574,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AF$3,7)","v":"F_PRODU"},"NRG","F_PRODU_NRG",{"$f":"REPLACE(FUNCALLOC!$AF$3,1,8,\"\")","v":"BPAX"},{"$f":"FUNCALLOC!AF$204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AM$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AM$3,1,8,\"\")","v":"DIR373.00"},{"$f":"FUNCALLOC!AM$204","v":844933.83874532289},0,0,0,0,0,0,0,0,0,0,0,844933.83874532289,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BK$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BK$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BK$204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BP$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BP$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BP$204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C786=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D788),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D788),H710:H783)","v":0},{"$f":"SUMIF($D710:$D783,CONCATENATE($C786,\"_\",$D788),I710:I783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C804=\"~\",\"~\",\"\")","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(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(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(C858=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D884),F710:F783)","v":0},0,{"$f":"SUMIF($D710:$D783,CONCATENATE($C858,\"_\",$D884),H710:H783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"A709","v":"Working Capital Assets"},null,null,null,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$241","v":-1041440.7246267371},0,{"$f":"IF($F894=0,0,INDEX(INDIRECT($E894),1,H$2)*$F894)","v":-530168.98661124113},-145947.18183109612,-181263.35010423188,-105419.99833674228,-69208.236207676717,-0.15050732811189438,-8508.7060338137817,0,0,0,-805.59047371891472,-118.52452088811683,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AB$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$AB$3,1,8,\"\")","v":"DIR454.05"},{"$f":"FUNCALLOC!AB$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AN$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AN$3,1,8,\"\")","v":"DIR235.00"},{"$f":"FUNCALLOC!AN$241","v":-25836611.384475},0,-23095250.799047243,-1864887.860734801,-638245.470833336,-169525.96587746224,-57586.220566097596,0,0,0,0,0,-11115.0674160617,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AW$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AW$3,1,8,\"\")","v":"DIR451.02"},{"$f":"FUNCALLOC!AW$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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!BL$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BL$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BL$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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,\"_\",$D965),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C980=\"~\",\"~\",\"\")","v":""},null,null,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(C1007=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1009),F886:F959)","v":0},0,{"$f":"SUMIF($D886:$D959,CONCATENATE($C1007,\"_\",$D1009),H886:H959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C1016=\"~\",\"~\",\"\")","v":"~"},null,null,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(D1050=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR_449"},{"$f":"FUNCALLOC!I$409","v":9944.9271169353524},0,0,0,0,0,0,0,0,0,0,9944.9271169353524,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AD$409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AS$409","v":5444703.9518061522},0,4785448.2788477624,575813.44012235664,38659.689511002805,3987.1948270779471,2306.1328750438961,9.4707715607552192,733.9847959585295,440.39087757511771,118.38464450944024,75.766172486041754,37073.335274576304,37.883086243020877,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BR$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BR$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BR$409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,{"$f":"INPUTS!$E$13","v":"F_DISTR"},{"$f":"IF(C1156=\"~\",\"~\",\"\")","v":""},null,null,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(D1172=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$17","v":"~"},{"$f":"IF(C1192=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1210=\"~\",\"~\",INPUTS!$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(D1226=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,{"$f":"LEFT(FUNCALLOC!I$3,7)","v":"F_TRANS"},"DEM","F_TRANS_DEM",{"$f":"REPLACE(FUNCALLOC!$I$3,1,8,\"\")","v":"DIR_449"},{"$f":"FUNCALLOC!I$584","v":15945.432684875548},0,0,0,0,0,0,0,0,0,0,15945.432684875548,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!K$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$K$3,1,8,\"\")","v":"NCP_360"},{"$f":"FUNCALLOC!K$584","v":818288.59312034491},0,371391.32644934254,119727.66323325859,155769.63834425641,91547.103617108121,75404.293927992956,16.505713077657596,3854.8342633183966,0,0,0,527.126897446405,50.100674543799066,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AD$3,7)","v":"F_TRANS"},"NRG","F_TRANS_NRG",{"$f":"REPLACE(FUNCALLOC!$AD$3,1,8,\"\")","v":"ENERGY_1"},{"$f":"FUNCALLOC!AD$584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1263=0,0,INDEX(INDIRECT($E1263),1,V$2)*$F1263)","v":0},0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AS$584","v":1320351.3494995423},0,1160480.5603509259,139635.88460550251,9375.0502633211272,966.90253818182134,559.24172932844067,2.2966806132584829,177.99274752753246,106.79564851651946,28.708507665731037,18.373444906067864,8990.3562606003325,9.1867224530339318,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BC$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BC$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BC$584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,{"$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(C1332=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1333),F1238:F1311)","v":168510098.42970228},0,{"$f":"SUMIF($D1238:$D1311,CONCATENATE($C1332,\"_\",$D1333),H1238:H1311)","v":113619006.31618774},20566125.581443679,16812639.697771776,7158376.6454463582,5677752.527733257,75524.767531106161,1413439.5595332952,1035616.0040072598,636154.01451976539,233150.5627638794,1223087.7500600901,59225.002704081606,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1348=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,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,\"_\",$D1364),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INPUTS!$E$18","v":"~"},{"$f":"IF(C1377=\"~\",\"~\",\"\")","v":"~"},null,null,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,\"_\",$D1399),H1238:H1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$597","v":0},0,{"$f":"IF($F1414=0,0,INDEX(INDIRECT($E1414),1,H$2)*$F1414)","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!L$3,7)","v":"F_DISTR"},"DEM","F_DISTR_DEM",{"$f":"REPLACE(FUNCALLOC!$L$3,1,8,\"\")","v":"DIR361.01"},{"$f":"FUNCALLOC!L$597","v":2914.4097448472417},0,0,0,0,0,0,0,0,1180.7205029691013,793.34591970214581,940.34332217599433,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$597","v":-151.49295678803816},0,0,0,0,0,0,0,0,-151.49295678803816,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AS$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AS$3,1,8,\"\")","v":"CUST_1"},{"$f":"FUNCALLOC!AS$597","v":372668.38091070519},0,327544.94602383667,39412.145148100768,2646.1023453436296,272.90766472064382,157.84564455932724,0.64823673330319198,50.238346830997379,30.143008098598425,8.1029591662898994,5.1858938664255358,2537.5226925153447,2.5929469332127679,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BD$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BD$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BD$597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BX$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BX$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BX$597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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(C1499=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(F1500:F1505)","v":7453950.7684116708},0,{"$f":"SUM(H1500:H1505)","v":4047978.7918324727},933273.62392722559,998918.23175326898,524849.47222606419,370765.54225330235,12.670654607120619,0,75141.557886837734,125933.37544088674,359904.95848427707,14587.139826556971,2585.4041261728398,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1524=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,null,{"$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(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(D1560=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1580=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,7040414.4068597304,0,{"$f":"SUM(H1493,H1502,H1511,H1520,H1529,H1538,H1547,H1556,H1565,H1574)","v":5472647.091642254},634380.11625517323,131919.49079382562,48838.824489429477,179527.69681698779,451.81356569539076,45832.383134595722,13764.264068174849,13124.446471319809,{"$f":"SUM(Q1493,Q1502,Q1511,Q1520,Q1529,Q1538,Q1547,Q1556,Q1565,Q1574)","v":22441.253308204639},477376.40767565585,110.61863841507606,0,0,0,0,0,0,0,0]
[null,{"$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$659","v":5797498.3370081224},0,3343563.2502139029,770868.51286205149,825089.86865193793,433516.94696869265,306246.17995159607,10.465750261834692,0,0,104018.87651909543,0,12048.735222678508,2135.5008679058938,0,0,0,0,0,0,0,0]
[null,{"$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$659","v":-29677.681220642815},0,0,0,0,0,-1835.1289117838376,0,0,-7434.9591336146159,-11574.20833353204,-8833.3848417123245,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AO$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AO$3,1,8,\"\")","v":"DIR252.00"},{"$f":"FUNCALLOC!AO$659","v":-208112.72313077119},0,-89209.313185185834,-110704.24215616129,-7432.6011362267545,-766.56665319732076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AT$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AT$3,1,8,\"\")","v":"DIR450.01"},{"$f":"FUNCALLOC!AT$659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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(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(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(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$47)","v":"~"},null,{"$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(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(C1757=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,513686.43966242264,0,{"$f":"SUM(H1670,H1679,H1688,H1697,H1706,H1715,H1724,H1733,H1742,H1751)","v":381884.58073116268},-25526.161337409139,14013.788965188265,2658.8206605288374,30450.694964534039,94.345182061847026,9433.525476021643,2075.7686818111865,1459.5704116706806,{"$f":"SUM(Q1670,Q1679,Q1688,Q1697,Q1706,Q1715,Q1724,Q1733,Q1742,Q1751)","v":2398.6825907590992},94721.252741895529,21.570594198017851,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!F$3,7)","v":"F_PRODU"},"DEM",{"$f":"IF(B1768=\"~\",\"~\",CONCATENATE(B1768,\"_\",C1768))","v":"F_PRODU_DEM"},{"$f":"REPLACE(FUNCALLOC!$F$3,1,8,\"\")","v":"DEM_2B"},{"$f":"FUNCALLOC!F$649","v":22123706.618650388},0,12759298.598920822,2941694.4738472388,3148607.4039128581,1654334.5407664129,1168659.3500306217,39.938120699209065,0,0,396944.15990081977,0,45978.914990064804,8149.2381608521155,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!U$3,7)","v":"F_DISTR"},"DEM",{"$f":"IF(B1783=\"~\",\"~\",CONCATENATE(B1783,\"_\",C1783))","v":"F_DISTR_DEM"},{"$f":"REPLACE(FUNCALLOC!$U$3,1,8,\"\")","v":"UG_TFMR"},{"$f":"FUNCALLOC!U$649","v":79806.633942380184},0,63755.727937777796,9856.3019710275694,4697.7012697933133,1298.076667997555,0,0,0,0,0,0,198.82609578395028,0,0,0,0,0,0,0,0,0]
[null,{"$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$649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!AP$3,7)","v":"F_DISTR"},"CUS","F_DISTR_CUS",{"$f":"REPLACE(FUNCALLOC!$AP$3,1,8,\"\")","v":"CUST_4"},{"$f":"FUNCALLOC!AP$649","v":8525.2044969514172},0,7494.7034080027888,954.09685624253802,63.521151503768586,6.4197295156034864,3.8532917817325569,1.4540723704651159E-2,1.155987534519767,0.71976582338023232,0.26173302668372089,0.39986990187790683,0,5.8162894818604635E-2,0,0,0,0,0,0,0,0]
[null,{"$f":"LEFT(FUNCALLOC!BI$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BI$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BI$649","v":0},0,0,{"$f":"IF($F1823=0,0,INDEX(INDIRECT($E1823),1,I$2)*$F1823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F1823=0,0,INDEX(INDIRECT($E1823),1,Y$2)*$F1823)","v":0},0,0]
[null,{"$f":"LEFT(FUNCALLOC!BS$3,7)","v":"~"},"~","~",{"$f":"REPLACE(FUNCALLOC!$BS$3,1,8,\"\")","v":""},{"$f":"FUNCALLOC!BS$649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1852=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1852,\"_\",$D1854),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1852,\"_\",$D1854),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1870=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1870,\"_\",$D1873),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1870,\"_\",$D1873),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1870=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1871:F1876)","v":0},0,{"$f":"SUM(H1871:H1876)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1888=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1888,\"_\",$D1890),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1888,\"_\",$D1890),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1906=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1906,\"_\",$D1907),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1906,\"_\",$D1907),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1915=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1915,\"_\",$D1919),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1915,\"_\",$D1919),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1915=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1915,\"_\",$D1920),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1915,\"_\",$D1920),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1915=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1915,\"_\",$D1921),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1915,\"_\",$D1921),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1915=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1916:F1921)","v":0},0,{"$f":"SUM(H1916:H1921)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1922=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"INPUTS!$E$20","v":"~"},{"$f":"IF(C1924=\"~\",\"~\",\"\")","v":"~"},null,null,0]
[null,null,null,{"$f":"IF(C1924=\"~\",\"~\",INPUTS!$B$42)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1925),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1925),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1924=\"~\",\"~\",INPUTS!$B$43)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1926),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1926),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1924=\"~\",\"~\",INPUTS!$B$44)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1927),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1927),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1924=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1928),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1928),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1924=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1929),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1929),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1924=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1930),F1767:F1840)","v":0},0,{"$f":"SUMIF($D1767:$D1840,CONCATENATE($C1924,\"_\",$D1930),H1767:H1840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1924=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(F1925:F1930)","v":0},0,{"$f":"SUM(H1925:H1930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(D1931=\"Sub-total\",\"\",\"~\")","v":"~"},null,null,0]
[null,null,{"$f":"A1766","v":"OTHER OPERATING AND NON-FIRM REVENUE"},null,null,null,0]
[null,null,null,{"$f":"IF(C1933=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},null,{"$f":"SUM(F1844,F1853,F1862,F1871,F1880,F1889,F1898,F1907,F1916,F1925)","v":60971051.235450655},0,{"$f":"SUM(H1844,H1853,H1862,H1871,H1880,H1889,H1898,H1907,H1916,H1925)","v":33426399.922714695},7424569.4573014174,7643920.6613958301,3910818.4544934761,3300868.867574296,7331.728917263843,96012.020895724461,97615.753332439825,3856748.0983165302,1070735.2150125275,109373.28985266492,26657.765643787152,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1933=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},null,5469488.0226491988,0,{"$f":"SUM(H1845,H1854,H1863,H1872,H1881,H1890,H1899,H1908,H1917,H1926)","v":2849403.7894900669},724000.0683969066,805143.51986100827,519612.106350952,361516.37613405054,1141.5271327392454,31505.594957133198,0,156478.98634742084,0,18842.009875598425,1844.0441033237726,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1933=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},null,15860127.747712769,0,{"$f":"SUM(H1846,H1855,H1864,H1873,H1882,H1891,H1900,H1909,H1918,H1927)","v":10837213.148220452},3514440.0595509927,319754.51390574657,46020.272968513622,24428.342915503854,12.182594676862452,1365.2712042768794,1010518.590953965,2996.7298119392954,2369.6704884435494,100970.67938149635,38.285716761105014,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1933=\"~\",\"~\",INPUTS!$B$45)","v":"~"},null,0,0,{"$f":"SUM(H1847,H1856,H1865,H1874,H1883,H1892,H1901,H1910,H1919,H1928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1933=\"~\",\"~\",INPUTS!$B$46)","v":"~"},null,0,0,{"$f":"SUM(H1848,H1857,H1866,H1875,H1884,H1893,H1902,H1911,H1920,H1929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1933=\"~\",\"~\",INPUTS!$B$47)","v":"~"},null,0,0,{"$f":"SUM(H1849,H1858,H1867,H1876,H1885,H1894,H1903,H1912,H1921,H1930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IF(C1933=\"~\",\"~\",\"TOTAL\")","v":"TOTAL"},null,{"$f":"SUM(F1934:F1939)","v":82300667.005812615},0,{"$f":"SUM(H1934:H1939)","v":47113016.860425211},11663009.585249316,8768818.695162585,4476450.8338129418,3686813.5866238503,8485.4386446799508,128882.88705713455,1108134.3442864048,4016223.8144758902,1073104.885500971,229185.97910975968,28540.095463872029,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["REVENUE",null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A661","v":447},{"$f":"ACCOUNTS!B661","v":"Sales of Electricity - Firm Revenue"},null,{"$f":"ACCOUNTS!I661","v":"PROFORMA_RETAIL"},null,{"$f":"ACCOUNTS!$C661","v":1981067118.0012321},{"$f":"ROUND((SUM(H1944:BB1944)-F1944),1)","v":0},{"$f":"INDEX(INDIRECT($D1944),1, H$2)*$F1944","v":1105896513.2900393},{"$f":"INDEX(INDIRECT($D1944),1, I$2)*$F1944","v":263390391.2140398},270703257.2199825,160280839.13024956,113255219.09203497,268014.00021779712,10687146.00868473,0,40128244.032609545,0,16457494.013373908,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A662","v":447.01},{"$f":"ACCOUNTS!B662","v":"Sales of Electricity - Transportation Revenue - Retail"},null,{"$f":"ACCOUNTS!I662","v":"DIR_449"},null,{"$f":"ACCOUNTS!$C662","v":10117371.780000001},{"$f":"ROUND((SUM(H1945:BB1945)-F1945),1)","v":0},0,0,0,0,0,0,0,0,0,10117371.780000001,0,0,0,0,0,0,{"$f":"INDEX(INDIRECT($D1945),1, X$2)*$F1945","v":0},0,0,0]
[{"$f":"ACCOUNTS!A663","v":447.02},{"$f":"ACCOUNTS!B663","v":"Sales of Electricity - Special Contract"},null,{"$f":"ACCOUNTS!I663","v":"DIR_SC"},null,{"$f":"ACCOUNTS!$C663","v":5493553},{"$f":"ROUND((SUM(H1946:BB1946)-F1946),1)","v":0},0,0,0,0,0,0,0,5493553,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A664","v":447.03},{"$f":"ACCOUNTS!B664","v":"Sales of Electricity - Small Firm Resale"},null,{"$f":"ACCOUNTS!I664","v":"DIR_RESALE_SMALL"},null,{"$f":"ACCOUNTS!$C664","v":324341.16000000003},{"$f":"ROUND((SUM(H1947:BB1947)-F1947),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,324341.16000000003,0,0,0,0,0,0,0,0]
[null,"TOTAL REVENUE",null,null,null,{"$f":"SUM(F1944:F1947)","v":1997002383.9412322},{"$f":"ROUND((SUM(H1948:BB1948)-F1948),1)","v":0},{"$f":"SUM(H1944:H1947)","v":1105896513.2900393},263390391.2140398,270703257.2199825,160280839.13024956,113255219.09203497,268014.00021779712,10687146.00868473,5493553,40128244.032609545,10117371.780000001,16457494.013373908,324341.16000000003,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"END"]

{"sheet":"ACCOUNTALLOC","index":9,"n_rows":659,"n_cols":163,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Account Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,null,{"$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$25","v":"Special Contract"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$26","v":"High Volt Sch 46 & 49 (Interruptible & Gen Svc)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$27","v":"Choice/Retail Wheeling Sch 449 & 459"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$28","v":"Street & Area Lighting"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$29","v":"Firm Resale"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$30","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$31","v":"~"},null,null,null,null,null,null,null,{"$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$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$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":"~"},null,{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$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":"~"},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":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E10:$BZ10)","v":44825214.890260167},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":44825214.890260167},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E10:$BZ10)","v":10334587.43122809},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":10334587.43122809},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E10:$BZ10)","v":11061501.726857886},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":11061501.726857886},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E10:$BZ10)","v":5811910.4835830405},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":5811910.4835830405},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E10:$BZ10)","v":4105665.0639922437},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":4105665.0639922437},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E10:$BZ10)","v":140.30824882541833},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":140.30824882541833},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E10:$BZ10)","v":1394520.7982273395},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":1394520.7982273395},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:$BZ10)","v":161530.4108507171},{"$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":161530.4108507171},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E10:$BZ10)","v":28629.422606584416},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":28629.422606584416},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:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E10:$BZ10)","v":0},{"$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":0},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":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E11:$BZ11)","v":28603178.384951215},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E11:$BZ11)","v":3774209.1598409726},{"$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":32377387.544792186},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E11:$BZ11)","v":5262507.686515715},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E11:$BZ11)","v":510864.18103287561},{"$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":5773371.8675485905},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E11:$BZ11)","v":4450910.1743789082},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E11:$BZ11)","v":134476.25622231979},{"$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":4585386.430601228},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E11:$BZ11)","v":1938311.247550858},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E11:$BZ11)","v":14890.965086974626},{"$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":1953202.2126378326},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E11:$BZ11)","v":1547246.4421178447},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E11:$BZ11)","v":177723.11737101083},{"$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":1724969.5594888555},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E11:$BZ11)","v":19029.306060685391},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E11:$BZ11)","v":576.23434377874617},{"$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":19605.540404464136},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E11:$BZ11)","v":368120.24973431573},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E11:$BZ11)","v":57436.857031099295},{"$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":425557.10676541505},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E11:$BZ11)","v":477361.33748101915},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E11:$BZ11)","v":11616.687813415712},{"$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":488978.02529443486},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E11:$BZ11)","v":255897.80065979611},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E11:$BZ11)","v":7213.9354592512},{"$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":263111.73611904733},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E11:$BZ11)","v":77584.190008301128},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E11:$BZ11)","v":11614.37391082465},{"$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":89198.56391912578},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E11:$BZ11)","v":263110.54017269914},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E11:$BZ11)","v":681597.10700164002},{"$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":944707.64717433916},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E11:$BZ11)","v":14870.703692442725},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E11:$BZ11)","v":129.49890190187236},{"$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":15000.202594344597},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E11:$BZ11)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E11:$BZ11)","v":0},{"$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":0},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}]
[{"$f":"ACCOUNTS!A12","v":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E12:$BZ12)","v":156567951.35818049},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E12:$BZ12)","v":37862092.193173446},{"$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":194430043.55135393},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E12:$BZ12)","v":32940520.266987957},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E12:$BZ12)","v":4290383.2199899266},{"$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":37230903.486977883},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E12:$BZ12)","v":32456958.148654521},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E12:$BZ12)","v":615476.22832139977},{"$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":33072434.37697592},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E12:$BZ12)","v":16104884.356796607},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E12:$BZ12)","v":325106.99431805132},{"$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":16429991.351114659},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E12:$BZ12)","v":11798633.159112247},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E12:$BZ12)","v":733065.1972912096},{"$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":12531698.356403457},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E12:$BZ12)","v":45373.830679061757},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E12:$BZ12)","v":1398.1860553831357},{"$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":46772.016734444893},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E12:$BZ12)","v":872376.73752610921},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E12:$BZ12)","v":145297.97571523697},{"$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":1017674.7132413462},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E12:$BZ12)","v":1526774.5886091609},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E12:$BZ12)","v":63071.299706362071},{"$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":1589845.888315523},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E12:$BZ12)","v":3368508.4961919216},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E12:$BZ12)","v":73393.336598822789},{"$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":3441901.8327907445},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E12:$BZ12)","v":2080801.0737146509},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E12:$BZ12)","v":127954.79337617541},{"$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":2208755.8670908264},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E12:$BZ12)","v":943460.78308152873},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E12:$BZ12)","v":3070530.6382377045},{"$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":4013991.4213192333},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E12:$BZ12)","v":91946.098024293213},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E12:$BZ12)","v":388.10386412123233},{"$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":92334.201888414449},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":432490524.03740108},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E13:$BZ13)","v":229996344.63339189},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E13:$BZ13)","v":41636301.353014417},{"$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":271632645.98640633},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E13:$BZ13)","v":48537615.384731755},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E13:$BZ13)","v":4801247.4010228021},{"$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":53338862.785754554},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E13:$BZ13)","v":47969370.049891308},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E13:$BZ13)","v":749952.48454371956},{"$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":48719322.534435026},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E13:$BZ13)","v":23855106.087930508},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E13:$BZ13)","v":339997.95940502593},{"$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":24195104.047335535},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E13:$BZ13)","v":17451544.665222336},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E13:$BZ13)","v":910788.31466222042},{"$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":18362332.979884557},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E13:$BZ13)","v":64543.44498857257},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E13:$BZ13)","v":1974.4203991618817},{"$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":66517.865387734448},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E13:$BZ13)","v":1240496.987260425},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E13:$BZ13)","v":202734.83274633627},{"$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":1443231.8200067612},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E13:$BZ13)","v":2004135.9260901797},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E13:$BZ13)","v":74687.987519777787},{"$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":2078823.9136099576},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E13:$BZ13)","v":5018927.0950790578},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E13:$BZ13)","v":80607.272058073984},{"$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":5099534.3671371322},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E13:$BZ13)","v":2158385.263722952},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E13:$BZ13)","v":139569.16728700005},{"$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":2297954.431009952},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E13:$BZ13)","v":1368101.7341049451},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E13:$BZ13)","v":3752127.7452393444},{"$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":5120229.4793442897},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E13:$BZ13)","v":135446.22432332035},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E13:$BZ13)","v":517.60276602310466},{"$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":135963.82708934345},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E13:$BZ13)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E13:$BZ13)","v":0},{"$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":0},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":1396510000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E16:$BZ16)","v":805402475.88339686},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":805402475.88339686},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E16:$BZ16)","v":185687950.96067923},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":185687950.96067923},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E16:$BZ16)","v":198748871.5806601},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":198748871.5806601},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E16:$BZ16)","v":104426205.30766368},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":104426205.30766368},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E16:$BZ16)","v":73769034.142562822},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":73769034.142562822},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E16:$BZ16)","v":2521.0054489980771},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":2521.0054489980771},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E16:$BZ16)","v":25056221.287792053},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":25056221.287792053},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:$BZ16)","v":2902317.2147223316},{"$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":2902317.2147223316},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E16:$BZ16)","v":514402.61707402044},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":514402.61707402044},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:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E16:$BZ16)","v":0},{"$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":0},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"},{"$f":"ACCOUNTS!C17","v":729618000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E17:$BZ17)","v":420789069.64439368},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},420789069.64439368,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E17:$BZ17)","v":97014179.206757456},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},97014179.206757456,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E17:$BZ17)","v":103837963.34071225},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},103837963.34071225,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E17:$BZ17)","v":54558319.714264102},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},54558319.714264102,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E17:$BZ17)","v":38541231.46488633},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},38541231.46488633,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E17:$BZ17)","v":1317.1197869596917},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},1317.1197869596917,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E17:$BZ17)","v":13090826.462793868},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},13090826.462793868,null,{"$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:$BZ17)","v":1516339.2181733593},{"$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:$BZ17)","v":0},1516339.2181733593,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E17:$BZ17)","v":268753.82823203033},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},268753.82823203033,null,{"$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:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E17:$BZ17)","v":0},{"$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:$BZ17)","v":0},0,null,{"$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":1971707000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E18:$BZ18)","v":1137133067.0862541},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},1137133067.0862541,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E18:$BZ18)","v":262169431.45758209},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},262169431.45758209,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E18:$BZ18)","v":280609907.08100092},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},280609907.08100092,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E18:$BZ18)","v":147437454.7898387},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},147437454.7898387,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E18:$BZ18)","v":104153153.93526013},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},104153153.93526013,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E18:$BZ18)","v":3559.3616163347574},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},3559.3616163347574,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E18:$BZ18)","v":35376421.870726749},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},35376421.870726749,null,{"$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:$BZ18)","v":4097728.7441468546},{"$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:$BZ18)","v":0},4097728.7441468546,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E18:$BZ18)","v":726275.67357424262},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},726275.67357424262,null,{"$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:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E18:$BZ18)","v":0},{"$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:$BZ18)","v":0},0,null,{"$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"},{"$f":"ACCOUNTS!C28","v":4097835000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E28:$BZ28)","v":2363324612.6140447},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},2363324612.6140447,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E28:$BZ28)","v":544871561.62501872},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},544871561.62501872,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E28:$BZ28)","v":583196742.00237322},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},583196742.00237322,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E28:$BZ28)","v":306421979.81176651},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},306421979.81176651,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E28:$BZ28)","v":216463419.54270929},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},216463419.54270929,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E28:$BZ28)","v":7397.4868522925262},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},7397.4868522925262,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E28:$BZ28)","v":73523469.621312663},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},73523469.621312663,null,{"$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:$BZ28)","v":8516385.1770425458},{"$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:$BZ28)","v":0},8516385.1770425458,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E28:$BZ28)","v":1509432.1188802936},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},1509432.1188802936,null,{"$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:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E28:$BZ28)","v":0},{"$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:$BZ28)","v":0},0,null,{"$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":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E31:$BZ31)","v":658581281.33197069},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":658581281.33197069},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E31:$BZ31)","v":151837885.19827822},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":151837885.19827822},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E31:$BZ31)","v":162517859.61460653},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":162517859.61460653},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E31:$BZ31)","v":85389784.803831801},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":85389784.803831801},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E31:$BZ31)","v":60321275.986820497},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":60321275.986820497},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E31:$BZ31)","v":2061.4376644732383},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":2061.4376644732383},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E31:$BZ31)","v":15547040.009210324},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":15547040.009210324},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E31:$BZ31)","v":20488586.533027396},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":20488586.533027396},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E31:$BZ31)","v":74160036.050308421},{"$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":74160036.050308421},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E31:$BZ31)","v":2373238.0360603663},{"$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":2373238.0360603663},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E31:$BZ31)","v":420629.36831867171},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":420629.36831867171},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:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E31:$BZ31)","v":0},{"$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":0},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":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E32:$BZ32)","v":102030129.6906779},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},102030129.6906779,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E32:$BZ32)","v":23523351.72266994},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},23523351.72266994,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E32:$BZ32)","v":25177937.429368496},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},25177937.429368496,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E32:$BZ32)","v":13228937.816412695},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},13228937.816412695,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E32:$BZ32)","v":9345220.9871421028},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},9345220.9871421028,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E32:$BZ32)","v":319.36642934956484},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},319.36642934956484,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E32:$BZ32)","v":3174176.3703267616},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},3174176.3703267616,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E32:$BZ32)","v":367671.82953691122},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},367671.82953691122,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E32:$BZ32)","v":65165.63743576689},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},65165.63743576689,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E32:$BZ32)","v":0},{"$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:$BZ32)","v":0},0,null,{"$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},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E33:$BZ33)","v":405246.36},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},405246.36,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E33:$BZ33)","v":0},{"$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:$BZ33)","v":0},0,null,{"$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":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E34:$BZ34)","v":107143594.31077322},{"$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:$BZ34)","v":0},107143594.31077322,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E34:$BZ34)","v":24702276.292741533},{"$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:$BZ34)","v":0},24702276.292741533,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E34:$BZ34)","v":26439785.205533903},{"$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:$BZ34)","v":0},26439785.205533903,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E34:$BZ34)","v":13891935.16524237},{"$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:$BZ34)","v":0},13891935.16524237,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E34:$BZ34)","v":9813577.3151169512},{"$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:$BZ34)","v":0},9813577.3151169512,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E34:$BZ34)","v":335.37218120223923},{"$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:$BZ34)","v":0},335.37218120223923,null,{"$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:$BZ34)","v":3333257.208671432},{"$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:$BZ34)","v":0},3333257.208671432,null,{"$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:$BZ34)","v":386098.51288860838},{"$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:$BZ34)","v":0},386098.51288860838,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E34:$BZ34)","v":68431.556850786495},{"$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:$BZ34)","v":0},68431.556850786495,null,{"$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"},{"$f":"ACCOUNTS!C39","v":1594737126.520097},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E39:$BZ39)","v":867755005.33342183},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},867755005.33342183,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E39:$BZ39)","v":200063513.21368968},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},200063513.21368968,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E39:$BZ39)","v":214135582.24950892},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},214135582.24950892,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E39:$BZ39)","v":112510657.78548686},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},112510657.78548686,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E39:$BZ39)","v":79480074.289079547},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},79480074.289079547,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E39:$BZ39)","v":2716.1762750250423},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},2716.1762750250423,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E39:$BZ39)","v":15547040.009210324},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},15547040.009210324,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E39:$BZ39)","v":26996020.112025589},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},26996020.112025589,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E39:$BZ39)","v":74565282.410308421},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},74565282.410308421,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E39:$BZ39)","v":3127008.3784858859},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},3127008.3784858859,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E39:$BZ39)","v":554226.56260522513},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},554226.56260522513,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E39:$BZ39)","v":0},{"$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:$BZ39)","v":0},0,null,{"$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"},{"$f":"ACCOUNTS!C42","v":3584294.5099956198},0,{"$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:$BZ42)","v":3561622.1547956197},{"$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":3561622.1547956197},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E42:$BZ42)","v":22672.355200000002},{"$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":22672.355200000002},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:$BZ42)","v":0},{"$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":0},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"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E43:$BZ43)","v":21741743.528318834},{"$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:$BZ43)","v":0},21741743.528318834,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E43:$BZ43)","v":7009017.0714245131},{"$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:$BZ43)","v":0},7009017.0714245131,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E43:$BZ43)","v":9118962.3590785321},{"$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:$BZ43)","v":0},9118962.3590785321,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E43:$BZ43)","v":5359289.5306215016},{"$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:$BZ43)","v":0},5359289.5306215016,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E43:$BZ43)","v":4414267.9237825638},{"$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:$BZ43)","v":0},4414267.9237825638,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E43:$BZ43)","v":966.26645516288909},{"$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:$BZ43)","v":0},966.26645516288909,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E43:$BZ43)","v":225667.13848304198},{"$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:$BZ43)","v":0},225667.13848304198,null,{"$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:$BZ43)","v":0},{"$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:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E43:$BZ43)","v":30858.711539461285},{"$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:$BZ43)","v":0},30858.711539461285,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E43:$BZ43)","v":2932.9603007722035},{"$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:$BZ43)","v":0},2932.9603007722035,null,{"$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:$BZ43)","v":0},{"$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:$BZ43)","v":0},0,null,{"$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":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E44:$BZ44)","v":242390.36241461791},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},242390.36241461791,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E44:$BZ44)","v":162866.1520768},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},162866.1520768,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E44:$BZ44)","v":193043.28},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},193043.28,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E44:$BZ44)","v":0},{"$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:$BZ44)","v":0},0,null,{"$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":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E45:$BZ45)","v":3820437.6002308587},{"$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:$BZ45)","v":0},3820437.6002308587,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E45:$BZ45)","v":1051706.37135761},{"$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:$BZ45)","v":0},1051706.37135761,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E45:$BZ45)","v":1306197.3366424269},{"$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:$BZ45)","v":0},1306197.3366424269,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E45:$BZ45)","v":759664.43838272104},{"$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:$BZ45)","v":0},759664.43838272104,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E45:$BZ45)","v":498719.75639976206},{"$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:$BZ45)","v":0},498719.75639976206,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E45:$BZ45)","v":1.0845671285004819},{"$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:$BZ45)","v":0},1.0845671285004819,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E45:$BZ45)","v":61314.375759082002},{"$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:$BZ45)","v":0},61314.375759082002,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E45:$BZ45)","v":0},{"$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:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E45:$BZ45)","v":0},{"$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:$BZ45)","v":0},0,null,{"$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:$BZ45)","v":5805.14555529883},{"$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:$BZ45)","v":0},5805.14555529883,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E45:$BZ45)","v":854.09661369412947},{"$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:$BZ45)","v":0},854.09661369412947,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E45:$BZ45)","v":0},{"$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:$BZ45)","v":0},0,null,{"$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":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E46:$BZ46)","v":0},{"$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:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E46:$BZ46)","v":0},{"$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:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E46:$BZ46)","v":0},{"$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:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E46:$BZ46)","v":0},{"$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:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E46:$BZ46)","v":775891.62600000005},{"$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:$BZ46)","v":0},775891.62600000005,null,{"$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:$BZ46)","v":0},{"$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:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E46:$BZ46)","v":10309974.6572004},{"$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:$BZ46)","v":0},10309974.6572004,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E46:$BZ46)","v":14591388.153054798},{"$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:$BZ46)","v":0},14591388.153054798,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E46:$BZ46)","v":6286462.084999999},{"$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:$BZ46)","v":0},6286462.084999999,null,{"$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:$BZ46)","v":0},{"$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:$BZ46)","v":0},0,null,{"$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:$BZ46)","v":0},{"$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:$BZ46)","v":0},0,null,{"$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":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E47:$BZ47)","v":245172012.49877518},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},245172012.49877518,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E47:$BZ47)","v":59276205.92702511},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},59276205.92702511,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E47:$BZ47)","v":65132080.749197923},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},65132080.749197923,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E47:$BZ47)","v":34656237.881569348},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},34656237.881569348,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E47:$BZ47)","v":30853949.816595841},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},30853949.816595841,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E47:$BZ47)","v":113449.85596689511},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},113449.85596689511,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E47:$BZ47)","v":3543234.4091005395},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},3543234.4091005395,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E47:$BZ47)","v":354330.73590944649},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},354330.73590944649,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E47:$BZ47)","v":120781.60460452207},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},120781.60460452207,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E47:$BZ47)","v":0},{"$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:$BZ47)","v":0},0,null,{"$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":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E48:$BZ48)","v":614573.52214283624},{"$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:$BZ48)","v":0},614573.52214283624,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E48:$BZ48)","v":148587.86810349277},{"$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:$BZ48)","v":0},148587.86810349277,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E48:$BZ48)","v":163266.80954550701},{"$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:$BZ48)","v":0},163266.80954550701,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E48:$BZ48)","v":86872.910011302622},{"$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:$BZ48)","v":0},86872.910011302622,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E48:$BZ48)","v":77341.701516188972},{"$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:$BZ48)","v":0},77341.701516188972,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E48:$BZ48)","v":284.38514191549706},{"$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:$BZ48)","v":0},284.38514191549706,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E48:$BZ48)","v":8881.837810053823},{"$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:$BZ48)","v":0},8881.837810053823,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E48:$BZ48)","v":0},{"$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:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E48:$BZ48)","v":0},{"$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:$BZ48)","v":0},0,null,{"$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:$BZ48)","v":888.20206740530625},{"$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:$BZ48)","v":0},888.20206740530625,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E48:$BZ48)","v":302.76366129774038},{"$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:$BZ48)","v":0},302.76366129774038,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E48:$BZ48)","v":0},{"$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:$BZ48)","v":0},0,null,{"$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":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E49:$BZ49)","v":256635696.29111663},{"$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:$BZ49)","v":0},256635696.29111663,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E49:$BZ49)","v":46891765.305053428},{"$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:$BZ49)","v":0},46891765.305053428,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E49:$BZ49)","v":36455041.284208007},{"$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:$BZ49)","v":0},36455041.284208007,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E49:$BZ49)","v":14421042.995726857},{"$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:$BZ49)","v":0},14421042.995726857,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E49:$BZ49)","v":13498736.547584774},{"$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:$BZ49)","v":0},13498736.547584774,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E49:$BZ49)","v":338104.22916481865},{"$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:$BZ49)","v":0},338104.22916481865,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E49:$BZ49)","v":3637612.5363462684},{"$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:$BZ49)","v":0},3637612.5363462684,null,{"$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:$BZ49)","v":0},{"$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:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E49:$BZ49)","v":225527.48914423192},{"$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:$BZ49)","v":0},225527.48914423192,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E49:$BZ49)","v":256944.25380113986},{"$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:$BZ49)","v":0},256944.25380113986,null,{"$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:$BZ49)","v":0},{"$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:$BZ49)","v":0},0,null,{"$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":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E50:$BZ50)","v":67009.356344389787},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},67009.356344389787,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E50:$BZ50)","v":0},{"$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:$BZ50)","v":0},0,null,{"$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":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E51:$BZ51)","v":325305348.29631299},{"$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:$BZ51)","v":0},{"$f":"SUM(E51:J51)","v":325305348.29631299},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E51:$BZ51)","v":59438894.375339426},{"$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:$BZ51)","v":0},{"$f":"SUM(M51:R51)","v":59438894.375339426},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E51:$BZ51)","v":46209549.464480519},{"$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:$BZ51)","v":0},{"$f":"SUM(U51:Z51)","v":46209549.464480519},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E51:$BZ51)","v":18279773.555739041},{"$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:$BZ51)","v":0},{"$f":"SUM(AC51:AH51)","v":18279773.555739041},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E51:$BZ51)","v":17110679.681874927},{"$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:$BZ51)","v":0},{"$f":"SUM(AK51:AP51)","v":17110679.681874927},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E51:$BZ51)","v":428572.93672877463},{"$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:$BZ51)","v":0},{"$f":"SUM(AS51:AX51)","v":428572.93672877463},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E51:$BZ51)","v":4610951.7506903345},{"$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:$BZ51)","v":0},{"$f":"SUM(BA51:BF51)","v":4610951.7506903345},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:$BZ51)","v":0},{"$f":"SUM(BI51:BN51)","v":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:$BZ51)","v":0},{"$f":"SUM(BQ51:BV51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E51:$BZ51)","v":0},{"$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:$BZ51)","v":0},{"$f":"SUM(BY51:CD51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E51:$BZ51)","v":285873.31952151674},{"$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:$BZ51)","v":0},{"$f":"SUM(CG51:CL51)","v":285873.31952151674},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E51:$BZ51)","v":325696.46850958868},{"$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:$BZ51)","v":0},{"$f":"SUM(CO51:CT51)","v":325696.46850958868},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:$BZ51)","v":0},{"$f":"SUM(CW51:DB51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E51:$BZ51)","v":0},{"$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:$BZ51)","v":0},{"$f":"SUM(DE51:DJ51)","v":0},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:$BZ51)","v":0},{"$f":"SUM(DM51:DR51)","v":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:$BZ51)","v":0},{"$f":"SUM(DU51:DZ51)","v":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:$BZ51)","v":0},{"$f":"SUM(EC51:EH51)","v":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:$BZ51)","v":0},{"$f":"SUM(EK51:EP51)","v":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:$BZ51)","v":0},{"$f":"SUM(ES51:EX51)","v":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:$BZ51)","v":0},{"$f":"SUM(FA51:FF51)","v":0}]
[{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E52:$BZ52)","v":21070405.608247954},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},21070405.608247954,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E52:$BZ52)","v":6656205.0899999999},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},6656205.0899999999,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E52:$BZ52)","v":40000},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},40000,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E52:$BZ52)","v":0},{"$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:$BZ52)","v":0},0,null,{"$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:$BZ52)","v":0},0,null,{"$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:$BZ52)","v":0},0,null,{"$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:$BZ52)","v":0},0,null,{"$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:$BZ52)","v":0},0,null,{"$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:$BZ52)","v":0},0,null,{"$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:$BZ52)","v":0},0]
[{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E53:$BZ53)","v":483884200.38477099},{"$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":483884200.38477099},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E53:$BZ53)","v":86222244.751074269},{"$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":86222244.751074269},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E53:$BZ53)","v":80460784.797479495},{"$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":80460784.797479495},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E53:$BZ53)","v":34933842.332489505},{"$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":34933842.332489505},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E53:$BZ53)","v":24917601.247322947},{"$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":24917601.247322947},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E53:$BZ53)","v":295916.56939874153},{"$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":295916.56939874153},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E53:$BZ53)","v":7758718.5340426657},{"$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":7758718.5340426657},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E53:$BZ53)","v":0},{"$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":0},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:$BZ53)","v":331569.16812148149},{"$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":331569.16812148149},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E53:$BZ53)","v":196802.34494952444},{"$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":196802.34494952444},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E53:$BZ53)","v":0},{"$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":0},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:$BZ53)","v":0},{"$f":"SUM(DU53:DZ53)","v":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:$BZ53)","v":0},{"$f":"SUM(EC53:EH53)","v":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:$BZ53)","v":0},{"$f":"SUM(EK53:EP53)","v":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:$BZ53)","v":0},{"$f":"SUM(ES53:EX53)","v":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:$BZ53)","v":0},{"$f":"SUM(FA53:FF53)","v":0}]
[{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E54:$BZ54)","v":663961861.13523018},{"$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:$BZ54)","v":0},{"$f":"SUM(E54:J54)","v":663961861.13523018},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E54:$BZ54)","v":118309880.85715218},{"$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:$BZ54)","v":0},{"$f":"SUM(M54:R54)","v":118309880.85715218},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E54:$BZ54)","v":110404291.72941658},{"$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:$BZ54)","v":0},{"$f":"SUM(U54:Z54)","v":110404291.72941658},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E54:$BZ54)","v":47934482.988369167},{"$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:$BZ54)","v":0},{"$f":"SUM(AC54:AH54)","v":47934482.988369167},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E54:$BZ54)","v":34190694.562960498},{"$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:$BZ54)","v":0},{"$f":"SUM(AK54:AP54)","v":34190694.562960498},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E54:$BZ54)","v":406042.01584285608},{"$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:$BZ54)","v":0},{"$f":"SUM(AS54:AX54)","v":406042.01584285608},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E54:$BZ54)","v":10646128.131050883},{"$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:$BZ54)","v":0},{"$f":"SUM(BA54:BF54)","v":10646128.131050883},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:$BZ54)","v":0},{"$f":"SUM(BI54:BN54)","v":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:$BZ54)","v":0},{"$f":"SUM(BQ54:BV54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E54:$BZ54)","v":0},{"$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:$BZ54)","v":0},{"$f":"SUM(BY54:CD54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E54:$BZ54)","v":454962.74064320017},{"$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:$BZ54)","v":0},{"$f":"SUM(CG54:CL54)","v":454962.74064320017},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E54:$BZ54)","v":270042.40089789941},{"$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:$BZ54)","v":0},{"$f":"SUM(CO54:CT54)","v":270042.40089789941},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:$BZ54)","v":0},{"$f":"SUM(CW54:DB54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E54:$BZ54)","v":0},{"$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:$BZ54)","v":0},{"$f":"SUM(DE54:DJ54)","v":0},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:$BZ54)","v":0},{"$f":"SUM(DM54:DR54)","v":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":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E55:$BZ55)","v":129622783.85526644},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},129622783.85526644,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E55:$BZ55)","v":21229564.703891553},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},21229564.703891553,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E55:$BZ55)","v":3103642.0998950875},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},3103642.0998950875,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E55:$BZ55)","v":34997.8638195979},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},34997.8638195979,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E55:$BZ55)","v":19614074.777613256},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},19614074.777613256,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E55:$BZ55)","v":0},{"$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:$BZ55)","v":0},0,null,{"$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:$BZ55)","v":0},0,null,{"$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:$BZ55)","v":0},0,null,{"$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:$BZ55)","v":0},0,null,{"$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:$BZ55)","v":0},0,null,{"$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:$BZ55)","v":0},0,null,{"$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:$BZ55)","v":0},0]
[{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E56:$BZ56)","v":254323105.00839216},{"$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:$BZ56)","v":0},{"$f":"SUM(E56:J56)","v":254323105.00839216},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E56:$BZ56)","v":39317021.423054866},{"$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:$BZ56)","v":0},{"$f":"SUM(M56:R56)","v":39317021.423054866},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E56:$BZ56)","v":18739241.351015534},{"$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:$BZ56)","v":0},{"$f":"SUM(U56:Z56)","v":18739241.351015534},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E56:$BZ56)","v":5178058.4964268021},{"$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:$BZ56)","v":0},{"$f":"SUM(AC56:AH56)","v":5178058.4964268021},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E56:$BZ56)","v":0},{"$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:$BZ56)","v":0},{"$f":"SUM(AK56:AP56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E56:$BZ56)","v":0},{"$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:$BZ56)","v":0},{"$f":"SUM(AS56:AX56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E56:$BZ56)","v":0},{"$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:$BZ56)","v":0},{"$f":"SUM(BA56:BF56)","v":0},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:$BZ56)","v":0},{"$f":"SUM(BI56:BN56)","v":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:$BZ56)","v":0},{"$f":"SUM(BQ56:BV56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E56:$BZ56)","v":0},{"$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:$BZ56)","v":0},{"$f":"SUM(BY56:CD56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E56:$BZ56)","v":793121.9934594743},{"$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:$BZ56)","v":0},{"$f":"SUM(CG56:CL56)","v":793121.9934594743},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E56:$BZ56)","v":0},{"$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:$BZ56)","v":0},{"$f":"SUM(CO56:CT56)","v":0},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:$BZ56)","v":0},{"$f":"SUM(CW56:DB56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E56:$BZ56)","v":0},{"$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:$BZ56)","v":0},{"$f":"SUM(DE56:DJ56)","v":0},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:$BZ56)","v":0},{"$f":"SUM(DM56:DR56)","v":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:$BZ56)","v":0},{"$f":"SUM(DU56:DZ56)","v":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:$BZ56)","v":0},{"$f":"SUM(EC56:EH56)","v":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:$BZ56)","v":0},{"$f":"SUM(EK56:EP56)","v":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:$BZ56)","v":0},{"$f":"SUM(ES56:EX56)","v":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:$BZ56)","v":0},{"$f":"SUM(FA56:FF56)","v":0}]
[{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E57:$BZ57)","v":2721089.3235371769},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},2721089.3235371769,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E57:$BZ57)","v":155949.62942669005},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},155949.62942669005,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E57:$BZ57)","v":4636784.6845553285},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},4636784.6845553285,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E57:$BZ57)","v":64021.339265918003},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},64021.339265918003,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E57:$BZ57)","v":0},{"$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:$BZ57)","v":0},0,null,{"$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:$BZ57)","v":0},0,null,{"$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:$BZ57)","v":0},0,null,{"$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:$BZ57)","v":0},0,null,{"$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:$BZ57)","v":0},0,null,{"$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:$BZ57)","v":0},0,null,{"$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:$BZ57)","v":0},0]
[{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},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:$BZ58)","v":35287388.224718876},{"$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":35287388.224718876},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:$BZ58)","v":5391540.3962266576},{"$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":5391540.3962266576},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:$BZ58)","v":206571.28579529174},{"$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":206571.28579529174},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:$BZ58)","v":4475.5454312894217},{"$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":4475.5454312894217},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:$BZ58)","v":0},{"$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":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E58:$BZ58)","v":0},{"$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":0},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:$BZ58)","v":0},{"$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":0},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:$BZ58)","v":0},{"$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":0},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:$BZ58)","v":0},{"$f":"SUM(DU58:DZ58)","v":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:$BZ58)","v":0},{"$f":"SUM(EC58:EH58)","v":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:$BZ58)","v":0},{"$f":"SUM(EK58:EP58)","v":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:$BZ58)","v":0},{"$f":"SUM(ES58:EX58)","v":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:$BZ58)","v":0},{"$f":"SUM(FA58:FF58)","v":0}]
[{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E59:$BZ59)","v":148141818.81021541},{"$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:$BZ59)","v":0},{"$f":"SUM(E59:J59)","v":148141818.81021541},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(M59:R59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(U59:Z59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(AC59:AH59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(AK59:AP59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(AS59:AX59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(BA59:BF59)","v":0},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:$BZ59)","v":0},{"$f":"SUM(BI59:BN59)","v":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:$BZ59)","v":0},{"$f":"SUM(BQ59:BV59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(BY59:CD59)","v":0},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:$BZ59)","v":0},{"$f":"SUM(CG59:CL59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(CO59:CT59)","v":0},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:$BZ59)","v":0},{"$f":"SUM(CW59:DB59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E59:$BZ59)","v":0},{"$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:$BZ59)","v":0},{"$f":"SUM(DE59:DJ59)","v":0},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:$BZ59)","v":0},{"$f":"SUM(DM59:DR59)","v":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":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E60:$BZ60)","v":133743709.16973646},{"$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:$BZ60)","v":0},133743709.16973646,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E60:$BZ60)","v":37539912.318899311},{"$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:$BZ60)","v":0},37539912.318899311,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E60:$BZ60)","v":11094399.206289688},{"$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:$BZ60)","v":0},11094399.206289688,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E60:$BZ60)","v":1246915.3080466578},{"$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:$BZ60)","v":0},1246915.3080466578,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E60:$BZ60)","v":14935303.536787456},{"$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:$BZ60)","v":0},14935303.536787456,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E60:$BZ60)","v":48424.959903730029},{"$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:$BZ60)","v":0},48424.959903730029,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E60:$BZ60)","v":4826816.6046611229},{"$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:$BZ60)","v":0},4826816.6046611229,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E60:$BZ60)","v":976230.67360039195},{"$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:$BZ60)","v":0},976230.67360039195,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E60:$BZ60)","v":606236.92276222247},{"$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:$BZ60)","v":0},606236.92276222247,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E60:$BZ60)","v":976036.22035163466},{"$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:$BZ60)","v":0},976036.22035163466,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E60:$BZ60)","v":0},{"$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:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E60:$BZ60)","v":10882.688961321393},{"$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:$BZ60)","v":0},10882.688961321393,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E60:$BZ60)","v":0},{"$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:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E60:$BZ60)","v":0},{"$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:$BZ60)","v":0},0,null,{"$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:$BZ60)","v":0},0,null,{"$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:$BZ60)","v":0},0,null,{"$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:$BZ60)","v":0},0,null,{"$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:$BZ60)","v":0},0,null,{"$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:$BZ60)","v":0},0,null,{"$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:$BZ60)","v":0},0]
[{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},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:$BZ61)","v":0},{"$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:$BZ61)","v":0},{"$f":"SUM(E61:J61)","v":0},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:$BZ61)","v":0},{"$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:$BZ61)","v":0},{"$f":"SUM(M61:R61)","v":0},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:$BZ61)","v":0},{"$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:$BZ61)","v":0},{"$f":"SUM(U61:Z61)","v":0},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:$BZ61)","v":0},{"$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:$BZ61)","v":0},{"$f":"SUM(AC61:AH61)","v":0},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:$BZ61)","v":0},{"$f":"SUM(AK61:AP61)","v":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:$BZ61)","v":0},{"$f":"SUM(AS61:AX61)","v":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:$BZ61)","v":0},{"$f":"SUM(BA61:BF61)","v":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:$BZ61)","v":0},{"$f":"SUM(BI61:BN61)","v":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:$BZ61)","v":0},{"$f":"SUM(BQ61:BV61)","v":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:$BZ61)","v":0},{"$f":"SUM(BY61:CD61)","v":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:$BZ61)","v":57279322.090746596},{"$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:$BZ61)","v":0},{"$f":"SUM(CG61:CL61)","v":57279322.090746596},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:$BZ61)","v":0},{"$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:$BZ61)","v":0},{"$f":"SUM(CO61:CT61)","v":0},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:$BZ61)","v":0},{"$f":"SUM(CW61:DB61)","v":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:$BZ61)","v":0},{"$f":"SUM(DE61:DJ61)","v":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:$BZ61)","v":0},{"$f":"SUM(DM61:DR61)","v":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:$BZ61)","v":0},{"$f":"SUM(DU61:DZ61)","v":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:$BZ61)","v":0},{"$f":"SUM(EC61:EH61)","v":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:$BZ61)","v":0},{"$f":"SUM(EK61:EP61)","v":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:$BZ61)","v":0},{"$f":"SUM(ES61:EX61)","v":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:$BZ61)","v":0},{"$f":"SUM(FA61:FF61)","v":0}]
[{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E62:$BZ62)","v":18641274.114042796},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E62:$BZ62)","v":0},{"$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:$BZ62)","v":0},18641274.114042796,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E62:$BZ62)","v":3350052.9469550131},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E62:$BZ62)","v":0},{"$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:$BZ62)","v":0},3350052.9469550131,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E62:$BZ62)","v":2947727.7799123665},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E62:$BZ62)","v":0},{"$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:$BZ62)","v":0},2947727.7799123665,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E62:$BZ62)","v":1245445.7806745288},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E62:$BZ62)","v":0},{"$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:$BZ62)","v":0},1245445.7806745288,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E62:$BZ62)","v":966854.50892344653},{"$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:$BZ62)","v":0},966854.50892344653,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E62:$BZ62)","v":15826.942815062195},{"$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:$BZ62)","v":0},15826.942815062195,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E62:$BZ62)","v":287233.92484463967},{"$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:$BZ62)","v":0},287233.92484463967,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E62:$BZ62)","v":227790.08181181597},{"$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:$BZ62)","v":0},227790.08181181597,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E62:$BZ62)","v":71731.453659171122},{"$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:$BZ62)","v":0},71731.453659171122,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E62:$BZ62)","v":431.06516514605244},{"$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:$BZ62)","v":0},431.06516514605244,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E62:$BZ62)","v":13987.339529690325},{"$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:$BZ62)","v":0},13987.339529690325,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E62:$BZ62)","v":11309.915666249402},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E62:$BZ62)","v":0},{"$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:$BZ62)","v":0},11309.915666249402,null,{"$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":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},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:$BZ63)","v":0},{"$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:$BZ63)","v":0},0,null,{"$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:$BZ63)","v":0},{"$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:$BZ63)","v":0},0,null,{"$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:$BZ63)","v":0},{"$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:$BZ63)","v":0},0,null,{"$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:$BZ63)","v":0},{"$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:$BZ63)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},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:$BZ64)","v":0},{"$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:$BZ64)","v":0},0,null,{"$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:$BZ64)","v":0},{"$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:$BZ64)","v":0},0,null,{"$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:$BZ64)","v":0},{"$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:$BZ64)","v":0},0,null,{"$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:$BZ64)","v":0},{"$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:$BZ64)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},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:$BZ65)","v":0},{"$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:$BZ65)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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:$BZ66)","v":0},{"$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:$BZ66)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},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:$BZ67)","v":0},{"$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:$BZ67)","v":0},0,null,{"$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:$BZ67)","v":0},{"$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:$BZ67)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},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:$BZ68)","v":0},{"$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:$BZ68)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E69:$BZ69)","v":0},{"$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:$BZ69)","v":0},0,null,{"$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:$BZ70)","v":0},0]
[{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E71:$BZ71)","v":0},{"$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:$BZ71)","v":0},0,null,{"$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:$BZ71)","v":0},0]
[null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"ACCOUNTS!C72","v":4089276603.8939037},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E72:$BZ72)","v":2403723036.2346001},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E72:$BZ72)","v":317172916.20467073},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E72:$BZ72)","v":0},2720895952.439271,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E72:$BZ72)","v":442244941.60043144},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E72:$BZ72)","v":42931452.715125971},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E72:$BZ72)","v":0},485176394.31555742,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E72:$BZ72)","v":374040785.76087195},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E72:$BZ72)","v":11300970.49208498},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E72:$BZ72)","v":0},385341756.25295693,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E72:$BZ72)","v":162889708.77383035},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E72:$BZ72)","v":1251390.8534779472},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E72:$BZ72)","v":0},164141099.62730831,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E72:$BZ72)","v":130025826.69649813},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E72:$BZ72)","v":14935303.536787456},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E72:$BZ72)","v":0},144961130.23328558,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E72:$BZ72)","v":1599164.2860813551},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E72:$BZ72)","v":48424.959903730029},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E72:$BZ72)","v":0},1647589.2459850851,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E72:$BZ72)","v":30935692.267554205},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E72:$BZ72)","v":4826816.6046611229},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E72:$BZ72)","v":0},35762508.872215331,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E72:$BZ72)","v":40115976.905370124},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E72:$BZ72)","v":976230.67360039195},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E72:$BZ72)","v":0},41092207.578970514,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E72:$BZ72)","v":21504863.203990769},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E72:$BZ72)","v":606236.92276222247},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E72:$BZ72)","v":0},22111100.126752991,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E72:$BZ72)","v":6519936.4301651455},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E72:$BZ72)","v":976036.22035163466},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E72:$BZ72)","v":0},7495972.6505167801,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E72:$BZ72)","v":22110999.623104464},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E72:$BZ72)","v":57279322.090746596},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E72:$BZ72)","v":0},79390321.713851064,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E72:$BZ72)","v":1249688.1482706058},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E72:$BZ72)","v":10882.688961321393},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E72:$BZ72)","v":0},1260570.8372319273,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E72:$BZ72)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B74","v":"General Plant"},null,{"$f":"(ROUND((SUM(E74:FG74)/2-C74),1))","v":0}]
[{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E75:$BZ75)","v":18306741.892583005},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E75:$BZ75)","v":4633368.7253369922},{"$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:$BZ75)","v":0},{"$f":"SUM(E75:J75)","v":22940110.617919996},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E75:$BZ75)","v":3851708.0337450691},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E75:$BZ75)","v":523617.83448843425},{"$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:$BZ75)","v":0},{"$f":"SUM(M75:R75)","v":4375325.8682335038},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E75:$BZ75)","v":3795292.3927169684},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E75:$BZ75)","v":74072.987494214962},{"$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:$BZ75)","v":0},{"$f":"SUM(U75:Z75)","v":3869365.3802111833},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E75:$BZ75)","v":1883240.5688531259},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E75:$BZ75)","v":40083.366093372613},{"$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:$BZ75)","v":0},{"$f":"SUM(AC75:AH75)","v":1923323.9349464986},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E75:$BZ75)","v":1379662.8485606343},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E75:$BZ75)","v":87925.814625928571},{"$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:$BZ75)","v":0},{"$f":"SUM(AK75:AP75)","v":1467588.6631865629},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E75:$BZ75)","v":5303.489381090295},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E75:$BZ75)","v":163.65990135490938},{"$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:$BZ75)","v":0},{"$f":"SUM(AS75:AX75)","v":5467.1492824452043},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E75:$BZ75)","v":101966.77288792742},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E75:$BZ75)","v":17049.011992758984},{"$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:$BZ75)","v":0},{"$f":"SUM(BA75:BF75)","v":119015.78488068641},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E75:$BZ75)","v":178574.43944871612},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E75:$BZ75)","v":7627.5406556379685},{"$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:$BZ75)","v":0},{"$f":"SUM(BI75:BN75)","v":186201.98010435409},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E75:$BZ75)","v":393925.70452116808},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E75:$BZ75)","v":8983.2403945453862},{"$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:$BZ75)","v":0},{"$f":"SUM(BQ75:BV75)","v":402908.94491571345},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E75:$BZ75)","v":243783.35749851292},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E75:$BZ75)","v":15677.883623516722},{"$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:$BZ75)","v":0},{"$f":"SUM(BY75:CD75)","v":259461.24112202963},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E75:$BZ75)","v":110298.67793868993},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E75:$BZ75)","v":369357.95979034121},{"$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:$BZ75)","v":0},{"$f":"SUM(CG75:CL75)","v":479656.63772903115},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E75:$BZ75)","v":10751.150499146777},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E75:$BZ75)","v":45.946968847298805},{"$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:$BZ75)","v":0},{"$f":"SUM(CO75:CT75)","v":10797.097467994075},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E75:$BZ75)","v":0},{"$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:$BZ75)","v":0},{"$f":"SUM(CW75:DB75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E75:$BZ75)","v":0},{"$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:$BZ75)","v":0},{"$f":"SUM(DE75:DJ75)","v":0},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:$BZ75)","v":0},{"$f":"SUM(DM75:DR75)","v":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:$BZ75)","v":0},{"$f":"SUM(DU75:DZ75)","v":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:$BZ75)","v":0},{"$f":"SUM(EC75:EH75)","v":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:$BZ75)","v":0},{"$f":"SUM(EK75:EP75)","v":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:$BZ75)","v":0},{"$f":"SUM(ES75:EX75)","v":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:$BZ75)","v":0},{"$f":"SUM(FA75:FF75)","v":0}]
[{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E76:$BZ76)","v":102840076.68667378},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E76:$BZ76)","v":26028443.391357638},{"$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:$BZ76)","v":0},128868520.07803142,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E76:$BZ76)","v":21637381.020022165},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E76:$BZ76)","v":2941479.0774494698},{"$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:$BZ76)","v":0},24578860.097471636,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E76:$BZ76)","v":21320460.134607367},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E76:$BZ76)","v":416112.91397528251},{"$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:$BZ76)","v":0},21736573.048582651,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E76:$BZ76)","v":10579304.91710145},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E76:$BZ76)","v":225172.58762317299},{"$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:$BZ76)","v":0},10804477.504724624,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E76:$BZ76)","v":7750403.3202770557},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E76:$BZ76)","v":493932.64907133748},{"$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:$BZ76)","v":0},8244335.9693483934,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E76:$BZ76)","v":29792.917705321437},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E76:$BZ76)","v":919.37696530759308},{"$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:$BZ76)","v":0},30712.294670629031,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E76:$BZ76)","v":572809.23087333329},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E76:$BZ76)","v":95774.644721337027},{"$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:$BZ76)","v":0},668583.8755946703,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E76:$BZ76)","v":1003160.9750627546},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E76:$BZ76)","v":42848.523814843196},{"$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:$BZ76)","v":0},1046009.4988775977,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E76:$BZ76)","v":2212919.693712519},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E76:$BZ76)","v":50464.311808764091},{"$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:$BZ76)","v":0},2263384.005521283,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E76:$BZ76)","v":1369479.0327622029},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E76:$BZ76)","v":88072.184749621534},{"$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:$BZ76)","v":0},1457551.2175118243,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E76:$BZ76)","v":619614.59686331626},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E76:$BZ76)","v":2074907.7652677034},{"$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:$BZ76)","v":0},2694522.3621310196,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E76:$BZ76)","v":60395.735532283878},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E76:$BZ76)","v":258.11200198823116},{"$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:$BZ76)","v":0},60653.847534272107,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E76:$BZ76)","v":0},{"$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:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E76:$BZ76)","v":0},{"$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:$BZ76)","v":0},0,null,{"$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":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E77:$BZ77)","v":55563651.220632412},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E77:$BZ77)","v":14062954.803307498},{"$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:$BZ77)","v":0},69626606.023939908,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E77:$BZ77)","v":11690499.764866799},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E77:$BZ77)","v":1589257.0561780678},{"$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:$BZ77)","v":0},13279756.821044866,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E77:$BZ77)","v":11519270.005914237},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E77:$BZ77)","v":224822.39964645659},{"$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:$BZ77)","v":0},11744092.405560695,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E77:$BZ77)","v":5715911.8070428101},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E77:$BZ77)","v":121658.90503232703},{"$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:$BZ77)","v":0},5837570.7120751375,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E77:$BZ77)","v":4187479.4416884081},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E77:$BZ77)","v":266867.76521082816},{"$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:$BZ77)","v":0},4454347.206899236,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E77:$BZ77)","v":16096.869445819801},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E77:$BZ77)","v":496.73184507897315},{"$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:$BZ77)","v":0},16593.601290898772,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E77:$BZ77)","v":309484.13639532862},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E77:$BZ77)","v":51746.256192416244},{"$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:$BZ77)","v":0},361230.39258774486,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E77:$BZ77)","v":541999.65939697938},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E77:$BZ77)","v":23150.706507353472},{"$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:$BZ77)","v":0},565150.36590433284,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E77:$BZ77)","v":1195622.3877130211},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E77:$BZ77)","v":27265.454390649582},{"$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:$BZ77)","v":0},1222887.8421036708,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E77:$BZ77)","v":739918.30599469377},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E77:$BZ77)","v":47584.680149321546},{"$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:$BZ77)","v":0},787502.98614401533,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E77:$BZ77)","v":334772.69232518296},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E77:$BZ77)","v":1121055.6730288391},{"$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:$BZ77)","v":0},1455828.365354022,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E77:$BZ77)","v":32631.321294650785},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E77:$BZ77)","v":139.45580085503451},{"$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:$BZ77)","v":0},32770.777095505822,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E77:$BZ77)","v":0},{"$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:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E77:$BZ77)","v":0},{"$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:$BZ77)","v":0},0,null,{"$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":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E78:$BZ78)","v":7842757.9949461855},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E78:$BZ78)","v":1984973.0677031523},{"$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:$BZ78)","v":0},9827731.0626493376,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E78:$BZ78)","v":1650103.2326288153},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E78:$BZ78)","v":224322.16403260542},{"$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:$BZ78)","v":0},1874425.3966614208,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E78:$BZ78)","v":1625934.3104738356},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E78:$BZ78)","v":31733.473836497906},{"$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:$BZ78)","v":0},1657667.7843103334,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E78:$BZ78)","v":806795.66656062659},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E78:$BZ78)","v":17172.041957969472},{"$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:$BZ78)","v":0},823967.70851859602,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E78:$BZ78)","v":591058.85139851237},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E78:$BZ78)","v":37668.138310238683},{"$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:$BZ78)","v":0},628726.98970875109,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E78:$BZ78)","v":2272.0582389108758},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E78:$BZ78)","v":70.113240648427393},{"$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:$BZ78)","v":0},2342.1714795593034,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E78:$BZ78)","v":43683.399699301714},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E78:$BZ78)","v":7303.9362163246051},{"$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:$BZ78)","v":0},50987.335915626318,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E78:$BZ78)","v":76502.750784227333},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E78:$BZ78)","v":3267.7008180804823},{"$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:$BZ78)","v":0},79770.451602307818,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E78:$BZ78)","v":168760.99453829622},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E78:$BZ78)","v":3848.4936772604292},{"$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:$BZ78)","v":0},172609.48821555666,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E78:$BZ78)","v":104438.78475344145},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E78:$BZ78)","v":6716.5336056869901},{"$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:$BZ78)","v":0},111155.31835912843,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E78:$BZ78)","v":47252.855986685914},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E78:$BZ78)","v":158235.97170593991},{"$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:$BZ78)","v":0},205488.82769262581,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E78:$BZ78)","v":4605.8808294126229},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E78:$BZ78)","v":19.684057348112418},{"$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:$BZ78)","v":0},4625.5648867607351,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E78:$BZ78)","v":0},{"$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:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E78:$BZ78)","v":0},{"$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:$BZ78)","v":0},0,null,{"$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":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E79:$BZ79)","v":133963.5427333338},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E79:$BZ79)","v":7540.5671008381032},{"$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:$BZ79)","v":0},141504.10983417189,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E79:$BZ79)","v":28224.385240247655},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E79:$BZ79)","v":1020.6656476493255},{"$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:$BZ79)","v":0},29245.050887896981,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E79:$BZ79)","v":27848.586953334925},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E79:$BZ79)","v":268.67277105453957},{"$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:$BZ79)","v":0},28117.259724389463,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E79:$BZ79)","v":13832.424584283015},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E79:$BZ79)","v":29.750953558520024},{"$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:$BZ79)","v":0},13862.175537841535,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E79:$BZ79)","v":10127.12649862334},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E79:$BZ79)","v":355.07652998295936},{"$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:$BZ79)","v":0},10482.2030286063,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E79:$BZ79)","v":38.259472167782874},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E79:$BZ79)","v":1.1512699882414916},{"$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:$BZ79)","v":0},39.410742156024369,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E79:$BZ79)","v":735.47472509866111},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E79:$BZ79)","v":114.75423225418118},{"$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:$BZ79)","v":0},850.22895735284226,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E79:$BZ79)","v":1323.3497963887598},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E79:$BZ79)","v":23.209210257504736},{"$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:$BZ79)","v":0},1346.5590066462646,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E79:$BZ79)","v":2901.0447432608698},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E79:$BZ79)","v":14.41286428171645},{"$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:$BZ79)","v":0},2915.4576075425862,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E79:$BZ79)","v":1927.7450952280547},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E79:$BZ79)","v":23.204587265769579},{"$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:$BZ79)","v":0},1950.9496824938242,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E79:$BZ79)","v":802.48739317737818},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E79:$BZ79)","v":1361.7763360257318},{"$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:$BZ79)","v":0},2164.26372920311,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E79:$BZ79)","v":78.772533282768762},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E79:$BZ79)","v":0.25872841644978267},{"$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:$BZ79)","v":0},79.031261699218547,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E79:$BZ79)","v":0},{"$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:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E79:$BZ79)","v":0},{"$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:$BZ79)","v":0},0,null,{"$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":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E80:$BZ80)","v":8209104.6951521607},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E80:$BZ80)","v":471751.15105711471},{"$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:$BZ80)","v":0},8680855.8462092746,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E80:$BZ80)","v":1726137.388613353},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E80:$BZ80)","v":63854.63953626353},{"$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:$BZ80)","v":0},1789992.0281496164,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E80:$BZ80)","v":1699839.3027134712},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E80:$BZ80)","v":16808.641486473389},{"$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:$BZ80)","v":0},1716647.9441999446,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E80:$BZ80)","v":843094.01461829559},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E80:$BZ80)","v":1861.2720235217653},{"$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:$BZ80)","v":0},844955.28664181731,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E80:$BZ80)","v":617826.9490198663},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E80:$BZ80)","v":22214.212736626854},{"$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:$BZ80)","v":0},640041.16175649315,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E80:$BZ80)","v":2393.0418875663627},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E80:$BZ80)","v":72.025476979055043},{"$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:$BZ80)","v":0},2465.0673645454176,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E80:$BZ80)","v":46012.593416235904},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E80:$BZ80)","v":7179.2267651286502},{"$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:$BZ80)","v":0},53191.820181364557,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E80:$BZ80)","v":79628.193883224289},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E80:$BZ80)","v":1452.0090475539328},{"$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:$BZ80)","v":0},81080.202930778221,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E80:$BZ80)","v":176146.92492923583},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E80:$BZ80)","v":901.69415960425556},{"$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:$BZ80)","v":0},177048.61908884009,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E80:$BZ80)","v":105433.52235202717},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E80:$BZ80)","v":1451.7198250533936},{"$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:$BZ80)","v":0},106885.24217708057,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E80:$BZ80)","v":49585.606484313554},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E80:$BZ80)","v":85195.124638712776},{"$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:$BZ80)","v":0},134780.73112302634,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E80:$BZ80)","v":4818.363672057063},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E80:$BZ80)","v":16.186505157921552},{"$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:$BZ80)","v":0},4834.5501772149846,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E80:$BZ80)","v":0},{"$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:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E80:$BZ80)","v":0},{"$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:$BZ80)","v":0},0,null,{"$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":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E81:$BZ81)","v":4510377.135152488},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E81:$BZ81)","v":259197.03600155353},{"$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:$BZ81)","v":0},4769574.1711540418,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E81:$BZ81)","v":948401.91456337343},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E81:$BZ81)","v":35084.033744611479},{"$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:$BZ81)","v":0},983485.94830798486,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E81:$BZ81)","v":933952.80107951839},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E81:$BZ81)","v":9235.2716951382263},{"$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:$BZ81)","v":0},943188.07277465658,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E81:$BZ81)","v":463226.15041856177},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E81:$BZ81)","v":1022.6497393984038},{"$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:$BZ81)","v":0},464248.80015796016,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E81:$BZ81)","v":339456.32901793235},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E81:$BZ81)","v":12205.286803305622},{"$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:$BZ81)","v":0},351661.61582123797,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E81:$BZ81)","v":1314.823213244621},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E81:$BZ81)","v":39.573385476083281},{"$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:$BZ81)","v":0},1354.3965987207043,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E81:$BZ81)","v":25280.972405701727},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E81:$BZ81)","v":3944.5251890420441},{"$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:$BZ81)","v":0},29225.497594743771,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E81:$BZ81)","v":43750.591366739391},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E81:$BZ81)","v":797.78595246681834},{"$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:$BZ81)","v":0},44548.377319206207,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E81:$BZ81)","v":96781.450856319047},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E81:$BZ81)","v":495.42317602323948},{"$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:$BZ81)","v":0},97276.874032342283,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E81:$BZ81)","v":57928.966209433558},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E81:$BZ81)","v":797.6270432310555},{"$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:$BZ81)","v":0},58726.593252664614,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E81:$BZ81)","v":27244.114190868069},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E81:$BZ81)","v":46809.263186013464},{"$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:$BZ81)","v":0},74053.37737688153,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E81:$BZ81)","v":2647.3821619219489},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E81:$BZ81)","v":8.8934476381366103},{"$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:$BZ81)","v":0},2656.2756095600853,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E81:$BZ81)","v":0},{"$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:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E81:$BZ81)","v":0},{"$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:$BZ81)","v":0},0,null,{"$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":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E82:$BZ82)","v":3061058.7461856203},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E82:$BZ82)","v":175909.31539943628},{"$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:$BZ82)","v":0},3236968.0615850566,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E82:$BZ82)","v":643652.15778685734},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E82:$BZ82)","v":23810.489705709198},{"$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:$BZ82)","v":0},667462.6474925665,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E82:$BZ82)","v":633845.97442811518},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E82:$BZ82)","v":6267.7040852034279},{"$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:$BZ82)","v":0},640113.67851331865,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E82:$BZ82)","v":314377.80405311851},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E82:$BZ82)","v":694.04194710740023},{"$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:$BZ82)","v":0},315071.84600022592,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E82:$BZ82)","v":230378.90929120182},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E82:$BZ82)","v":8283.3649602783171},{"$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:$BZ82)","v":0},238662.27425148015,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E82:$BZ82)","v":892.33138959105236},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E82:$BZ82)","v":26.857279136070375},{"$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:$BZ82)","v":0},919.18866872712272,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E82:$BZ82)","v":17157.443685013342},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E82:$BZ82)","v":2677.0318684356371},{"$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:$BZ82)","v":0},19834.475553448981,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E82:$BZ82)","v":29692.224472804097},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E82:$BZ82)","v":541.43358619611729},{"$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:$BZ82)","v":0},30233.658059000216,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E82:$BZ82)","v":65682.69076733281},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E82:$BZ82)","v":336.22896724305184},{"$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:$BZ82)","v":0},66018.919734575858,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E82:$BZ82)","v":39314.66557216904},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E82:$BZ82)","v":541.32573922647236},{"$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:$BZ82)","v":0},39855.991311395512,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E82:$BZ82)","v":18489.769597330367},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E82:$BZ82)","v":31768.054019546391},{"$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:$BZ82)","v":0},50257.823616876762,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E82:$BZ82)","v":1796.699495057414},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E82:$BZ82)","v":6.0357182693862601},{"$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:$BZ82)","v":0},1802.7352133268002,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E82:$BZ82)","v":0},{"$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:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E82:$BZ82)","v":0},{"$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:$BZ82)","v":0},0,null,{"$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":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E83:$BZ83)","v":74640895.378098786},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E83:$BZ83)","v":18891334.80470112},{"$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:$BZ83)","v":0},93532230.182799906,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E83:$BZ83)","v":15704320.193110224},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E83:$BZ83)","v":2134913.1501106974},{"$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:$BZ83)","v":0},17839233.343220919,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E83:$BZ83)","v":15474300.346630996},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E83:$BZ83)","v":302013.00386165088},{"$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:$BZ83)","v":0},15776313.350492647,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E83:$BZ83)","v":7678415.0394619452},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E83:$BZ83)","v":163429.31759963316},{"$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:$BZ83)","v":0},7841844.357061578,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E83:$BZ83)","v":5625210.1515773376},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E83:$BZ83)","v":358494.24048453919},{"$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:$BZ83)","v":0},5983704.3920618771,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E83:$BZ83)","v":21623.574438070842},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E83:$BZ83)","v":667.27993688330594},{"$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:$BZ83)","v":0},22290.85437495415,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E83:$BZ83)","v":415742.53200421797},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E83:$BZ83)","v":69512.834556707807},{"$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:$BZ83)","v":0},485255.36656092579,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E83:$BZ83)","v":728090.01898336119},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E83:$BZ83)","v":31099.278474032115},{"$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:$BZ83)","v":0},759189.29745739326,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E83:$BZ83)","v":1606127.8118429692},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E83:$BZ83)","v":36626.785387586278},{"$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:$BZ83)","v":0},1642754.5972305555,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E83:$BZ83)","v":993962.12546921661},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E83:$BZ83)","v":63922.421485989929},{"$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:$BZ83)","v":0},1057884.5469552064,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E83:$BZ83)","v":449713.66989665641},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E83:$BZ83)","v":1505959.334301237},{"$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:$BZ83)","v":0},1955673.0041978934,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E83:$BZ83)","v":43834.970980070058},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E83:$BZ83)","v":187.33660608726169},{"$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:$BZ83)","v":0},44022.307586157323,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E83:$BZ83)","v":0},{"$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:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E83:$BZ83)","v":0},{"$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:$BZ83)","v":0},0,null,{"$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":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E84:$BZ84)","v":496431.32696344279},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E84:$BZ84)","v":125644.93442505281},{"$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:$BZ84)","v":0},622076.26138849556,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E84:$BZ84)","v":104448.32518464196},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E84:$BZ84)","v":14199.156678017776},{"$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:$BZ84)","v":0},118647.48186265974,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E84:$BZ84)","v":102918.4794206385},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E84:$BZ84)","v":2008.667172436506},{"$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:$BZ84)","v":0},104927.146593075,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E84:$BZ84)","v":51068.596480617969},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E84:$BZ84)","v":1086.95685642219},{"$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:$BZ84)","v":0},52155.553337040161,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E84:$BZ84)","v":37412.875687650914},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E84:$BZ84)","v":2384.3198907379519},{"$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:$BZ84)","v":0},39797.19557838887,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E84:$BZ84)","v":143.81686738358789},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E84:$BZ84)","v":4.4380317632183743},{"$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:$BZ84)","v":0},148.25489914680625,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E84:$BZ84)","v":2765.0742370187863},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E84:$BZ84)","v":462.32495638178267},{"$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:$BZ84)","v":0},3227.3991934005689,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E84:$BZ84)","v":4842.4753272561147},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E84:$BZ84)","v":206.8391061262567},{"$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:$BZ84)","v":0},5049.3144333823711,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E84:$BZ84)","v":10682.242715165099},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E84:$BZ84)","v":243.6021644737649},{"$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:$BZ84)","v":0},10925.844879638864,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E84:$BZ84)","v":6610.771942091028},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E84:$BZ84)","v":425.14351362293053},{"$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:$BZ84)","v":0},7035.9154557139582,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E84:$BZ84)","v":2991.0138774394145},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E84:$BZ84)","v":10016.029240982411},{"$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:$BZ84)","v":0},13007.043118421825,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E84:$BZ84)","v":291.54329809158946},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E84:$BZ84)","v":1.2459625447635667},{"$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:$BZ84)","v":0},292.78926063635305,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E84:$BZ84)","v":0},{"$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:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E84:$BZ84)","v":0},{"$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:$BZ84)","v":0},0,null,{"$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":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E85:$BZ85)","v":635157.74941247213},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E85:$BZ85)","v":160756.07932045544},{"$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:$BZ85)","v":0},795913.82873292756,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E85:$BZ85)","v":133636.13364203455},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E85:$BZ85)","v":18167.073488956066},{"$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:$BZ85)","v":0},151803.2071309906,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E85:$BZ85)","v":131678.7765220553},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E85:$BZ85)","v":2569.983905664028},{"$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:$BZ85)","v":0},134248.76042771933,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E85:$BZ85)","v":65339.580813101325},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E85:$BZ85)","v":1390.7040775539413},{"$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:$BZ85)","v":0},66730.284890655268,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E85:$BZ85)","v":47867.804931188104},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E85:$BZ85)","v":3050.6117833938197},{"$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:$BZ85)","v":0},50918.416714581923,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E85:$BZ85)","v":184.00611092304894},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E85:$BZ85)","v":5.6782280114937782},{"$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:$BZ85)","v":0},189.68433893454272,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E85:$BZ85)","v":3537.7669255602627},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E85:$BZ85)","v":591.52044370136355},{"$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:$BZ85)","v":0},4129.2873692616267,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E85:$BZ85)","v":6195.6922607180968},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E85:$BZ85)","v":264.63974773960052},{"$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:$BZ85)","v":0},6460.3320084576972,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E85:$BZ85)","v":13667.367212991538},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E85:$BZ85)","v":311.67614559215224},{"$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:$BZ85)","v":0},13979.043358583689,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E85:$BZ85)","v":8458.134691662719},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E85:$BZ85)","v":543.94874501934157},{"$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:$BZ85)","v":0},9002.08343668206,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E85:$BZ85)","v":3826.8448014276673},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E85:$BZ85)","v":12814.982143986204},{"$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:$BZ85)","v":0},16641.826945413872,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E85:$BZ85)","v":373.01430231009516},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E85:$BZ85)","v":1.5941434853134095},{"$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:$BZ85)","v":0},374.60844579540856,null,{"$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:$BZ86)","v":0},0]
[{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E87:$BZ87)","v":0},{"$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:$BZ87)","v":0},0,null,{"$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:$BZ87)","v":0},0]
[null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"ACCOUNTS!C88","v":540077856.36380005},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E88:$BZ88)","v":276240216.36853367},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E88:$BZ88)","v":66801873.875710845},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E88:$BZ88)","v":0},343042090.24424452,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E88:$BZ88)","v":58118512.549403578},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E88:$BZ88)","v":7569725.341060482},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E88:$BZ88)","v":0},65688237.89046406,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E88:$BZ88)","v":57265341.111460529},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E88:$BZ88)","v":1085913.719930073},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E88:$BZ88)","v":0},58351254.831390604,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E88:$BZ88)","v":28414606.569987942},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E88:$BZ88)","v":573601.59390403749},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E88:$BZ88)","v":0},28988208.163891979,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E88:$BZ88)","v":20816884.607948411},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E88:$BZ88)","v":1293381.4804071977},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E88:$BZ88)","v":0},22110266.088355608,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E88:$BZ88)","v":80055.1881500897},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E88:$BZ88)","v":2466.885560627371},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E88:$BZ88)","v":0},82522.073710717072,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E88:$BZ88)","v":1539175.3972547378},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E88:$BZ88)","v":256356.06713448829},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E88:$BZ88)","v":0},1795531.4643892262,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E88:$BZ88)","v":2693760.3707831698},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E88:$BZ88)","v":111279.66692028746},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E88:$BZ88)","v":0},2805040.0377034573,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E88:$BZ88)","v":5943218.313552279},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E88:$BZ88)","v":129491.32313602396},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E88:$BZ88)","v":0},6072709.6366883032,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E88:$BZ88)","v":3671255.4123406792},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E88:$BZ88)","v":225756.67306755568},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E88:$BZ88)","v":0},3897012.085408235,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E88:$BZ88)","v":1664592.3293550878},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E88:$BZ88)","v":5417481.9336593281},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E88:$BZ88)","v":0},7082074.2630144162,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E88:$BZ88)","v":162224.83459828497},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E88:$BZ88)","v":684.74994063790973},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E88:$BZ88)","v":0},162909.58453892288,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E88:$BZ88)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},0,{"$f":"SUM(E88,E72,E39,E28,E13)","v":6141039215.1839924},0,425611091.43339598,0,0,0,6566650306.6173878,null,{"$f":"SUM(M88,M72,M39,M28,M13)","v":1293836144.3732753},0,55302425.457209252,0,0,0,1349138569.8304842,null,{"$f":"SUM(U88,U72,U39,U28,U13)","v":1276607821.1741059},0,13136836.696558774,0,0,0,1289744657.8706648,null,{"$f":"SUM(AC88,AC72,AC39,AC28,AC13)","v":634092059.02900231},0,2164990.4067870108,0,0,0,636257049.43578923,null,{"$f":"SUM(AK88,AK72,AK39,AK28,AK13)","v":464237749.8014577},0,17139473.331856873,0,0,0,481377223.13331455,null,{"$f":"SUM(AS88,AS72,AS39,AS28,AS13)","v":1753876.5823473348},0,52866.265863519286,0,0,0,1806742.8482108542,null,{"$f":"SUM(BA88,BA72,BA39,BA28,BA13)","v":33715364.652069367},0,5285907.5045419475,0,0,0,39001272.156611316,null,{"$f":"SUM(BI88,BI72,BI39,BI28,BI13)","v":60360913.211453803},0,1162198.3280404573,0,0,0,61523111.539494254,null,{"$f":"SUM(BQ88,BQ72,BQ39,BQ28,BQ13)","v":132986498.34596036},0,816335.51795632043,0,0,0,{"$f":"SUM(BW88,BW72,BW39,BW28,BW13)","v":133802833.86391668},null,{"$f":"SUM(BY88,BY72,BY39,BY28,BY13)","v":86914859.516537204},0,1341362.0607061903,0,0,0,88256221.577243388,null,{"$f":"SUM(CG88,CG72,CG39,CG28,CG13)","v":36787087.24209293},0,66448931.769645274,0,0,0,103236019.01173821,null,{"$f":"SUM(CO88,CO72,CO39,CO28,CO13)","v":3611017.8886777293},0,12085.041667982408,0,0,0,3623102.9303457122,null,{"$f":"SUM(CW88,CW72,CW39,CW28,CW13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DE88,DE72,DE39,DE28,DE13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DM88,DM72,DM39,DM28,DM13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DU88,DU72,DU39,DU28,DU13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EC88,EC72,EC39,EC28,EC13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EK88,EK72,EK39,EK28,EK13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(ES88,ES72,ES39,ES28,ES13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FA88,FA72,FA39,FA28,FA13)","v":0},0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E95:$BZ95)","v":-6833235.6250189207},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(E95:J95)","v":-6833235.6250189207},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E95:$BZ95)","v":-1575422.9216263036},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(M95:R95)","v":-1575422.9216263036},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E95:$BZ95)","v":-1686235.0320287535},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(U95:Z95)","v":-1686235.0320287535},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E95:$BZ95)","v":-885977.98946569813},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(AC95:AH95)","v":-885977.98946569813},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E95:$BZ95)","v":-625874.897607313},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(AK95:AP95)","v":-625874.897607313},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E95:$BZ95)","v":-21.388839444608916},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(AS95:AX95)","v":-21.388839444608916},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(BA95:BF95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(BI95:BN95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E95:$BZ95)","v":-212583.23516364009},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(BQ95:BV95)","v":-212583.23516364009},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(BY95:CD95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E95:$BZ95)","v":-24623.983636247918},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(CG95:CL95)","v":-24623.983636247918},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E95:$BZ95)","v":-4364.3201925071508},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(CO95:CT95)","v":-4364.3201925071508},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(CW95:DB95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E95:$BZ95)","v":0},{"$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:$BZ95)","v":0},{"$f":"SUM(DE95:DJ95)","v":0},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:$BZ95)","v":0},{"$f":"SUM(DM95:DR95)","v":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:$BZ95)","v":0},{"$f":"SUM(DU95:DZ95)","v":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:$BZ95)","v":0},{"$f":"SUM(EC95:EH95)","v":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:$BZ95)","v":0},{"$f":"SUM(EK95:EP95)","v":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:$BZ95)","v":0},{"$f":"SUM(ES95:EX95)","v":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:$BZ95)","v":0},{"$f":"SUM(FA95:FF95)","v":0}]
[{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E96:$BZ96)","v":-9309062.0706613474},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E96:$BZ96)","v":-1228337.1751127914},{"$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:$BZ96)","v":0},-10537399.245774139,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E96:$BZ96)","v":-1712712.1343578191},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E96:$BZ96)","v":-166263.56368195362},{"$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:$BZ96)","v":0},-1878975.6980397727,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E96:$BZ96)","v":-1448573.2503780294},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E96:$BZ96)","v":-43766.038842115529},{"$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:$BZ96)","v":0},-1492339.289220145,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E96:$BZ96)","v":-630834.07979601505},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E96:$BZ96)","v":-4846.3466689292645},{"$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:$BZ96)","v":0},-635680.42646494426,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E96:$BZ96)","v":-503559.88325629261},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E96:$BZ96)","v":-57840.968186549791},{"$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:$BZ96)","v":0},-561400.8514428424,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E96:$BZ96)","v":-6193.1925500185835},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E96:$BZ96)","v":-187.53864347835506},{"$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:$BZ96)","v":0},-6380.7311934969384,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E96:$BZ96)","v":-119806.76441353273},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E96:$BZ96)","v":-18693.141721883399},{"$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:$BZ96)","v":0},-138499.90613541612,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E96:$BZ96)","v":-155359.87857498744},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E96:$BZ96)","v":-3780.7150819112217},{"$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:$BZ96)","v":0},-159140.59365689865,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E96:$BZ96)","v":-83283.349774201284},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E96:$BZ96)","v":-2347.8150595755492},{"$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:$BZ96)","v":0},-85631.164833776827,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E96:$BZ96)","v":-25250.202294624847},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E96:$BZ96)","v":-3779.9620095583609},{"$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:$BZ96)","v":0},-29030.164304183207,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E96:$BZ96)","v":-85630.77560644559},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E96:$BZ96)","v":-221829.53554559292},{"$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:$BZ96)","v":0},-307460.31115203851,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E96:$BZ96)","v":-4839.7524863948202},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E96:$BZ96)","v":-42.146131442555443},{"$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:$BZ96)","v":0},-4881.8986178373752,null,{"$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:$BZ96)","v":0},0]
[{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E97:$BZ97)","v":-80637755.563771755},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E97:$BZ97)","v":-19500249.629130691},{"$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:$BZ97)","v":0},-100138005.19290245,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E97:$BZ97)","v":-16965474.724492896},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E97:$BZ97)","v":-2209691.5132841412},{"$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:$BZ97)","v":0},-19175166.237777039,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E97:$BZ97)","v":-16716423.98607666},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E97:$BZ97)","v":-316990.93731611286},{"$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:$BZ97)","v":0},-17033414.923392773,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E97:$BZ97)","v":-8294556.5607818905},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E97:$BZ97)","v":-167441.02552582708},{"$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:$BZ97)","v":0},-8461997.5863077175,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E97:$BZ97)","v":-6076692.5058280453},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E97:$BZ97)","v":-377553.20727320807},{"$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:$BZ97)","v":0},-6454245.7131012529,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E97:$BZ97)","v":-23369.047340472716},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E97:$BZ97)","v":-720.11279695886913},{"$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:$BZ97)","v":0},-24089.160137431587,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E97:$BZ97)","v":-449303.33130066557},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E97:$BZ97)","v":-74833.339441430653},{"$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:$BZ97)","v":0},-524136.6707420962,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E97:$BZ97)","v":-786340.21208843647},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E97:$BZ97)","v":-32483.838516708547},{"$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:$BZ97)","v":0},-818824.05060514505,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E97:$BZ97)","v":-1734895.0559428795},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E97:$BZ97)","v":-37800.034332225885},{"$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:$BZ97)","v":0},-1772695.0902751053,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E97:$BZ97)","v":-1071682.4669640088},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E97:$BZ97)","v":-65901.017813514685},{"$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:$BZ97)","v":0},-1137583.4847775234,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E97:$BZ97)","v":-485914.00315437536},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E97:$BZ97)","v":-1581426.4471714771},{"$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:$BZ97)","v":0},-2067340.4503258525,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E97:$BZ97)","v":-47355.329830967748},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E97:$BZ97)","v":-199.88653014158544},{"$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:$BZ97)","v":0},-47555.216361109335,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E97:$BZ97)","v":0},{"$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:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E97:$BZ97)","v":0},{"$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:$BZ97)","v":0},0,null,{"$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:$BZ97)","v":0},0]
[null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"ACCOUNTS!C98","v":-185340213.45111978},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E98:$BZ98)","v":-96780053.259452},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E98:$BZ98)","v":-20728586.804243483},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E98:$BZ98)","v":0},-117508640.06369549,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E98:$BZ98)","v":-20253609.780477017},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E98:$BZ98)","v":-2375955.0769660948},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E98:$BZ98)","v":0},-22629564.857443113,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E98:$BZ98)","v":-19851232.268483449},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E98:$BZ98)","v":-360756.97615822835},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E98:$BZ98)","v":0},-20211989.244641677,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E98:$BZ98)","v":-9811368.6300436053},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E98:$BZ98)","v":-172287.37219475635},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E98:$BZ98)","v":0},-9983656.0022383612,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E98:$BZ98)","v":-7206127.2866916498},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E98:$BZ98)","v":-435394.17545975785},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E98:$BZ98)","v":0},-7641521.4621514073,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E98:$BZ98)","v":-29583.62872993591},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E98:$BZ98)","v":-907.65144043722421},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E98:$BZ98)","v":0},-30491.280170373135,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E98:$BZ98)","v":-569110.09571419831},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E98:$BZ98)","v":-93526.481163314049},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E98:$BZ98)","v":0},-662636.57687751239,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E98:$BZ98)","v":-941700.09066342411},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E98:$BZ98)","v":-36264.553598619772},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E98:$BZ98)","v":0},-977964.64426204388,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E98:$BZ98)","v":-2030761.6408807205},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E98:$BZ98)","v":-40147.849391801436},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E98:$BZ98)","v":0},-2070909.490272522,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E98:$BZ98)","v":-1096932.6692586339},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E98:$BZ98)","v":-69680.979823073038},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E98:$BZ98)","v":0},-1166613.649081707,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E98:$BZ98)","v":-596168.76239706879},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E98:$BZ98)","v":-1803255.98271707},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E98:$BZ98)","v":0},-2399424.7451141388,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E98:$BZ98)","v":-56559.402509869717},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E98:$BZ98)","v":-242.03266158414087},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E98:$BZ98)","v":0},-56801.435171453857,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E98:$BZ98)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B100","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E101:$BZ101)","v":-545255371.22862351},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-545255371.22862351,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E101:$BZ101)","v":-125710257.49914108},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-125710257.49914108,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E101:$BZ101)","v":-134552466.62374562},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-134552466.62374562,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E101:$BZ101)","v":-70696268.072150826},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-70696268.072150826,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E101:$BZ101)","v":-49941443.316848487},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-49941443.316848487,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E101:$BZ101)","v":-1706.7141002454994},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-1706.7141002454994,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E101:$BZ101)","v":-16962996.326621093},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-16962996.326621093,null,{"$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:$BZ101)","v":-1964861.1690706529},{"$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:$BZ101)","v":0},-1964861.1690706529,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E101:$BZ101)","v":-348249.22735186305},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},-348249.22735186305,null,{"$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:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E101:$BZ101)","v":0},{"$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:$BZ101)","v":0},0,null,{"$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":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E102:$BZ102)","v":-105842116.48977996},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-105842116.48977996,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E102:$BZ102)","v":-24402216.686473329},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-24402216.686473329,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E102:$BZ102)","v":-26118620.004215207},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-26118620.004215207,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E102:$BZ102)","v":-13723189.234843606},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-13723189.234843606,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E102:$BZ102)","v":-9694371.3718929328},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-9694371.3718929328,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E102:$BZ102)","v":-331.29840097841338},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-331.29840097841338,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E102:$BZ102)","v":-3292767.9908450372},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-3292767.9908450372,null,{"$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:$BZ102)","v":-381408.55774499528},{"$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:$BZ102)","v":0},-381408.55774499528,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E102:$BZ102)","v":-67600.315803944162},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},-67600.315803944162,null,{"$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:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E102:$BZ102)","v":0},{"$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:$BZ102)","v":0},0,null,{"$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":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E103:$BZ103)","v":-455129401.97392565},{"$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:$BZ103)","v":0},-455129401.97392565,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E103:$BZ103)","v":-104931445.58787388},{"$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:$BZ103)","v":0},-104931445.58787388,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E103:$BZ103)","v":-112312114.46957895},{"$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:$BZ103)","v":0},-112312114.46957895,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E103:$BZ103)","v":-59010790.002791338},{"$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:$BZ103)","v":0},-59010790.002791338,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E103:$BZ103)","v":-41686557.216841117},{"$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:$BZ103)","v":0},-41686557.216841117,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E103:$BZ103)","v":-1424.6091075359652},{"$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:$BZ103)","v":0},-1424.6091075359652,null,{"$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:$BZ103)","v":-14159160.608403873},{"$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:$BZ103)","v":0},-14159160.608403873,null,{"$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:$BZ103)","v":-1640086.7117106349},{"$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:$BZ103)","v":0},-1640086.7117106349,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E103:$BZ103)","v":-290686.6597671301},{"$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:$BZ103)","v":0},-290686.6597671301,null,{"$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:$BZ111)","v":0},0]
[{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$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:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$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:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E112:$BZ112)","v":0},{"$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:$BZ112)","v":0},0,null,{"$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:$BZ112)","v":0},0]
[null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"ACCOUNTS!C113","v":-1918117909.9676533},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E113:$BZ113)","v":-1106226889.6923292},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E113:$BZ113)","v":0},-1106226889.6923292,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E113:$BZ113)","v":-255043919.77348828},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E113:$BZ113)","v":0},-255043919.77348828,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E113:$BZ113)","v":-272983201.09753978},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E113:$BZ113)","v":0},-272983201.09753978,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E113:$BZ113)","v":-143430247.30978575},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E113:$BZ113)","v":0},-143430247.30978575,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E113:$BZ113)","v":-101322371.90558253},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E113:$BZ113)","v":0},-101322371.90558253,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E113:$BZ113)","v":-3462.6216087598777},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E113:$BZ113)","v":0},-3462.6216087598777,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E113:$BZ113)","v":-34414924.925870001},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E113:$BZ113)","v":0},-34414924.925870001,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E113:$BZ113)","v":-3986356.438526283},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E113:$BZ113)","v":0},-3986356.438526283,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E113:$BZ113)","v":-706536.20292293734},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E113:$BZ113)","v":0},-706536.20292293734,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E113:$BZ113)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"},null,0]
[{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E116:$BZ116)","v":-186571782.09997198},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-186571782.09997198,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E116:$BZ116)","v":-43014682.674307756},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-43014682.674307756,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E116:$BZ116)","v":-46040249.777591519},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-46040249.777591519,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E116:$BZ116)","v":-24190369.170170069},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-24190369.170170069,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E116:$BZ116)","v":-17088624.105203535},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-17088624.105203535,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E116:$BZ116)","v":-583.9918467936352},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-583.9918467936352,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E116:$BZ116)","v":-4404375.0454483554},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-4404375.0454483554,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E116:$BZ116)","v":-5804282.9496235801},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-5804282.9496235801,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E116:$BZ116)","v":-21009054.58248185},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-21009054.58248185,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E116:$BZ116)","v":-672322.85867540259},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-672322.85867540259,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E116:$BZ116)","v":-119161.55693353502},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},-119161.55693353502,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E116:$BZ116)","v":0},{"$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:$BZ116)","v":0},0,null,{"$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":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E117:$BZ117)","v":-31552367.684477318},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-31552367.684477318,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E117:$BZ117)","v":-7274492.7892880877},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-7274492.7892880877,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E117:$BZ117)","v":-7786166.122856373},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-7786166.122856373,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E117:$BZ117)","v":-4090990.6840653215},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-4090990.6840653215,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E117:$BZ117)","v":-2889968.3806433724},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-2889968.3806433724,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E117:$BZ117)","v":-98.762659965890393},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-98.762659965890393,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E117:$BZ117)","v":-981600.04535483988},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-981600.04535483988,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E117:$BZ117)","v":-113700.89196145578},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-113700.89196145578,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E117:$BZ117)","v":-20152.186016034411},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},-20152.186016034411,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E117:$BZ117)","v":0},{"$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:$BZ117)","v":0},0,null,{"$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":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},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:$BZ118)","v":-290302.21785940375},{"$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:$BZ118)","v":0},-290302.21785940375,null,{"$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":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E119:$BZ119)","v":-66777198.676856168},{"$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:$BZ119)","v":0},-66777198.676856168,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E119:$BZ119)","v":-15395682.983962899},{"$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:$BZ119)","v":0},-15395682.983962899,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E119:$BZ119)","v":-16478584.660154641},{"$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:$BZ119)","v":0},-16478584.660154641,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E119:$BZ119)","v":-8658142.5656178351},{"$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:$BZ119)","v":0},-8658142.5656178351,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E119:$BZ119)","v":-6116307.8046594989},{"$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:$BZ119)","v":0},-6116307.8046594989,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E119:$BZ119)","v":-209.02056645472001},{"$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:$BZ119)","v":0},-209.02056645472001,null,{"$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:$BZ119)","v":-2077451.1093859617},{"$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:$BZ119)","v":0},-2077451.1093859617,null,{"$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:$BZ119)","v":-240635.7306739045},{"$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:$BZ119)","v":0},-240635.7306739045,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E119:$BZ119)","v":-42649.938122638385},{"$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:$BZ119)","v":0},-42649.938122638385,null,{"$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:$BZ122)","v":0},0]
[{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E123:$BZ123)","v":0},{"$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:$BZ123)","v":0},0,null,{"$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:$BZ123)","v":0},0]
[null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"ACCOUNTS!C124","v":-519702191.06743646},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E124:$BZ124)","v":-284901348.4613055},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E124:$BZ124)","v":0},-284901348.4613055,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E124:$BZ124)","v":-65684858.447558746},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E124:$BZ124)","v":0},-65684858.447558746,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E124:$BZ124)","v":-70305000.560602531},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E124:$BZ124)","v":0},-70305000.560602531,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E124:$BZ124)","v":-36939502.419853225},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E124:$BZ124)","v":0},-36939502.419853225,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E124:$BZ124)","v":-26094900.290506408},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E124:$BZ124)","v":0},-26094900.290506408,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E124:$BZ124)","v":-891.77507321424559},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E124:$BZ124)","v":0},-891.77507321424559,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E124:$BZ124)","v":-4404375.0454483554},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E124:$BZ124)","v":0},-4404375.0454483554,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E124:$BZ124)","v":-8863334.1043643821},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E124:$BZ124)","v":0},-8863334.1043643821,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E124:$BZ124)","v":-21299356.800341252},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E124:$BZ124)","v":0},-21299356.800341252,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E124:$BZ124)","v":-1026659.4813107629},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E124:$BZ124)","v":0},-1026659.4813107629,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E124:$BZ124)","v":-181963.68107220781},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E124:$BZ124)","v":0},-181963.68107220781,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E124:$BZ124)","v":0},0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C127","v":-12148.752},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$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:$BZ127)","v":-12148.752},{"$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:$BZ127)","v":0},-12148.752,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E127:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$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:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$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:$BZ127)","v":0},{"$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:$BZ127)","v":0},0,null,{"$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:$BZ127)","v":0},{"$f":"SUM(DU127:DZ127)","v":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:$BZ127)","v":0},{"$f":"SUM(EC127:EH127)","v":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:$BZ127)","v":0},{"$f":"SUM(EK127:EP127)","v":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:$BZ127)","v":0},{"$f":"SUM(ES127:EX127)","v":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:$BZ127)","v":0},{"$f":"SUM(FA127:FF127)","v":0}]
[{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E132:$BZ132)","v":-70212880.607498392},{"$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:$BZ132)","v":0},-70212880.607498392,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E132:$BZ132)","v":-16975645.495590549},{"$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:$BZ132)","v":0},-16975645.495590549,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E132:$BZ132)","v":-18652663.339312535},{"$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:$BZ132)","v":0},-18652663.339312535,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E132:$BZ132)","v":-9924926.8620978817},{"$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:$BZ132)","v":0},-9924926.8620978817,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E132:$BZ132)","v":-8836019.5466977023},{"$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:$BZ132)","v":0},-8836019.5466977023,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E132:$BZ132)","v":-32490.010220808912},{"$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:$BZ132)","v":0},-32490.010220808912,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E132:$BZ132)","v":-1014718.9803395653},{"$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:$BZ132)","v":0},-1014718.9803395653,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E132:$BZ132)","v":0},{"$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:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E132:$BZ132)","v":0},{"$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:$BZ132)","v":0},0,null,{"$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:$BZ132)","v":-101473.98719134509},{"$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:$BZ132)","v":0},-101473.98719134509,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E132:$BZ132)","v":-34589.691936071831},{"$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:$BZ132)","v":0},-34589.691936071831,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E132:$BZ132)","v":0},{"$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:$BZ132)","v":0},0,null,{"$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!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},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:$BZ137)","v":-13917717.100486483},{"$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:$BZ137)","v":0},-13917717.100486483,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E137:$BZ137)","v":-1954966.5945714284},{"$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:$BZ137)","v":0},-1954966.5945714284,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E137:$BZ137)","v":-25142.857142857145},{"$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:$BZ137)","v":0},-25142.857142857145,null,{"$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:$BZ137)","v":0},{"$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:$BZ137)","v":0},0,null,{"$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_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},{"$f":"(ROUND((SUM(E138:FG138)/2-C138),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E138:$BZ138)","v":-185016284.2064971},{"$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:$BZ138)","v":0},-185016284.2064971,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E138:$BZ138)","v":-32967638.387659524},{"$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:$BZ138)","v":0},-32967638.387659524,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E138:$BZ138)","v":-30764706.547002159},{"$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:$BZ138)","v":0},-30764706.547002159,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E138:$BZ138)","v":-13357182.76454032},{"$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:$BZ138)","v":0},-13357182.76454032,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E138:$BZ138)","v":-9527407.5707638301},{"$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:$BZ138)","v":0},-9527407.5707638301,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E138:$BZ138)","v":-113145.63290505047},{"$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:$BZ138)","v":0},-113145.63290505047,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E138:$BZ138)","v":-2966596.7027466362},{"$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:$BZ138)","v":0},-2966596.7027466362,null,{"$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:$BZ138)","v":0},{"$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:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E138:$BZ138)","v":-126777.63686951439},{"$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:$BZ138)","v":0},-126777.63686951439,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E138:$BZ138)","v":-75248.661883840789},{"$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:$BZ138)","v":0},-75248.661883840789,null,{"$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:$BZ138)","v":0},{"$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:$BZ138)","v":0},0,null,{"$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!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E143:$BZ143)","v":-28570731.161835331},{"$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:$BZ143)","v":0},-28570731.161835331,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E143:$BZ143)","v":-4365306.1039201962},{"$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:$BZ143)","v":0},-4365306.1039201962,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E143:$BZ143)","v":-167252.18184545738},{"$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:$BZ143)","v":0},-167252.18184545738,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E143:$BZ143)","v":-3623.6630635751485},{"$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:$BZ143)","v":0},-3623.6630635751485,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E143:$BZ143)","v":0},{"$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:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E143:$BZ143)","v":0},{"$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:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E143:$BZ143)","v":0},{"$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:$BZ143)","v":0},0,null,{"$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:$BZ143)","v":0},{"$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:$BZ143)","v":0},0,null,{"$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:$BZ143)","v":0},{"$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:$BZ143)","v":0},0,null,{"$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:$BZ143)","v":0},{"$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:$BZ143)","v":0},0,null,{"$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!A148","v":"~"},{"$f":"ACCOUNTS!B148","v":"~"},{"$f":"ACCOUNTS!C148","v":0},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:$BZ148)","v":0},{"$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:$BZ148)","v":0},0,null,{"$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:$BZ148)","v":0},{"$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:$BZ148)","v":0},0,null,{"$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!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:$BZ154)","v":0},0]
[{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E159:$BZ159)","v":-94675097.295071781},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E159:$BZ159)","v":-22894834.039076053},{"$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:$BZ159)","v":0},-117569931.33414784,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E159:$BZ159)","v":-19918807.994701549},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E159:$BZ159)","v":-2594352.4537562821},{"$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:$BZ159)","v":0},-22513160.44845783,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E159:$BZ159)","v":-19626402.746984564},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E159:$BZ159)","v":-372172.41008555726},{"$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:$BZ159)","v":0},-19998575.157070123,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E159:$BZ159)","v":-9738464.8657595962},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E159:$BZ159)","v":-196588.99571314896},{"$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:$BZ159)","v":0},-9935053.8614727445,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E159:$BZ159)","v":-7134517.2022617012},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E159:$BZ159)","v":-443277.30084685714},{"$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:$BZ159)","v":0},-7577794.5031085582,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E159:$BZ159)","v":-27437.108277433152},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E159:$BZ159)","v":-845.46932933407538},{"$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:$BZ159)","v":0},-28282.577606767227,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E159:$BZ159)","v":-527517.61638814048},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E159:$BZ159)","v":-87860.254083207677},{"$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:$BZ159)","v":0},-615377.87047134817,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E159:$BZ159)","v":-923225.54820644052},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E159:$BZ159)","v":-38138.593399398596},{"$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:$BZ159)","v":0},-961364.14160583913,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E159:$BZ159)","v":-2036903.8928450111},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E159:$BZ159)","v":-44380.227390261811},{"$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:$BZ159)","v":0},-2081284.1202352729,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E159:$BZ159)","v":-1258239.9041228266},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E159:$BZ159)","v":-77373.002630319359},{"$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:$BZ159)","v":0},-1335612.9067531461,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E159:$BZ159)","v":-570501.43824125209},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E159:$BZ159)","v":-1856719.6185483246},{"$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:$BZ159)","v":0},-2427221.0567895765,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E159:$BZ159)","v":-55598.899396963599},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E159:$BZ159)","v":-234.68258208355979},{"$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:$BZ159)","v":0},-55833.581979047158,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E159:$BZ159)","v":0},{"$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:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E159:$BZ159)","v":0},{"$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:$BZ159)","v":0},0,null,{"$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!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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0,null,{"$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:$BZ164)","v":0},0]
[{"$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:$BZ170)","v":0},0]
[null,null,null,0]
[{"$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:$BZ180)","v":0},0]
[null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"ACCOUNTS!C185","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E185:$BZ185)","v":0},0]
[null,null,null,0]
[{"$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!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!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},{"$f":"(ROUND((SUM(E202:FG202)/2-C202),1))","v":0},{"$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:$BZ202)","v":0},0]
[{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E207:$BZ207)","v":109458132.32881136},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(E207:J207)","v":109458132.32881136},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E207:$BZ207)","v":25235899.958994471},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(M207:R207)","v":25235899.958994471},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E207:$BZ207)","v":27010942.897607118},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(U207:Z207)","v":27010942.897607118},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E207:$BZ207)","v":14192031.613293314},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(AC207:AH207)","v":14192031.613293314},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E207:$BZ207)","v":10025572.235904397},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(AK207:AP207)","v":10025572.235904397},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E207:$BZ207)","v":342.61696021659145},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(AS207:AX207)","v":342.61696021659145},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(BA207:BF207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(BI207:BN207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E207:$BZ207)","v":3405262.9182334263},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(BQ207:BV207)","v":3405262.9182334263},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:$BZ207)","v":0},{"$f":"SUM(BY207:CD207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E207:$BZ207)","v":394439.09258016362},{"$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:$BZ207)","v":0},{"$f":"SUM(CG207:CL207)","v":394439.09258016362},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E207:$BZ207)","v":69909.829452928971},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(CO207:CT207)","v":69909.829452928971},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:$BZ207)","v":0},{"$f":"SUM(CW207:DB207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E207:$BZ207)","v":0},{"$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:$BZ207)","v":0},{"$f":"SUM(DE207:DJ207)","v":0},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:$BZ207)","v":0},{"$f":"SUM(DM207:DR207)","v":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:$BZ207)","v":0},{"$f":"SUM(DU207:DZ207)","v":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:$BZ207)","v":0},{"$f":"SUM(EC207:EH207)","v":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:$BZ207)","v":0},{"$f":"SUM(EK207:EP207)","v":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:$BZ207)","v":0},{"$f":"SUM(ES207:EX207)","v":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:$BZ207)","v":0},{"$f":"SUM(FA207:FF207)","v":0}]
[{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"ACCOUNTS!C212","v":10200176.612901218},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E212:$BZ212)","v":5882698.654845695},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E212:$BZ212)","v":0},{"$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:$BZ212)","v":0},5882698.654845695,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E212:$BZ212)","v":1356273.778695941},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E212:$BZ212)","v":0},{"$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:$BZ212)","v":0},1356273.778695941,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E212:$BZ212)","v":1451671.374882784},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E212:$BZ212)","v":0},{"$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:$BZ212)","v":0},1451671.374882784,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E212:$BZ212)","v":762734.05643586663},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E212:$BZ212)","v":0},{"$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:$BZ212)","v":0},762734.05643586663,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E212:$BZ212)","v":538812.59483804682},{"$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:$BZ212)","v":0},538812.59483804682,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E212:$BZ212)","v":18.413545783321798},{"$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:$BZ212)","v":0},18.413545783321798,null,{"$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:$BZ212)","v":183011.85268090753},{"$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:$BZ212)","v":0},183011.85268090753,null,{"$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:$BZ212)","v":21198.665370696472},{"$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:$BZ212)","v":0},21198.665370696472,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E212:$BZ212)","v":3757.221605497708},{"$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:$BZ212)","v":0},3757.221605497708,null,{"$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!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E217:$BZ217)","v":-1083220.6523224171},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E217:$BZ217)","v":-274159.14435016207},{"$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:$BZ217)","v":0},-1357379.7966725791,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E217:$BZ217)","v":-227907.82288568886},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E217:$BZ217)","v":-30982.774300871759},{"$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:$BZ217)","v":0},-258890.59718656063,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E217:$BZ217)","v":-224569.67632557347},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E217:$BZ217)","v":-4382.9421042671729},{"$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:$BZ217)","v":0},-228952.61842984063,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E217:$BZ217)","v":-111432.44873625583},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E217:$BZ217)","v":-2371.7562754589685},{"$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:$BZ217)","v":0},-113804.2050117148,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E217:$BZ217)","v":-81635.459743295127},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E217:$BZ217)","v":-5202.6220085435334},{"$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:$BZ217)","v":0},-86838.081751838661,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E217:$BZ217)","v":-313.81057649024768},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E217:$BZ217)","v":-9.6838523285518381},{"$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:$BZ217)","v":0},-323.49442881879952,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E217:$BZ217)","v":-6033.4337421134687},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E217:$BZ217)","v":-1008.800036653784},{"$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:$BZ217)","v":0},-7042.2337787672532,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E217:$BZ217)","v":-10566.35429301152},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E217:$BZ217)","v":-451.32605316096146},{"$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:$BZ217)","v":0},-11017.680346172481,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E217:$BZ217)","v":-23308.81492303493},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E217:$BZ217)","v":-531.54360165480875},{"$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:$BZ217)","v":0},-23840.358524689738,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E217:$BZ217)","v":-14424.804210621271},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E217:$BZ217)","v":-927.6695670561262},{"$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:$BZ217)","v":0},-15352.473777677396,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E217:$BZ217)","v":-6526.4374495526399},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E217:$BZ217)","v":-21855.127061504583},{"$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:$BZ217)","v":0},-28381.564511057222,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E217:$BZ217)","v":-636.15187919487664},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E217:$BZ217)","v":-2.7187090886540246},{"$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:$BZ217)","v":0},-638.87058828353065,null,{"$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:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E217:$BZ217)","v":0},{"$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:$BZ217)","v":0},0,null,{"$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":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C218","v":380941956.83829999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E218:$BZ218)","v":219698817.19818184},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},219698817.19818184,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E218:$BZ218)","v":50652219.747982778},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},50652219.747982778,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E218:$BZ218)","v":54214995.996692218},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},54214995.996692218,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E218:$BZ218)","v":28485526.773957558},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},28485526.773957558,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E218:$BZ218)","v":20122820.61735272},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},20122820.61735272,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E218:$BZ218)","v":687.68340286954242},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},687.68340286954242,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E218:$BZ218)","v":6834871.1920036189},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},6834871.1920036189,null,{"$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:$BZ218)","v":791698.16123179172},{"$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:$BZ218)","v":0},791698.16123179172,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E218:$BZ218)","v":140319.46749462592},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},140319.46749462592,null,{"$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:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E218:$BZ218)","v":0},{"$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:$BZ218)","v":0},0,null,{"$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!A223","v":115.03},{"$f":"ACCOUNTS!B223","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C223","v":-302358.00999999995},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E223:$BZ223)","v":-177729.45785447484},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E223:$BZ223)","v":-23451.524819383216},{"$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:$BZ223)","v":0},-201180.98267385806,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E223:$BZ223)","v":-32699.25549852629},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E223:$BZ223)","v":-3174.3190463061587},{"$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:$BZ223)","v":0},-35873.574544832452,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E223:$BZ223)","v":-27656.29195486621},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E223:$BZ223)","v":-835.58518536062013},{"$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:$BZ223)","v":0},-28491.877140226832,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E223:$BZ223)","v":-12043.941499931047},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E223:$BZ223)","v":-92.52689041125339},{"$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:$BZ223)","v":0},-12136.468390342299,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E223:$BZ223)","v":-9614.0109894062971},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E223:$BZ223)","v":-1104.3050137104835},{"$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:$BZ223)","v":0},-10718.316003116781,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E223:$BZ223)","v":-118.2409941998568},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E223:$BZ223)","v":-3.5805048005017466},{"$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:$BZ223)","v":0},-121.82149900035854,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E223:$BZ223)","v":-2287.3616186988452},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E223:$BZ223)","v":-356.89115816489249},{"$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:$BZ223)","v":0},-2644.2527768637378,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E223:$BZ223)","v":-2966.1449007298224},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E223:$BZ223)","v":-72.181755445377604},{"$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:$BZ223)","v":0},-3038.3266561752002,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E223:$BZ223)","v":-1590.0532718890568},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E223:$BZ223)","v":-44.824698182648298},{"$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:$BZ223)","v":0},-1634.877970071705,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E223:$BZ223)","v":-482.07915367575464},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E223:$BZ223)","v":-72.167377719675144},{"$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:$BZ223)","v":0},-554.24653139542977,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E223:$BZ223)","v":-1634.8705389081745},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E223:$BZ223)","v":-4235.1896237627361},{"$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:$BZ223)","v":0},-5870.0601626709104,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E223:$BZ223)","v":-92.400993679880884},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E223:$BZ223)","v":-0.804657766280922},{"$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:$BZ223)","v":0},-93.205651446161809,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E223:$BZ223)","v":0},{"$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:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E223:$BZ223)","v":0},{"$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:$BZ223)","v":0},0,null,{"$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!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!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!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:$BZ239)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A249","v":"O & M Expenses"},null,0]
[null,null,null,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!A260","v":"~"},{"$f":"ACCOUNTS!B260","v":"~"},{"$f":"ACCOUNTS!C260","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$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:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$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:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E260:$BZ260)","v":0},{"$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:$BZ260)","v":0},0,null,{"$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:$BZ260)","v":0},0]
[{"$f":"ACCOUNTS!A265","v":555.01},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Res Exchange"},{"$f":"ACCOUNTS!C265","v":0},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:$BZ265)","v":0},{"$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:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E265:$BZ265)","v":0},{"$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:$BZ265)","v":0},0,null,{"$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:$BZ265)","v":0},{"$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:$BZ265)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B266","v":"~"},{"$f":"ACCOUNTS!C266","v":0},{"$f":"(ROUND((SUM(E266:FG266)/2-C266),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$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:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$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:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E266:$BZ266)","v":0},{"$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:$BZ266)","v":0},0,null,{"$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:$BZ266)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B276","v":"Sub-total"},{"$f":"ACCOUNTS!C276","v":112334321.32462588},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E276:$BZ276)","v":64786031.264749087},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(E276:J276)","v":64786031.264749087},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E276:$BZ276)","v":14936613.378585411},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(M276:R276)","v":14936613.378585411},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E276:$BZ276)","v":15987225.013103148},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(U276:Z276)","v":15987225.013103148},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E276:$BZ276)","v":8399973.4350219071},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(AC276:AH276)","v":8399973.4350219071},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E276:$BZ276)","v":5933931.2895560721},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(AK276:AP276)","v":5933931.2895560721},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E276:$BZ276)","v":202.78797586045408},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(AS276:AX276)","v":202.78797586045408},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(BA276:BF276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(BI276:BN276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E276:$BZ276)","v":2015505.5197053826},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(BQ276:BV276)","v":2015505.5197053826},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(BY276:CD276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E276:$BZ276)","v":233460.43679215445},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(CG276:CL276)","v":233460.43679215445},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E276:$BZ276)","v":41378.199136863681},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(CO276:CT276)","v":41378.199136863681},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(CW276:DB276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(DE276:DJ276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(DM276:DR276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(DU276:DZ276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(EC276:EH276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(EK276:EP276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(ES276:EX276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E276:$BZ276)","v":0},{"$f":"SUM(FA276:FF276)","v":0}]
[{"$f":"ACCOUNTS!A281","v":545},{"$f":"ACCOUNTS!B281","v":"Other Prod O&M - O&M"},{"$f":"ACCOUNTS!C281","v":49792154.204511046},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E281:$BZ281)","v":28716388.909410663},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},28716388.909410663,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E281:$BZ281)","v":6620649.3961044494},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},6620649.3961044494,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E281:$BZ281)","v":7086332.6877120752},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},7086332.6877120752,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E281:$BZ281)","v":3723285.7034114469},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},3723285.7034114469,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E281:$BZ281)","v":2630213.2627366283},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},2630213.2627366283,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E281:$BZ281)","v":89.885709423437618},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},89.885709423437618,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E281:$BZ281)","v":893372.21655705606},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},893372.21655705606,null,{"$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:$BZ281)","v":103481.26852357759},{"$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:$BZ281)","v":0},103481.26852357759,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E281:$BZ281)","v":18340.874345728764},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},18340.874345728764,null,{"$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:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E281:$BZ281)","v":0},{"$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:$BZ281)","v":0},0,null,{"$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":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E282:$BZ282)","v":54586.128145366027},{"$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:$BZ282)","v":0},54586.128145366027,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E282:$BZ282)","v":12584.995191469376},{"$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:$BZ282)","v":0},12584.995191469376,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E282:$BZ282)","v":13470.198686624693},{"$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:$BZ282)","v":0},13470.198686624693,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E282:$BZ282)","v":7077.4828676882398},{"$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:$BZ282)","v":0},7077.4828676882398,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E282:$BZ282)","v":4999.6940305517464},{"$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:$BZ282)","v":0},4999.6940305517464,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E282:$BZ282)","v":0.17086106712452917},{"$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:$BZ282)","v":0},0.17086106712452917,null,{"$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:$BZ282)","v":1698.1846306765997},{"$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:$BZ282)","v":0},1698.1846306765997,null,{"$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:$BZ282)","v":196.70446037251983},{"$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:$BZ282)","v":0},196.70446037251983,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E282:$BZ282)","v":34.863621623605908},{"$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:$BZ282)","v":0},34.863621623605908,null,{"$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:$BZ282)","v":0},0]
[null,{"$f":"ACCOUNTS!B287","v":"Transmission  - O&M"},null,0]
[{"$f":"ACCOUNTS!A291","v":565.04},{"$f":"ACCOUNTS!B291","v":"Transmission O&M - Non-Washington"},{"$f":"ACCOUNTS!C291","v":2943194.9422494383},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E291:$BZ291)","v":1697414.6218037743},{"$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:$BZ291)","v":0},1697414.6218037743,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E291:$BZ291)","v":391344.02052554785},{"$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:$BZ291)","v":0},391344.02052554785,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E291:$BZ291)","v":418870.37945591647},{"$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:$BZ291)","v":0},418870.37945591647,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E291:$BZ291)","v":220081.9752811059},{"$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:$BZ291)","v":0},220081.9752811059,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E291:$BZ291)","v":155470.88684149561},{"$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:$BZ291)","v":0},155470.88684149561,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E291:$BZ291)","v":5.3131094563407455},{"$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:$BZ291)","v":0},5.3131094563407455,null,{"$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:$BZ291)","v":52806.885569106045},{"$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:$BZ291)","v":0},52806.885569106045,null,{"$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:$BZ291)","v":6116.7376869297341},{"$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:$BZ291)","v":0},6116.7376869297341,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E291:$BZ291)","v":1084.1219761062446},{"$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:$BZ291)","v":0},1084.1219761062446,null,{"$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!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:$BZ298)","v":0},0]
[{"$f":"ACCOUNTS!A299","v":"~"},{"$f":"ACCOUNTS!B299","v":"~"},{"$f":"ACCOUNTS!C299","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E299:$BZ299)","v":0},{"$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:$BZ299)","v":0},0,null,{"$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:$BZ299)","v":0},0]
[{"$f":"ACCOUNTS!A304","v":582},{"$f":"ACCOUNTS!B304","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C304","v":1809514.8395264985},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E304:$BZ304)","v":941544.09267913271},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},941544.09267913271,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E304:$BZ304)","v":227640.83452348015},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},227640.83452348015,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E304:$BZ304)","v":250129.38976309105},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},250129.38976309105,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E304:$BZ304)","v":133091.76573340487},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},133091.76573340487,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E304:$BZ304)","v":121469.37188763547},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},121469.37188763547,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E304:$BZ304)","v":435.68611527982699},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},435.68611527982699,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E304:$BZ304)","v":13607.227810648727},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},13607.227810648727,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E304:$BZ304)","v":39593.816746138989},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},39593.816746138989,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E304:$BZ304)","v":56035.903851650517},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},56035.903851650517,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E304:$BZ304)","v":24142.157090677971},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},24142.157090677971,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E304:$BZ304)","v":1360.7507963489752},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},1360.7507963489752,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E304:$BZ304)","v":463.84252900914873},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},463.84252900914873,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E304:$BZ304)","v":0},{"$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:$BZ304)","v":0},0,null,{"$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!A309","v":587},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C309","v":3412779.0851301313},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E309:$BZ309)","v":2215664.7982042483},{"$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:$BZ309)","v":0},2215664.7982042483,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E309:$BZ309)","v":621904.85645271954},{"$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:$BZ309)","v":0},621904.85645271954,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E309:$BZ309)","v":183795.33460825766},{"$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:$BZ309)","v":0},183795.33460825766,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E309:$BZ309)","v":20657.019096686912},{"$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:$BZ309)","v":0},20657.019096686912,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E309:$BZ309)","v":247425.66586782946},{"$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:$BZ309)","v":0},247425.66586782946,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E309:$BZ309)","v":802.23196798721051},{"$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:$BZ309)","v":0},802.23196798721051,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E309:$BZ309)","v":79963.444297501046},{"$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:$BZ309)","v":0},79963.444297501046,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E309:$BZ309)","v":16172.722828245394},{"$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:$BZ309)","v":0},16172.722828245394,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E309:$BZ309)","v":10043.222350228249},{"$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:$BZ309)","v":0},10043.222350228249,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E309:$BZ309)","v":16169.501419022914},{"$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:$BZ309)","v":0},16169.501419022914,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E309:$BZ309)","v":0},{"$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:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E309:$BZ309)","v":180.28803740446821},{"$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:$BZ309)","v":0},180.28803740446821,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E309:$BZ309)","v":0},{"$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:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E309:$BZ309)","v":0},{"$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:$BZ309)","v":0},0,null,{"$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!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:$BZ314)","v":0},0]
[{"$f":"ACCOUNTS!A315","v":"~"},{"$f":"ACCOUNTS!B315","v":"~"},{"$f":"ACCOUNTS!C315","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E315:$BZ315)","v":0},{"$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:$BZ315)","v":0},0,null,{"$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:$BZ315)","v":0},0]
[{"$f":"ACCOUNTS!A320","v":902},{"$f":"ACCOUNTS!B320","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C320","v":11371141.862653149},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:$BZ320)","v":9996632.4211208429},{"$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:$BZ320)","v":0},9996632.4211208429,null,{"$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:$BZ320)","v":1272599.4674878372},{"$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:$BZ320)","v":0},1272599.4674878372,null,{"$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:$BZ320)","v":84726.18167537573},{"$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:$BZ320)","v":0},84726.18167537573,null,{"$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:$BZ320)","v":8562.8039852760412},{"$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:$BZ320)","v":0},8562.8039852760412,null,{"$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:$BZ320)","v":5139.6218711169904},{"$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:$BZ320)","v":0},5139.6218711169904,null,{"$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:$BZ320)","v":19.394799513649019},{"$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:$BZ320)","v":0},19.394799513649019,null,{"$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:$BZ320)","v":1541.886561335097},{"$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:$BZ320)","v":0},1541.886561335097,null,{"$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:$BZ320)","v":960.04257592562647},{"$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:$BZ320)","v":0},960.04257592562647,null,{"$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:$BZ320)","v":349.10639124568235},{"$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:$BZ320)","v":0},349.10639124568235,null,{"$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:$BZ320)","v":533.35698662534799},{"$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:$BZ320)","v":0},533.35698662534799,null,{"$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:$BZ320)","v":0},{"$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:$BZ320)","v":0},0,null,{"$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:$BZ320)","v":77.579198054596077},{"$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:$BZ320)","v":0},77.579198054596077,null,{"$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:$BZ320)","v":0},{"$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:$BZ320)","v":0},0,null,{"$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:$BZ320)","v":0},{"$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:$BZ320)","v":0},0,null,{"$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!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:$BZ325)","v":0},0]
[{"$f":"ACCOUNTS!A330","v":908.01},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C330","v":181452.77413573861},{"$f":"(ROUND((SUM(E330:FG330)/2-C330),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E330:$BZ330)","v":181452.77413573861},{"$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:$BZ330)","v":0},{"$f":"SUM(E330:J330)","v":181452.77413573861},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(M330:R330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(U330:Z330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(AC330:AH330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(AK330:AP330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(AS330:AX330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(BA330:BF330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(BI330:BN330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(BQ330:BV330)","v":0},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:$BZ330)","v":0},{"$f":"SUM(BY330:CD330)","v":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:$BZ330)","v":0},{"$f":"SUM(CG330:CL330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(CO330:CT330)","v":0},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:$BZ330)","v":0},{"$f":"SUM(CW330:DB330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E330:$BZ330)","v":0},{"$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:$BZ330)","v":0},{"$f":"SUM(DE330:DJ330)","v":0},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:$BZ330)","v":0},{"$f":"SUM(DM330:DR330)","v":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:$BZ330)","v":0},{"$f":"SUM(DU330:DZ330)","v":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:$BZ330)","v":0},{"$f":"SUM(EC330:EH330)","v":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:$BZ330)","v":0},{"$f":"SUM(EK330:EP330)","v":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:$BZ330)","v":0},{"$f":"SUM(ES330:EX330)","v":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:$BZ330)","v":0},{"$f":"SUM(FA330:FF330)","v":0}]
[{"$f":"ACCOUNTS!A331","v":908.02},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C331","v":0},0,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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:$BZ331)","v":0},{"$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:$BZ331)","v":0},0,null,{"$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!A336","v":913},{"$f":"ACCOUNTS!B336","v":"Cust Svc Exp - Advertising"},{"$f":"ACCOUNTS!C336","v":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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},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:$BZ336)","v":0},{"$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":0},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:$BZ336)","v":0},{"$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},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:$BZ336)","v":0},{"$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},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:$BZ336)","v":0},0]
[null,{"$f":"ACCOUNTS!B341","v":"General Expenses"},null,0]
[{"$f":"ACCOUNTS!A346","v":924},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C346","v":4733023.9572393717},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E346:$BZ346)","v":2710454.0303961411},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E346:$BZ346)","v":176068.08817594306},{"$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:$BZ346)","v":0},2886522.1185720842,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E346:$BZ346)","v":571020.12129866006},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E346:$BZ346)","v":23156.848055374292},{"$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:$BZ346)","v":0},594176.9693540344,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E346:$BZ346)","v":563380.79670180148},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E346:$BZ346)","v":5679.8911751724763},{"$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:$BZ346)","v":0},569060.687876974,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E346:$BZ346)","v":279818.5100020633},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E346:$BZ346)","v":836.83340533584339},{"$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:$BZ346)","v":0},280655.34340739914,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E346:$BZ346)","v":204869.68153626422},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E346:$BZ346)","v":7441.5133972437952},{"$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:$BZ346)","v":0},212311.19493350803,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E346:$BZ346)","v":774.62808359048597},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E346:$BZ346)","v":23.335984981668098},{"$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:$BZ346)","v":0},797.96406857215402,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E346:$BZ346)","v":14891.050171061221},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E346:$BZ346)","v":2330.84180866118},{"$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:$BZ346)","v":0},17221.891979722401,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E346:$BZ346)","v":26758.960416626171},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E346:$BZ346)","v":498.66780703743882},{"$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:$BZ346)","v":0},27257.628223663611,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E346:$BZ346)","v":58678.346080858028},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E346:$BZ346)","v":337.36138157722985},{"$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:$BZ346)","v":0},59015.707462435261,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E346:$BZ346)","v":38864.297260511754},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E346:$BZ346)","v":551.0710145409696},{"$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:$BZ346)","v":0},39415.368275052722,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E346:$BZ346)","v":16241.048174588223},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E346:$BZ346)","v":28749.039532017272},{"$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:$BZ346)","v":0},44990.087706605496,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E346:$BZ346)","v":1593.6912372118438},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E346:$BZ346)","v":5.3041421082192626},{"$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:$BZ346)","v":0},1598.9953793200632,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E346:$BZ346)","v":0},{"$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:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E346:$BZ346)","v":0},{"$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:$BZ346)","v":0},0,null,{"$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":925},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C347","v":5028611.9969101809},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E347:$BZ347)","v":2554369.7526184232},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E347:$BZ347)","v":646501.54539645789},{"$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:$BZ347)","v":0},3200871.2980148811,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E347:$BZ347)","v":537435.14575370378},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E347:$BZ347)","v":73061.256131584552},{"$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:$BZ347)","v":0},610496.4018852883,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E347:$BZ347)","v":529563.37873681344},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E347:$BZ347)","v":10335.525559464186},{"$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:$BZ347)","v":0},539898.90429627767,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E347:$BZ347)","v":262771.64851115923},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E347:$BZ347)","v":5592.8978806176528},{"$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:$BZ347)","v":0},268364.54639177688,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E347:$BZ347)","v":192506.62241556359},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E347:$BZ347)","v":12268.433272979139},{"$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:$BZ347)","v":0},204775.05568854272,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E347:$BZ347)","v":740.00458071016226},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E347:$BZ347)","v":22.835734735893553},{"$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:$BZ347)","v":0},762.8403154460558,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E347:$BZ347)","v":14227.591231979952},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E347:$BZ347)","v":2378.8766347318415},{"$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:$BZ347)","v":0},16606.467866711791,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E347:$BZ347)","v":24916.784723085992},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E347:$BZ347)","v":1064.2832707180246},{"$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:$BZ347)","v":0},25981.067993804016,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E347:$BZ347)","v":54965.100306322114},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E347:$BZ347)","v":1253.4462811005994},{"$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:$BZ347)","v":0},56218.546587422716,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E347:$BZ347)","v":34015.492119777897},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E347:$BZ347)","v":2187.5608422276364},{"$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:$BZ347)","v":0},36203.052962005531,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E347:$BZ347)","v":15390.155623188155},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E347:$BZ347)","v":51537.122548253647},{"$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:$BZ347)","v":0},66927.278171441809,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E347:$BZ347)","v":1500.1256805830321},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E347:$BZ347)","v":6.411055999844069},{"$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:$BZ347)","v":0},1506.5367365828763,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E347:$BZ347)","v":0},{"$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:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E347:$BZ347)","v":0},{"$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:$BZ347)","v":0},0,null,{"$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!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:$BZ352)","v":0},0]
[null,null,null,0]
[{"$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:$BZ363)","v":0},0]
[null,{"$f":"ACCOUNTS!B368","v":"Other"},null,0]
[null,{"$f":"ACCOUNTS!B373","v":"Other"},null,0]
[{"$f":"ACCOUNTS!A378","v":"~"},{"$f":"ACCOUNTS!B378","v":"~"},{"$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:$BZ378)","v":0},0]
[null,{"$f":"ACCOUNTS!B379","v":"Sub-total"},{"$f":"ACCOUNTS!C379","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E379:$BZ379)","v":0},0]
[{"$f":"ACCOUNTS!A384","v":593},{"$f":"ACCOUNTS!B384","v":"Dist O&M - OVHD Lines"},{"$f":"ACCOUNTS!C384","v":35807045.891251087},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E384:$BZ384)","v":24676724.968360048},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},24676724.968360048,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E384:$BZ384)","v":4508863.0008862307},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},4508863.0008862307,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E384:$BZ384)","v":3505323.0726724556},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},3505323.0726724556,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E384:$BZ384)","v":1386650.8708857461},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},1386650.8708857461,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E384:$BZ384)","v":1297966.7833396012},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},1297966.7833396012,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E384:$BZ384)","v":32510.306221295563},{"$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:$BZ384)","v":0},32510.306221295563,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E384:$BZ384)","v":349773.49370389455},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},349773.49370389455,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E384:$BZ384)","v":2841.4759058448062},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},2841.4759058448062,null,{"$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:$BZ384)","v":21685.525056904011},{"$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:$BZ384)","v":0},21685.525056904011,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E384:$BZ384)","v":24706.394219059792},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E384:$BZ384)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E384:$BZ384)","v":0},{"$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:$BZ384)","v":0},24706.394219059792,null,{"$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:$BZ384)","v":0},{"$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:$BZ384)","v":0},0,null,{"$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!A389","v":590},{"$f":"ACCOUNTS!B389","v":"Dist O&M - Supervision & Maintenance"},{"$f":"ACCOUNTS!C389","v":541367.62414587464},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E389:$BZ389)","v":349094.74062587693},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E389:$BZ389)","v":3576.8963904961474},{"$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:$BZ389)","v":0},352671.6370163731,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E389:$BZ389)","v":63850.591658578116},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E389:$BZ389)","v":1003.9827495931067},{"$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:$BZ389)","v":0},64854.574408171226,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E389:$BZ389)","v":52526.335865781002},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E389:$BZ389)","v":296.71314428208257},{"$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:$BZ389)","v":0},52823.049010063085,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E389:$BZ389)","v":21604.129166567465},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E389:$BZ389)","v":33.348012346106756},{"$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:$BZ389)","v":0},21637.47717891357,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E389:$BZ389)","v":18829.554001448927},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E389:$BZ389)","v":399.43585865336337},{"$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:$BZ389)","v":0},19228.989860102291,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E389:$BZ389)","v":391.50258599005662},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E389:$BZ389)","v":1.2950969085936404},{"$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:$BZ389)","v":0},392.79768289865024,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E389:$BZ389)","v":5088.4453075960382},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E389:$BZ389)","v":129.09035496307268},{"$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:$BZ389)","v":0},5217.5356625591112,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E389:$BZ389)","v":1939.5192742784739},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E389:$BZ389)","v":26.108711911535696},{"$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:$BZ389)","v":0},1965.6279861900096,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E389:$BZ389)","v":975.52619220920269},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E389:$BZ389)","v":16.213447901775115},{"$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:$BZ389)","v":0},991.7396401109778,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E389:$BZ389)","v":212.25128768829691},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E389:$BZ389)","v":26.103511374419462},{"$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:$BZ389)","v":0},238.35479906271638,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E389:$BZ389)","v":367.36562499471273},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E389:$BZ389)","v":20684.178838723048},{"$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:$BZ389)","v":0},21051.544463717761,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E389:$BZ389)","v":294.00538663319412},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E389:$BZ389)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E389:$BZ389)","v":0.29105107900993515},{"$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:$BZ389)","v":0},294.29643771220407,null,{"$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:$BZ389)","v":0},0]
[null,null,null,{"$f":"(ROUND((SUM(E394:FG394)/2-C394),1))","v":0}]
[null,{"$f":"ACCOUNTS!B395","v":"General Expense - Maintenance & Other"},null,0]
[{"$f":"ACCOUNTS!A400","v":"~"},{"$f":"ACCOUNTS!B400","v":"~"},{"$f":"ACCOUNTS!C400","v":0},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:$BZ400)","v":0},0]
[null,null,null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A411","v":"Labor O & M Expenses"},null,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!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:$BZ421)","v":0},0]
[{"$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}]
[null,{"$f":"ACCOUNTS!B432","v":"Production Labor Exp - Other"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B442","v":"Sub-total"},{"$f":"ACCOUNTS!C442","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(E442:J442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(M442:R442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(U442:Z442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(AC442:AH442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(AK442:AP442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(AS442:AX442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(BA442:BF442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(BI442:BN442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(BQ442:BV442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(BY442:CD442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(CG442:CL442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(CO442:CT442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(CW442:DB442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(DE442:DJ442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(DM442:DR442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(DU442:DZ442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(EC442:EH442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(EK442:EP442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(ES442:EX442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E442:$BZ442)","v":0},{"$f":"SUM(FA442:FF442)","v":0}]
[null,null,null,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!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:$BZ453)","v":0},0]
[null,{"$f":"ACCOUNTS!B458","v":"Distribution Labor Expense - Operating"},null,{"$f":"(ROUND((SUM(E458:FG458)/2-C458),1))","v":0}]
[{"$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!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:$BZ465)","v":0},0]
[null,null,null,0]
[{"$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:$BZ476)","v":0},0]
[null,{"$f":"ACCOUNTS!B481","v":"Customer Service & Information Labor Expense"},null,0]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},0,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},{"$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:$BZ486)","v":0},0,null,{"$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:$BZ486)","v":0},0]
[null,{"$f":"ACCOUNTS!B491","v":"76 Gathering Labor Expense - Maintenance"},null,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:$BZ492)","v":0},0]
[null,{"$f":"ACCOUNTS!B497","v":"Sub-total"},{"$f":"ACCOUNTS!C497","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E497:$BZ497)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E497:$BZ497)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E497:$BZ497)","v":0},0]
[null,{"$f":"ACCOUNTS!B502","v":"Sub-total"},{"$f":"ACCOUNTS!C502","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E502:$BZ502)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E502:$BZ502)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E502:$BZ502)","v":0},0]
[{"$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:$BZ508)","v":0},0]
[{"$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!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:$BZ518)","v":0},0]
[null,{"$f":"ACCOUNTS!B523","v":"General Labor Expense - Maintenance"},null,0]
[{"$f":"ACCOUNTS!A524","v":"S105"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C524","v":29215057.33172036},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E524:$BZ524)","v":16829240.27265057},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E524:$BZ524)","v":947287.69441890751},{"$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:$BZ524)","v":0},17776527.967069477,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E524:$BZ524)","v":3545703.1895722514},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E524:$BZ524)","v":128221.65696620452},{"$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:$BZ524)","v":0},3673924.8465384562,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E524:$BZ524)","v":3498493.3328047721},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E524:$BZ524)","v":33752.157688127467},{"$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:$BZ524)","v":0},3532245.4904928994,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E524:$BZ524)","v":1737705.5886436577},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E524:$BZ524)","v":3737.4791347035475},{"$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:$BZ524)","v":0},1741443.0677783613,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E524:$BZ524)","v":1272225.5745066272},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E524:$BZ524)","v":44606.675191901508},{"$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:$BZ524)","v":0},1316832.2496985286,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E524:$BZ524)","v":4806.3662447185397},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E524:$BZ524)","v":144.6288957091505},{"$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:$BZ524)","v":0},4950.9951404276899,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E524:$BZ524)","v":92394.397838413832},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E524:$BZ524)","v":14416.060575177826},{"$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:$BZ524)","v":0},106810.45841359165,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E524:$BZ524)","v":166246.51180300576},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E524:$BZ524)","v":2915.6692036692693},{"$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:$BZ524)","v":0},169162.18100667503,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E524:$BZ524)","v":364445.26645008422},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E524:$BZ524)","v":1810.623629870267},{"$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:$BZ524)","v":0},366255.89007995446,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E524:$BZ524)","v":242173.98801251626},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E524:$BZ524)","v":2915.0884379094064},{"$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:$BZ524)","v":0},245089.07645042567,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E524:$BZ524)","v":100812.89939038489},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E524:$BZ524)","v":171073.86598610936},{"$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:$BZ524)","v":0},271886.76537649427,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E524:$BZ524)","v":9895.8407821444853},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E524:$BZ524)","v":32.5028929285874},{"$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:$BZ524)","v":0},9928.3436750730725,null,{"$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:$BZ524)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A534","v":"Depreciation Expense"},null,0]
[{"$f":"ACCOUNTS!A539","v":"403.04b"},{"$f":"ACCOUNTS!B539","v":"Depr Exp - Transmission - Washington GIF"},{"$f":"ACCOUNTS!C539","v":3536313.4800000051},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E539:$BZ539)","v":2039481.0150244792},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},2039481.0150244792,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E539:$BZ539)","v":470208.45110728161},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},470208.45110728161,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E539:$BZ539)","v":503281.97700372944},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},503281.97700372944,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E539:$BZ539)","v":264433.33559712366},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},264433.33559712366,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E539:$BZ539)","v":186801.69124812965},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},186801.69124812965,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E539:$BZ539)","v":6.3838179121133152},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},6.3838179121133152,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E539:$BZ539)","v":63448.63488115526},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},63448.63488115526,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E539:$BZ539)","v":7349.3949127887736},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},7349.3949127887736,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E539:$BZ539)","v":1302.5964074057038},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},1302.5964074057038,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E539:$BZ539)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E539:$BZ539)","v":0},{"$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:$BZ539)","v":0},0,null,{"$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":"403.04c"},{"$f":"ACCOUNTS!B540","v":"Depr Exp - Transmission - Washington LIF"},{"$f":"ACCOUNTS!C540","v":9969.1200000000008},{"$f":"(ROUND((SUM(E540:FG540)/2-C540),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(E540:J540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(M540:R540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(U540:Z540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(AC540:AH540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(AK540:AP540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(AS540:AX540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(BA540:BF540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(BI540:BN540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(BQ540:BV540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E540:$BZ540)","v":9969.1200000000008},{"$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:$BZ540)","v":0},{"$f":"SUM(BY540:CD540)","v":9969.1200000000008},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:$BZ540)","v":0},{"$f":"SUM(CG540:CL540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(CO540:CT540)","v":0},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:$BZ540)","v":0},{"$f":"SUM(CW540:DB540)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E540:$BZ540)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E540:$BZ540)","v":0},{"$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:$BZ540)","v":0},{"$f":"SUM(DE540:DJ540)","v":0},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:$BZ540)","v":0},{"$f":"SUM(DM540:DR540)","v":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:$BZ540)","v":0},{"$f":"SUM(DU540:DZ540)","v":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:$BZ540)","v":0},{"$f":"SUM(EC540:EH540)","v":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:$BZ540)","v":0},{"$f":"SUM(EK540:EP540)","v":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:$BZ540)","v":0},{"$f":"SUM(ES540:EX540)","v":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:$BZ540)","v":0},{"$f":"SUM(FA540:FF540)","v":0}]
[{"$f":"ACCOUNTS!A545","v":"403.05d"},{"$f":"ACCOUNTS!B545","v":"Depr Exp - Distribution - Batteries"},{"$f":"ACCOUNTS!C545","v":54950.929999999986},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E545:$BZ545)","v":30673.375654063973},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},30673.375654063973,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E545:$BZ545)","v":7416.0231961891568},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},7416.0231961891568,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E545:$BZ545)","v":8148.6494302075253},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},8148.6494302075253,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E545:$BZ545)","v":4335.8285167369559},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},4335.8285167369559,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E545:$BZ545)","v":3860.1257276085316},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},3860.1257276085316,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E545:$BZ545)","v":14.193667598945087},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},14.193667598945087,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E545:$BZ545)","v":443.29268644107248},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},443.29268644107248,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E545:$BZ545)","v":44.330181318659626},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},44.330181318659626,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E545:$BZ545)","v":15.110939835164247},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},15.110939835164247,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E545:$BZ545)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E545:$BZ545)","v":0},{"$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:$BZ545)","v":0},0,null,{"$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!A550","v":"403.05i"},{"$f":"ACCOUNTS!B550","v":"Depr Exp - Distribution - Line Transformers"},{"$f":"ACCOUNTS!C550","v":20242879.390000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E550:$BZ550)","v":15558858.408078132},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},15558858.408078132,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E550:$BZ550)","v":2453563.8691945719},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},2453563.8691945719,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E550:$BZ550)","v":885151.63384795154},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},885151.63384795154,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E550:$BZ550)","v":211251.65846275602},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},211251.65846275602,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E550:$BZ550)","v":110268.25583665038},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},110268.25583665038,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E550:$BZ550)","v":6319.6358482269188},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},6319.6358482269188,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E550:$BZ550)","v":187899.07241684257},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},187899.07241684257,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E550:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},0,null,{"$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:$BZ550)","v":826972.48304086004},{"$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:$BZ550)","v":0},826972.48304086004,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E550:$BZ550)","v":2594.37327401016},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},2594.37327401016,null,{"$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:$BZ550)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E550:$BZ550)","v":0},{"$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:$BZ550)","v":0},0,null,{"$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!A555","v":"403.07a"},{"$f":"ACCOUNTS!B555","v":"Depr Exp - FAS 143 - Prod"},{"$f":"ACCOUNTS!C555","v":7651253.0900000008},{"$f":"(ROUND((SUM(E555:FG555)/2-C555),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E555:$BZ555)","v":4412670.2868554406},{"$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:$BZ555)","v":0},{"$f":"SUM(E555:J555)","v":4412670.2868554406},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E555:$BZ555)","v":1017354.3394344941},{"$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:$BZ555)","v":0},{"$f":"SUM(M555:R555)","v":1017354.3394344941},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E555:$BZ555)","v":1088913.0173185577},{"$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:$BZ555)","v":0},{"$f":"SUM(U555:Z555)","v":1088913.0173185577},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E555:$BZ555)","v":572134.33920074778},{"$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:$BZ555)","v":0},{"$f":"SUM(AC555:AH555)","v":572134.33920074778},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E555:$BZ555)","v":404168.64213618194},{"$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:$BZ555)","v":0},{"$f":"SUM(AK555:AP555)","v":404168.64213618194},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E555:$BZ555)","v":13.812182319892717},{"$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:$BZ555)","v":0},{"$f":"SUM(AS555:AX555)","v":13.812182319892717},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:$BZ555)","v":0},{"$f":"SUM(BA555:BF555)","v":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:$BZ555)","v":0},{"$f":"SUM(BI555:BN555)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E555:$BZ555)","v":137278.99589114491},{"$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:$BZ555)","v":0},{"$f":"SUM(BQ555:BV555)","v":137278.99589114491},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:$BZ555)","v":0},{"$f":"SUM(BY555:CD555)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E555:$BZ555)","v":15901.327994288931},{"$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:$BZ555)","v":0},{"$f":"SUM(CG555:CL555)","v":15901.327994288931},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E555:$BZ555)","v":2818.3289868255051},{"$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:$BZ555)","v":0},{"$f":"SUM(CO555:CT555)","v":2818.3289868255051},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:$BZ555)","v":0},{"$f":"SUM(CW555:DB555)","v":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:$BZ555)","v":0},{"$f":"SUM(DE555:DJ555)","v":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:$BZ555)","v":0},{"$f":"SUM(DM555:DR555)","v":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:$BZ555)","v":0},{"$f":"SUM(DU555:DZ555)","v":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:$BZ555)","v":0},{"$f":"SUM(EC555:EH555)","v":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:$BZ555)","v":0},{"$f":"SUM(EK555:EP555)","v":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:$BZ555)","v":0},{"$f":"SUM(ES555:EX555)","v":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:$BZ555)","v":0},{"$f":"SUM(FA555:FF555)","v":0}]
[{"$f":"ACCOUNTS!A556","v":"403.07b"},{"$f":"ACCOUNTS!B556","v":"Depr Exp - FAS 143 - Trans"},{"$f":"ACCOUNTS!C556","v":88906.44},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E556:$BZ556)","v":48377.257313074355},{"$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:$BZ556)","v":0},48377.257313074355,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E556:$BZ556)","v":11153.521441201587},{"$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:$BZ556)","v":0},11153.521441201587,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E556:$BZ556)","v":11938.037923951921},{"$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:$BZ556)","v":0},11938.037923951921,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E556:$BZ556)","v":6272.4582499646622},{"$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:$BZ556)","v":0},6272.4582499646622,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E556:$BZ556)","v":4431.0064263676277},{"$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:$BZ556)","v":0},4431.0064263676277,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E556:$BZ556)","v":0.15142656366939122},{"$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:$BZ556)","v":0},0.15142656366939122,null,{"$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:$BZ556)","v":866.74597133926966},{"$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:$BZ556)","v":0},866.74597133926966,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E556:$BZ556)","v":1505.0255007017608},{"$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:$BZ556)","v":0},1505.0255007017608,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E556:$BZ556)","v":4157.007256212265},{"$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:$BZ556)","v":0},4157.007256212265,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E556:$BZ556)","v":174.33041355725231},{"$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:$BZ556)","v":0},174.33041355725231,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E556:$BZ556)","v":30.898077065647804},{"$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:$BZ556)","v":0},30.898077065647804,null,{"$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!A561","v":404.01},{"$f":"ACCOUNTS!B561","v":"Amort Exp - Limited Term Plant - Transmission"},{"$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!A566","v":406.02},{"$f":"ACCOUNTS!B566","v":"Amort Exp - FERC Colstrip"},{"$f":"ACCOUNTS!C566","v":715282.68},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E566:$BZ566)","v":412521.52969080891},{"$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:$BZ566)","v":0},412521.52969080891,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E566:$BZ566)","v":95108.073130062243},{"$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:$BZ566)","v":0},95108.073130062243,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E566:$BZ566)","v":101797.78555913699},{"$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:$BZ566)","v":0},101797.78555913699,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E566:$BZ566)","v":53486.373885397101},{"$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:$BZ566)","v":0},53486.373885397101,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E566:$BZ566)","v":37783.984677878318},{"$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:$BZ566)","v":0},37783.984677878318,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E566:$BZ566)","v":1.2912414045398515},{"$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:$BZ566)","v":0},1.2912414045398515,null,{"$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:$BZ566)","v":12833.621752371952},{"$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:$BZ566)","v":0},12833.621752371952,null,{"$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:$BZ566)","v":1486.546630927616},{"$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:$BZ566)","v":0},1486.546630927616,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E566:$BZ566)","v":263.473432012459},{"$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:$BZ566)","v":0},263.473432012459,null,{"$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!A571","v":411},{"$f":"ACCOUNTS!B571","v":"Accretion Exp - FAS 143"},{"$f":"ACCOUNTS!C571","v":3537694.08},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E571:$BZ571)","v":2040277.2418028056},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E571:$BZ571)","v":0},2040277.2418028056,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E571:$BZ571)","v":470392.02357371245},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E571:$BZ571)","v":0},470392.02357371245,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E571:$BZ571)","v":503478.46159181208},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E571:$BZ571)","v":0},503478.46159181208,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E571:$BZ571)","v":264536.57210745814},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E571:$BZ571)","v":0},264536.57210745814,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E571:$BZ571)","v":186874.61985482552},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E571:$BZ571)","v":0},186874.61985482552,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E571:$BZ571)","v":6.3863101965386857},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E571:$BZ571)","v":0},6.3863101965386857,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E571:$BZ571)","v":63473.405644780156},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E571:$BZ571)","v":0},63473.405644780156,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E571:$BZ571)","v":7352.2641648146318},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E571:$BZ571)","v":0},7352.2641648146318,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E571:$BZ571)","v":1303.1049495952548},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E571:$BZ571)","v":0},1303.1049495952548,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E571:$BZ571)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E571:$BZ571)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E571:$BZ571)","v":0},0]
[{"$f":"ACCOUNTS!A572","v":411.01},{"$f":"ACCOUNTS!B572","v":"Gain/Loss on Utility Plant"},{"$f":"ACCOUNTS!C572","v":-4297707.3533333335},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E572:$BZ572)","v":-2475680.5660023252},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E572:$BZ572)","v":-139351.61050004291},{"$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:$BZ572)","v":0},-2615032.1765023679,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E572:$BZ572)","v":-521593.86502442264},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E572:$BZ572)","v":-18862.16247133381},{"$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:$BZ572)","v":0},-540456.02749575651,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E572:$BZ572)","v":-514649.01647336007},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E572:$BZ572)","v":-4965.1415925730716},{"$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:$BZ572)","v":0},-519614.15806593315,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E572:$BZ572)","v":-255626.74758586579},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E572:$BZ572)","v":-549.80523836608461},{"$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:$BZ572)","v":0},-256176.55282423188,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E572:$BZ572)","v":-187151.89036166403},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E572:$BZ572)","v":-6561.9051779796},{"$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:$BZ572)","v":0},-193713.79553964364,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E572:$BZ572)","v":-707.04484054913246},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E572:$BZ572)","v":-21.275764121770901},{"$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:$BZ572)","v":0},-728.32060467090332,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E572:$BZ572)","v":-13591.7612102654},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E572:$BZ572)","v":-2120.6875905313227},{"$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:$BZ572)","v":0},-15712.448800796723,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E572:$BZ572)","v":-24455.843030848573},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E572:$BZ572)","v":-428.91214739776382},{"$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:$BZ572)","v":0},-24884.755178246338,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E572:$BZ572)","v":-53612.049558070154},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E572:$BZ572)","v":-266.35342179403193},{"$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:$BZ572)","v":0},-53878.402979864186,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E572:$BZ572)","v":-35625.222885919335},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E572:$BZ572)","v":-428.82671332695617},{"$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:$BZ572)","v":0},-36054.049599246289,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E572:$BZ572)","v":-14830.172472415186},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E572:$BZ572)","v":-25165.975320999616},{"$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:$BZ572)","v":0},-39996.147793414799,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E572:$BZ572)","v":-1455.7365817886566},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E572:$BZ572)","v":-4.7813673736018787},{"$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:$BZ572)","v":0},-1460.5179491622584,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E572:$BZ572)","v":0},{"$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:$BZ572)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E572:$BZ572)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E572:$BZ572)","v":0},{"$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:$BZ572)","v":0},0,null,{"$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:$BZ572)","v":0},0,null,{"$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:$BZ572)","v":0},0,null,{"$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:$BZ572)","v":0},0,null,{"$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:$BZ572)","v":0},0,null,{"$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:$BZ572)","v":0},0,null,{"$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:$BZ572)","v":0},0]
[{"$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!A582","v":"~"},{"$f":"ACCOUNTS!B582","v":"~"},{"$f":"ACCOUNTS!C582","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E582:$BZ582)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E582:$BZ582)","v":0},{"$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:$BZ582)","v":0},0,null,{"$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:$BZ582)","v":0},0]
[{"$f":"ACCOUNTS!A587","v":236},{"$f":"ACCOUNTS!B587","v":"Property Taxes"},{"$f":"ACCOUNTS!C587","v":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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:$BZ587)","v":0},{"$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":0},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}]
[{"$f":"ACCOUNTS!A588","v":236.01},{"$f":"ACCOUNTS!B588","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C588","v":7434887.1786304051},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E588:$BZ588)","v":3776678.5218054783},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E588:$BZ588)","v":955863.37816206808},{"$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:$BZ588)","v":0},4732541.8999675466,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E588:$BZ588)","v":794606.87700000836},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E588:$BZ588)","v":108022.29259308919},{"$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:$BZ588)","v":0},902629.16959309753,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E588:$BZ588)","v":782968.33743819606},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E588:$BZ588)","v":15281.247889812019},{"$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:$BZ588)","v":0},798249.58532800805,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E588:$BZ588)","v":388512.28959872556},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E588:$BZ588)","v":8269.1933220426745},{"$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:$BZ588)","v":0},396781.48292076826,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E588:$BZ588)","v":284624.27001294895},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E588:$BZ588)","v":18139.084363478782},{"$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:$BZ588)","v":0},302763.35437642771,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E588:$BZ588)","v":1094.1091841308007},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E588:$BZ588)","v":33.763016813948184},{"$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:$BZ588)","v":0},1127.8722009447488,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E588:$BZ588)","v":21035.732265372379},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E588:$BZ588)","v":3517.2090035935876},{"$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:$BZ588)","v":0},24552.941268965966,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E588:$BZ588)","v":36839.884123928146},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E588:$BZ588)","v":1573.560666194626},{"$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:$BZ588)","v":0},38413.444790122776,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E588:$BZ588)","v":81266.822691969137},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E588:$BZ588)","v":1853.2413497368639},{"$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:$BZ588)","v":0},83120.064041706006,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E588:$BZ588)","v":50292.475615842872},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E588:$BZ588)","v":3234.3453955774926},{"$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:$BZ588)","v":0},53526.821011420361,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E588:$BZ588)","v":22754.603216608448},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E588:$BZ588)","v":76198.500081723265},{"$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:$BZ588)","v":0},98953.103298331713,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E588:$BZ588)","v":2217.9609792431975},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E588:$BZ588)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E588:$BZ588)","v":9.4788538236813942},{"$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:$BZ588)","v":0},2227.4398330668787,null,{"$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!A593","v":"~"},{"$f":"ACCOUNTS!B593","v":"~"},{"$f":"ACCOUNTS!C593","v":0},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:$BZ593)","v":0},{"$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:$BZ593)","v":0},0,null,{"$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:$BZ593)","v":0},{"$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:$BZ593)","v":0},0,null,{"$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:$BZ593)","v":0},{"$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:$BZ593)","v":0},0,null,{"$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:$BZ593)","v":0},{"$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:$BZ593)","v":0},0,null,{"$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:$BZ593)","v":0},{"$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:$BZ593)","v":0},0,null,{"$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:$BZ593)","v":0},{"$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:$BZ593)","v":0},0,null,{"$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:$BZ593)","v":0},0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A603","v":450.02},{"$f":"ACCOUNTS!B603","v":"Late Payment Revenue - Field Call"},{"$f":"ACCOUNTS!C603","v":300105},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E603:$BZ603)","v":282133.59501320246},{"$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:$BZ603)","v":0},282133.59501320246,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E603:$BZ603)","v":17480.221151217647},{"$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:$BZ603)","v":0},17480.221151217647,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E603:$BZ603)","v":375.26239800345462},{"$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:$BZ603)","v":0},375.26239800345462,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E603:$BZ603)","v":25.521719781163704},{"$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:$BZ603)","v":0},25.521719781163704,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E603:$BZ603)","v":0},{"$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:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E603:$BZ603)","v":0},{"$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:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E603:$BZ603)","v":0},{"$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:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E603:$BZ603)","v":0},{"$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:$BZ603)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E603:$BZ603)","v":0},{"$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:$BZ603)","v":0},0,null,{"$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:$BZ603)","v":90.399717795231368},{"$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:$BZ603)","v":0},90.399717795231368,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E603:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E603:$BZ603)","v":0},{"$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:$BZ603)","v":0},0,null,{"$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:$BZ603)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E603:$BZ603)","v":0},{"$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:$BZ603)","v":0},0,null,{"$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":451.01},{"$f":"ACCOUNTS!B604","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C604","v":1314247.8600000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E604:$BZ604)","v":1163836.3305712002},{"$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:$BZ604)","v":0},1163836.3305712002,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E604:$BZ604)","v":140039.67072588278},{"$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:$BZ604)","v":0},140039.67072588278,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E604:$BZ604)","v":9402.1601655134709},{"$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:$BZ604)","v":0},9402.1601655134709,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E604:$BZ604)","v":969.69853740352073},{"$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:$BZ604)","v":0},969.69853740352073,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E604:$BZ604)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E604:$BZ604)","v":0},{"$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:$BZ604)","v":0},0,null,{"$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!A609","v":451.06},{"$f":"ACCOUNTS!B609","v":"Misc Service Revenue - NSF Handling Chg"},{"$f":"ACCOUNTS!C609","v":181120},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:$BZ609)","v":118842.15861422563},{"$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:$BZ609)","v":0},118842.15861422563,null,{"$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:$BZ609)","v":45107.426253109639},{"$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:$BZ609)","v":0},45107.426253109639,null,{"$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:$BZ609)","v":16734.210831967026},{"$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:$BZ609)","v":0},16734.210831967026,null,{"$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:$BZ609)","v":436.20430069769515},{"$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:$BZ609)","v":0},436.20430069769515,null,{"$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!A614","v":454.03},{"$f":"ACCOUNTS!B614","v":"Rental Revenue - Pole & Personal Cell Site Contacts - Distribution"},{"$f":"ACCOUNTS!C614","v":7250767.7256151056},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E614:$BZ614)","v":4996927.1834899718},{"$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:$BZ614)","v":0},4996927.1834899718,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E614:$BZ614)","v":913024.72774035588},{"$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:$BZ614)","v":0},913024.72774035588,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E614:$BZ614)","v":709812.3503507867},{"$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:$BZ614)","v":0},709812.3503507867,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E614:$BZ614)","v":280790.64136846486},{"$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:$BZ614)","v":0},280790.64136846486,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E614:$BZ614)","v":262832.50760596071},{"$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:$BZ614)","v":0},262832.50760596071,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E614:$BZ614)","v":6583.1925877144095},{"$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:$BZ614)","v":0},6583.1925877144095,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E614:$BZ614)","v":70827.57865941411},{"$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:$BZ614)","v":0},70827.57865941411,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E614:$BZ614)","v":575.38624810840577},{"$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:$BZ614)","v":0},575.38624810840577,null,{"$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:$BZ614)","v":4391.2224893714483},{"$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:$BZ614)","v":0},4391.2224893714483,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E614:$BZ614)","v":5002.9350749555306},{"$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:$BZ614)","v":0},5002.9350749555306,null,{"$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!A619","v":456.03},{"$f":"ACCOUNTS!B619","v":"Other Elect Revenue - Summit Buyout"},{"$f":"ACCOUNTS!C619","v":403943.36},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E619:$BZ619)","v":206609.8431035614},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E619:$BZ619)","v":49963.48780031105},{"$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:$BZ619)","v":0},256573.33090387244,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E619:$BZ619)","v":43468.894272892132},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E619:$BZ619)","v":5661.6657256271646},{"$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:$BZ619)","v":0},49130.559998519297,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E619:$BZ619)","v":42830.777132487485},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E619:$BZ619)","v":812.19333755312641},{"$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:$BZ619)","v":0},43642.970470040615,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E619:$BZ619)","v":21252.290786807269},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E619:$BZ619)","v":429.01695082065373},{"$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:$BZ619)","v":0},21681.307737627922,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E619:$BZ619)","v":15569.685396623099},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E619:$BZ619)","v":967.36582476273543},{"$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:$BZ619)","v":0},16537.051221385835,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E619:$BZ619)","v":59.876111019438824},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E619:$BZ619)","v":1.8450710954978815},{"$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:$BZ619)","v":0},61.721182114936703,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E619:$BZ619)","v":1151.2038019525942},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E619:$BZ619)","v":191.73778353344778},{"$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:$BZ619)","v":0},1342.941585486042,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E619:$BZ619)","v":2014.7588026198025},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E619:$BZ619)","v":83.230004759133664},{"$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:$BZ619)","v":0},2097.9888073789361,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E619:$BZ619)","v":4445.1435038519667},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E619:$BZ619)","v":96.851147555986486},{"$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:$BZ619)","v":0},4541.9946514079529,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E619:$BZ619)","v":2745.8619700936874},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E619:$BZ619)","v":168.85141278575551},{"$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:$BZ619)","v":0},2914.7133828794431,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E619:$BZ619)","v":1245.0075681254873},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E619:$BZ619)","v":4051.9266421239004},{"$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:$BZ619)","v":0},5296.9342102493874,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E619:$BZ619)","v":121.33370030067354},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E619:$BZ619)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E619:$BZ619)","v":0.51214873656060089},{"$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:$BZ619)","v":0},121.84584903723415,null,{"$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":456.04},{"$f":"ACCOUNTS!B620","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C620","v":35693.46},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E620:$BZ620)","v":24598.446301999189},{"$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:$BZ620)","v":0},24598.446301999189,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E620:$BZ620)","v":4494.5601392639637},{"$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:$BZ620)","v":0},4494.5601392639637,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E620:$BZ620)","v":3494.2036062260549},{"$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:$BZ620)","v":0},3494.2036062260549,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E620:$BZ620)","v":1382.2521842277624},{"$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:$BZ620)","v":0},1382.2521842277624,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E620:$BZ620)","v":1293.8494173232118},{"$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:$BZ620)","v":0},1293.8494173232118,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E620:$BZ620)","v":32.407178135325928},{"$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:$BZ620)","v":0},32.407178135325928,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E620:$BZ620)","v":348.66395414179203},{"$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:$BZ620)","v":0},348.66395414179203,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E620:$BZ620)","v":2.832462272767839},{"$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:$BZ620)","v":0},2.832462272767839,null,{"$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:$BZ620)","v":21.616734973010548},{"$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:$BZ620)","v":0},21.616734973010548,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E620:$BZ620)","v":24.628021436912515},{"$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:$BZ620)","v":0},24.628021436912515,null,{"$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!A627","v":456.11},{"$f":"ACCOUNTS!B627","v":"Other Elect Revenue -  Biogas Amortization"},{"$f":"ACCOUNTS!C627","v":-117872.25000000012},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E627:$BZ627)","v":-67979.894156108319},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-67979.894156108319,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E627:$BZ627)","v":-15672.968025739123},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-15672.968025739123,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E627:$BZ627)","v":-16775.373379477041},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-16775.373379477041,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E627:$BZ627)","v":-8814.0806571927678},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-8814.0806571927678,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E627:$BZ627)","v":-6226.4660007523826},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-6226.4660007523826,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E627:$BZ627)","v":-0.21278514621138689},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-0.21278514621138689,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E627:$BZ627)","v":-2114.8671901310768},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-2114.8671901310768,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E627:$BZ627)","v":-244.96971759103386},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-244.96971759103386,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E627:$BZ627)","v":-43.418087862173039},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},-43.418087862173039,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E627:$BZ627)","v":0},{"$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:$BZ627)","v":0},0,null,{"$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:$BZ627)","v":0},0]
[{"$f":"ACCOUNTS!A629","v":456.13},{"$f":"ACCOUNTS!B629","v":"Other Elect Revenue - Misc"},{"$f":"ACCOUNTS!C629","v":223368.24},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E629:$BZ629)","v":131298.37769837229},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E629:$BZ629)","v":17324.911697301974},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E629:$BZ629)","v":0},148623.28939567428,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E629:$BZ629)","v":24156.71127752211},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E629:$BZ629)","v":2345.0414248059292},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E629:$BZ629)","v":0},26501.752702328038,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E629:$BZ629)","v":20431.200942500665},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E629:$BZ629)","v":617.29203808450632},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E629:$BZ629)","v":0},21048.492980585172,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E629:$BZ629)","v":8897.5119776140837},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E629:$BZ629)","v":68.354625907990837},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E629:$BZ629)","v":0},8965.866603522074,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E629:$BZ629)","v":7102.3906859432736},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E629:$BZ629)","v":815.80993119939706},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E629:$BZ629)","v":0},7918.200617142671,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E629:$BZ629)","v":87.351027248367672},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E629:$BZ629)","v":2.6451128435447315},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E629:$BZ629)","v":0},89.996140091912409,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E629:$BZ629)","v":1689.7979286618274},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E629:$BZ629)","v":263.65483048011089},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E629:$BZ629)","v":0},1953.4527591419383,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E629:$BZ629)","v":2191.2519071712213},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E629:$BZ629)","v":53.324572661211832},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E629:$BZ629)","v":0},2244.5764798324331,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E629:$BZ629)","v":1174.6584813417053},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E629:$BZ629)","v":33.114432594623011},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E629:$BZ629)","v":0},1207.7729139363282,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E629:$BZ629)","v":356.13798389942718},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E629:$BZ629)","v":53.31395105642828},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E629:$BZ629)","v":0},409.45193495585545,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E629:$BZ629)","v":1207.7674241332995},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E629:$BZ629)","v":3128.7639852046404},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E629:$BZ629)","v":0},4336.5314093379402,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E629:$BZ629)","v":68.261619172999985},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E629:$BZ629)","v":0.59444427834572966},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E629:$BZ629)","v":0},68.856063451345719,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E629:$BZ629)","v":0},0]
[{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E630:$BZ630)","v":81407.56949189835},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E630:$BZ630)","v":10741.785067437262},{"$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:$BZ630)","v":0},92149.35455933561,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E630:$BZ630)","v":14977.634807783195},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E630:$BZ630)","v":1453.9716796031335},{"$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:$BZ630)","v":0},16431.606487386329,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E630:$BZ630)","v":12667.745326987246},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E630:$BZ630)","v":382.73317133135441},{"$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:$BZ630)","v":0},13050.4784983186,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E630:$BZ630)","v":5516.6319441248961},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E630:$BZ630)","v":42.381208787520791},{"$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:$BZ630)","v":0},5559.0131529124174,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E630:$BZ630)","v":4403.6215333352629},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E630:$BZ630)","v":505.81815884172232},{"$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:$BZ630)","v":0},4909.4396921769849,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E630:$BZ630)","v":54.159350218676423},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E630:$BZ630)","v":1.6400218448963371},{"$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:$BZ630)","v":0},55.799372063572761,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E630:$BZ630)","v":1047.7078598855301},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E630:$BZ630)","v":163.47116628883063},{"$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:$BZ630)","v":0},1211.1790261743606,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E630:$BZ630)","v":1358.6191622039169},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E630:$BZ630)","v":33.062280971329933},{"$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:$BZ630)","v":0},1391.6814431752468,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E630:$BZ630)","v":728.31129847431578},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E630:$BZ630)","v":20.531597723350821},{"$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:$BZ630)","v":0},748.84289619766662,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E630:$BZ630)","v":220.81253539628935},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E630:$BZ630)","v":33.055695368029347},{"$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:$BZ630)","v":0},253.8682307643187,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E630:$BZ630)","v":748.83949241211042},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E630:$BZ630)","v":1939.8950391787912},{"$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:$BZ630)","v":0},2688.7345315909015,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E630:$BZ630)","v":42.323542787569316},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E630:$BZ630)","v":0.36856711215169319},{"$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:$BZ630)","v":0},42.692109899721011,null,{"$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:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E630:$BZ630)","v":0},{"$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:$BZ630)","v":0},0,null,{"$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:$BZ630)","v":0},0,null,{"$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:$BZ630)","v":0},0,null,{"$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:$BZ630)","v":0},0,null,{"$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:$BZ630)","v":0},0,null,{"$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:$BZ630)","v":0},0,null,{"$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:$BZ630)","v":0},0]
[{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0,null,{"$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:$BZ631)","v":0},0]
[{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E632:$BZ632)","v":1010226.96},{"$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:$BZ632)","v":0},1010226.96,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$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:$BZ632)","v":0},0,null,{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$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:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E632:$BZ632)","v":0},{"$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:$BZ632)","v":0},0,null,{"$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:$BZ632)","v":0},0,null,{"$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:$BZ632)","v":0},0]
[{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E633:$BZ633)","v":0},0]
[{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E634:$BZ634)","v":0},0]
[{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E635:$BZ635)","v":0},{"$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:$BZ635)","v":0},0,null,{"$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:$BZ635)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E636:$BZ636)","v":0},{"$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:$BZ636)","v":0},0,null,{"$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":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E637:$BZ637)","v":0},{"$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:$BZ637)","v":0},0,null,{"$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:$BZ638)","v":0},{"$f":"SUM(E638:J638)","v":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:$BZ639)","v":0},{"$f":"SUM(E639:J639)","v":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$7,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUM(E640:J640)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E640:$BZ640)","v":0},0]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","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:$BZ641)","v":0},{"$f":"SUM(E641:J641)","v":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 OTHER OPERATING INCOME"},{"$f":"ACCOUNTS!C642","v":76831178.983163401},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E642:$BZ642)","v":33426399.922714692},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E642:$BZ642)","v":10837213.148220452},{"$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:$BZ642)","v":0},{"$f":"SUM(E642:J642)","v":44263613.070935145},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E642:$BZ642)","v":7424569.4573014183},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E642:$BZ642)","v":3514440.0595509927},{"$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:$BZ642)","v":0},10939009.516852411,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E642:$BZ642)","v":7643920.6613958301},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E642:$BZ642)","v":319754.51390574657},{"$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:$BZ642)","v":0},7963675.175301577,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E642:$BZ642)","v":3910818.4544934761},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E642:$BZ642)","v":46020.272968513622},{"$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:$BZ642)","v":0},3956838.7274619895,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E642:$BZ642)","v":3300868.867574296},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E642:$BZ642)","v":24428.342915503854},{"$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:$BZ642)","v":0},3325297.2104897997,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E642:$BZ642)","v":7331.728917263843},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E642:$BZ642)","v":12.182594676862452},{"$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:$BZ642)","v":0},7343.9115119407052,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E642:$BZ642)","v":96012.020895724461},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E642:$BZ642)","v":1365.2712042768794},{"$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:$BZ642)","v":0},97377.292100001345,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E642:$BZ642)","v":97615.753332439825},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E642:$BZ642)","v":1010518.590953965},{"$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:$BZ642)","v":0},1108134.3442864048,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E642:$BZ642)","v":3856748.0983165298},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E642:$BZ642)","v":2996.7298119392954},{"$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:$BZ642)","v":0},3859744.8281284692,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E642:$BZ642)","v":1070735.2150125275},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E642:$BZ642)","v":2369.6704884435494},{"$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:$BZ642)","v":0},1073104.885500971,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E642:$BZ642)","v":109373.28985266491},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E642:$BZ642)","v":100970.67938149635},{"$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:$BZ642)","v":0},210343.96923416125,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E642:$BZ642)","v":26657.765643787148},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E642:$BZ642)","v":38.285716761105014},{"$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:$BZ642)","v":0},26696.051360548252,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E642:$BZ642)","v":0},{"$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:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E642:$BZ642)","v":0},{"$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:$BZ642)","v":0},0,null,{"$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:$BZ642)","v":0},0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"},null,0]
[{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E645:$BZ645)","v":2849403.7894900669},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(E645:J645)","v":2849403.7894900669},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E645:$BZ645)","v":724000.0683969066},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(M645:R645)","v":724000.0683969066},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E645:$BZ645)","v":805143.51986100827},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(U645:Z645)","v":805143.51986100827},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E645:$BZ645)","v":519612.106350952},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(AC645:AH645)","v":519612.106350952},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E645:$BZ645)","v":361516.37613405054},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(AK645:AP645)","v":361516.37613405054},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E645:$BZ645)","v":1141.5271327392454},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(AS645:AX645)","v":1141.5271327392454},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E645:$BZ645)","v":31505.594957133198},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(BA645:BF645)","v":31505.594957133198},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(BI645:BN645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E645:$BZ645)","v":156478.98634742084},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(BQ645:BV645)","v":156478.98634742084},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(BY645:CD645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E645:$BZ645)","v":18842.009875598425},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(CG645:CL645)","v":18842.009875598425},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E645:$BZ645)","v":1844.0441033237726},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(CO645:CT645)","v":1844.0441033237726},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(CW645:DB645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(DE645:DJ645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(DM645:DR645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(DU645:DZ645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(EC645:EH645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(EK645:EP645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(ES645:EX645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E645:$BZ645)","v":0},{"$f":"SUM(FA645:FF645)","v":0}]
[{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"ACCOUNTS!C646","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(E646:J646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(M646:R646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(U646:Z646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(AC646:AH646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(AK646:AP646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(AS646:AX646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(BA646:BF646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(BI646:BN646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(BQ646:BV646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(BY646:CD646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(CG646:CL646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(CO646:CT646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(CW646:DB646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(DE646:DJ646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUM(DM646:DR646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E646:$BZ646)","v":0},0]
[null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},{"$f":"ACCOUNTS!C647","v":5469488.0226491988},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E647:$BZ647)","v":2849403.7894900669},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(E647:J647)","v":2849403.7894900669},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E647:$BZ647)","v":724000.0683969066},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(M647:R647)","v":724000.0683969066},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E647:$BZ647)","v":805143.51986100827},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(U647:Z647)","v":805143.51986100827},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E647:$BZ647)","v":519612.106350952},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(AC647:AH647)","v":519612.106350952},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E647:$BZ647)","v":361516.37613405054},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(AK647:AP647)","v":361516.37613405054},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E647:$BZ647)","v":1141.5271327392454},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(AS647:AX647)","v":1141.5271327392454},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E647:$BZ647)","v":31505.594957133198},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(BA647:BF647)","v":31505.594957133198},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(BI647:BN647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E647:$BZ647)","v":156478.98634742084},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(BQ647:BV647)","v":156478.98634742084},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(BY647:CD647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E647:$BZ647)","v":18842.009875598425},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(CG647:CL647)","v":18842.009875598425},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E647:$BZ647)","v":1844.0441033237726},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(CO647:CT647)","v":1844.0441033237726},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(CW647:DB647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(DE647:DJ647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUM(DM647:DR647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E647:$BZ647)","v":0},0]
[null,null,null,0]
[null,"TOTAL OTHER OPERATING AND NON FIRM REVENUE",{"$f":"C642+C647","v":82300667.0058126},0,{"$f":"E642+E647","v":33426399.922714692},2849403.7894900669,10837213.148220452,0,0,0,47113016.860425211,null,{"$f":"M642+M647","v":7424569.4573014183},724000.0683969066,3514440.0595509927,0,0,0,11663009.585249318,null,{"$f":"U642+U647","v":7643920.6613958301},805143.51986100827,319754.51390574657,0,0,0,8768818.695162585,null,{"$f":"AC642+AC647","v":3910818.4544934761},519612.106350952,46020.272968513622,0,0,0,4476450.8338129418,null,3300868.867574296,361516.37613405054,24428.342915503854,0,0,0,3686813.5866238503,null,7331.728917263843,1141.5271327392454,12.182594676862452,0,0,0,8485.4386446799508,null,96012.020895724461,31505.594957133198,1365.2712042768794,0,0,0,128882.88705713455,null,97615.753332439825,0,1010518.590953965,0,0,0,1108134.3442864048,null,3856748.0983165298,156478.98634742084,2996.7298119392954,0,0,0,4016223.8144758902,null,1070735.2150125275,0,2369.6704884435494,0,0,0,1073104.885500971,null,109373.28985266491,18842.009875598425,100970.67938149635,0,0,0,229185.97910975968,null,26657.765643787148,{"$f":"CP642+CP647","v":1844.0441033237726},38.285716761105014,0,0,0,28540.095463872025,null,{"$f":"CW642+CW647","v":0},0,0,0,0,0,0,null,{"$f":"DE642+DE647","v":0},0,0,0,0,0,0,null,{"$f":"DM642+DM647","v":0},0,0,0,0,0,0,null,{"$f":"DU642+DU647","v":0},0,0,0,0,0,0,null,{"$f":"EC642+EC647","v":0},0,0,0,0,0,0,null,{"$f":"EK642+EK647","v":0},0,0,0,0,0,0,null,{"$f":"ES642+ES647","v":0},0,0,0,0,0,0,null,{"$f":"FA642+FA647","v":0},0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A651","v":"INCOME TAXES"},null,0]
[{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},{"$f":"(ROUND((SUM(E652:FG652)/2-C652),1))","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E652:$BZ652)","v":43582548.222208485},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E652:$BZ652)","v":2011197.6237110465},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(E652:J652)","v":45593745.845919535},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E652:$BZ652)","v":9208184.1301814523},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E652:$BZ652)","v":-134433.69440570005},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(M652:R652)","v":9073750.4357757531},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E652:$BZ652)","v":9113576.7049435582},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E652:$BZ652)","v":73803.710566193055},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(U652:Z652)","v":9187380.4155097511},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E652:$BZ652)","v":4532493.3553847158},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E652:$BZ652)","v":14002.696270405007},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(AC652:AH652)","v":4546496.0516551211},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E652:$BZ652)","v":3336563.6543590911},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E652:$BZ652)","v":160368.78272425954},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(AK652:AP652)","v":3496932.4370833505},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E652:$BZ652)","v":12904.520110240093},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E652:$BZ652)","v":496.86951384127718},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(AS652:AX652)","v":13401.38962408137},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E652:$BZ652)","v":246466.57183665488},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E652:$BZ652)","v":49681.723164278905},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(BA652:BF652)","v":296148.29500093381},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E652:$BZ652)","v":409848.62020804174},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E652:$BZ652)","v":10932.049239168973},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(BI652:BN652)","v":420780.66944721073},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E652:$BZ652)","v":957602.96881827654},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E652:$BZ652)","v":7686.8370489604431},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(BQ652:BV652)","v":965289.80586723704},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E652:$BZ652)","v":690517.97644493869},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E652:$BZ652)","v":12632.677437081158},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(BY652:CD652)","v":703150.6538820198},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E652:$BZ652)","v":247162.76065832601},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E652:$BZ652)","v":498850.09251929744},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(CG652:CL652)","v":746012.85317762347},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E652:$BZ652)","v":26062.007721109738},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E652:$BZ652)","v":113.60167438556297},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(CO652:CT652)","v":26175.609395495299},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(CW652:DB652)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(DE652:DJ652)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUM(DM652:DR652)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E652:$BZ652)","v":0},0]
[{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E653:$BZ653)","v":-35307129.159051821},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E653:$BZ653)","v":-1629313.0429798835},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E653:$BZ653)","v":0},-36936442.202031702,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E653:$BZ653)","v":-7459741.5632291595},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E653:$BZ653)","v":108907.53306829094},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E653:$BZ653)","v":0},-7350834.0301608685,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E653:$BZ653)","v":-7383098.1194991414},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E653:$BZ653)","v":-59789.921601004782},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E653:$BZ653)","v":0},-7442888.0411001462,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E653:$BZ653)","v":-3671867.1770909848},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E653:$BZ653)","v":-11343.875609876171},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E653:$BZ653)","v":0},-3683211.0527008609,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E653:$BZ653)","v":-2703019.6419727565},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E653:$BZ653)","v":-129918.08775972552},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E653:$BZ653)","v":0},-2832937.7297324818,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E653:$BZ653)","v":-10454.220252216834},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E653:$BZ653)","v":-402.52433177943016},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E653:$BZ653)","v":0},-10856.744583996264,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E653:$BZ653)","v":-199667.69820015211},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E653:$BZ653)","v":-40248.197688257264},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E653:$BZ653)","v":0},-239915.89588840937,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E653:$BZ653)","v":-332026.89515916578},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E653:$BZ653)","v":-8856.2805573577862},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E653:$BZ653)","v":0},-340883.17571652355,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E653:$BZ653)","v":-775774.09037155821},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E653:$BZ653)","v":-6227.2666372897611},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E653:$BZ653)","v":0},-782001.35700884799,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E653:$BZ653)","v":-559402.98067667952},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E653:$BZ653)","v":-10233.994846322057},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E653:$BZ653)","v":0},-569636.97552300163,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E653:$BZ653)","v":-200231.69525054263},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E653:$BZ653)","v":-404128.83977740188},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E653:$BZ653)","v":0},-604360.53502794448,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E653:$BZ653)","v":-21113.374740317075},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E653:$BZ653)","v":-92.031080187545115},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E653:$BZ653)","v":0},-21205.40582050462,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E653:$BZ653)","v":0},0]
[{"$f":"ACCOUNTS!A654","v":"~"},{"$f":"ACCOUNTS!B654","v":"~"},{"$f":"ACCOUNTS!C654","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E654:$BZ654)","v":0},0]
[{"$f":"ACCOUNTS!A655","v":"~"},{"$f":"ACCOUNTS!B655","v":"~"},{"$f":"ACCOUNTS!C655","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E655:$BZ655)","v":0},0]
[{"$f":"ACCOUNTS!A656","v":"~"},{"$f":"ACCOUNTS!B656","v":"~"},{"$f":"ACCOUNTS!C656","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E656:$BZ656)","v":0},0]
[{"$f":"ACCOUNTS!A657","v":"~"},{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E658:$BZ658)","v":0},0]
[null,{"$f":"ACCOUNTS!B659","v":"TOTAL FIT"},{"$f":"ACCOUNTS!C659","v":14254091.317042813},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOC!$E659:$BZ659)","v":8275419.0631566597},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOC!$E659:$BZ659)","v":381884.58073116268},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOC!$E659:$BZ659)","v":0},8657303.6438878216,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOC!$E659:$BZ659)","v":1748442.5669522909},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOC!$E659:$BZ659)","v":-25526.161337409139},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOC!$E659:$BZ659)","v":0},1722916.4056148818,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOC!$E659:$BZ659)","v":1730478.5854444164},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOC!$E659:$BZ659)","v":14013.788965188265},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOC!$E659:$BZ659)","v":0},1744492.3744096046,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOC!$E659:$BZ659)","v":860626.17829373211},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOC!$E659:$BZ659)","v":2658.8206605288374},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOC!$E659:$BZ659)","v":0},863284.99895426095,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOC!$E659:$BZ659)","v":633544.01238633448},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOC!$E659:$BZ659)","v":30450.694964534039},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOC!$E659:$BZ659)","v":0},663994.7073508685,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOC!$E659:$BZ659)","v":2450.2998580232606},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOC!$E659:$BZ659)","v":94.345182061847026},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOC!$E659:$BZ659)","v":0},2544.6450400851077,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOC!$E659:$BZ659)","v":46798.873636502787},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOC!$E659:$BZ659)","v":9433.525476021643},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOC!$E659:$BZ659)","v":0},56232.399112524428,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOC!$E659:$BZ659)","v":77821.725048875902},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOC!$E659:$BZ659)","v":2075.7686818111865},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOC!$E659:$BZ659)","v":0},79897.493730687085,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOC!$E659:$BZ659)","v":181828.87844671815},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOC!$E659:$BZ659)","v":1459.5704116706806},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOC!$E659:$BZ659)","v":0},183288.44885838885,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOC!$E659:$BZ659)","v":131114.99576825899},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOC!$E659:$BZ659)","v":2398.6825907590992},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOC!$E659:$BZ659)","v":0},133513.67835901809,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOC!$E659:$BZ659)","v":46931.065407783339},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOC!$E659:$BZ659)","v":94721.252741895529},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOC!$E659:$BZ659)","v":0},141652.31814967887,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOC!$E659:$BZ659)","v":4948.632980792665},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOC!$E659:$BZ659)","v":21.570594198017851},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOC!$E659:$BZ659)","v":0},4970.2035749906827,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOC!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOC!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOC!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOC!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOC!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOC!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOC!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOC!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOC!$E659:$BZ659)","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$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["~","Classification","Col. Ref.",{"$f":"FUNCALLOC!E3","v":"F_PRODU_DEM_2A"},{"$f":"FUNCALLOC!F3","v":"F_PRODU_DEM_2B"},{"$f":"FUNCALLOC!G3","v":"F_TRANS_DEM_2A"},{"$f":"FUNCALLOC!H3","v":"F_TRANS_DEM_2B"},{"$f":"FUNCALLOC!I3","v":"F_TRANS_DIR_449"},{"$f":"FUNCALLOC!J3","v":"F_DISTR_DIR360.01"},{"$f":"FUNCALLOC!K3","v":"F_DISTR_NCP_360"},{"$f":"FUNCALLOC!L3","v":"F_DISTR_DIR361.01"},{"$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"},{"$f":"FUNCALLOC!R3","v":"F_DISTR_DIR366.01"},{"$f":"FUNCALLOC!S3","v":"F_DISTR_UG_NCP"},{"$f":"FUNCALLOC!T3","v":"F_DISTR_OH_TFMR"},{"$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"},{"$f":"FUNCALLOC!AB3","v":"F_DISTR_DIR454.05"},{"$f":"FUNCALLOC!AC3","v":"F_PRODU_ENERGY_2"},{"$f":"FUNCALLOC!AD3","v":"F_TRANS_ENERGY_1"},{"$f":"FUNCALLOC!AE3","v":"F_TRANS_ENERGY_2"},{"$f":"FUNCALLOC!AF3","v":"F_PRODU_BPAX"},{"$f":"FUNCALLOC!AG3","v":"F_DISTR_OH_TFMRC"},{"$f":"FUNCALLOC!AH3","v":"F_DISTR_UG_TFMRC"},{"$f":"FUNCALLOC!AI3","v":"F_DISTR_DIR368.03C"},{"$f":"FUNCALLOC!AJ3","v":"F_DISTR_OH_SVC"},{"$f":"FUNCALLOC!AK3","v":"F_DISTR_RESID"},{"$f":"FUNCALLOC!AL3","v":"F_DISTR_METER"},{"$f":"FUNCALLOC!AM3","v":"F_DISTR_DIR373.00"},{"$f":"FUNCALLOC!AN3","v":"F_DISTR_DIR235.00"},{"$f":"FUNCALLOC!AO3","v":"F_DISTR_DIR252.00"},{"$f":"FUNCALLOC!AP3","v":"F_DISTR_CUST_4"},{"$f":"FUNCALLOC!AQ3","v":"F_DISTR_CUST_3"},{"$f":"FUNCALLOC!AR3","v":"F_DISTR_DIR904.00"},{"$f":"FUNCALLOC!AS3","v":"F_DISTR_CUST_1"},{"$f":"FUNCALLOC!AT3","v":"F_DISTR_DIR450.01"},{"$f":"FUNCALLOC!AU3","v":"F_DISTR_DIR450.02"},{"$f":"FUNCALLOC!AV3","v":"F_DISTR_CUST_2"},{"$f":"FUNCALLOC!AW3","v":"F_DISTR_DIR451.02"},{"$f":"FUNCALLOC!AX3","v":"F_DISTR_DIR451.05"},{"$f":"FUNCALLOC!AY3","v":"F_DISTR_DIR451.06"},{"$f":"FUNCALLOC!AZ3","v":"F_TRANS_DIR_SC"},{"$f":"FUNCALLOC!BA3","v":"~"},{"$f":"FUNCALLOC!BB3","v":"~"},{"$f":"FUNCALLOC!BC3","v":"~"},{"$f":"FUNCALLOC!BD3","v":"~"},{"$f":"FUNCALLOC!BE3","v":"~"},{"$f":"FUNCALLOC!BF3","v":"~"},{"$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"},{"$f":"IF(E3=\"~\",\"~\",REPLACE(E3,1,8,\"\"))","v":"DEM_2B"},"DEM_2A","DEM_2B","DIR_449","DIR360.01","NCP_360","DIR361.01","NCP_361","DIR362.01","NCP_362","OH_NCP","DIR364.01","DIR366.01","UG_NCP","OH_TFMR","UG_TFMR","DIR368.03","DIR108.360","DIR108.361","DIR108.362","DIR108.364","DIR108.366","DIR454.05","ENERGY_2","ENERGY_1","ENERGY_2","BPAX","OH_TFMRC","UG_TFMRC","DIR368.03C","OH_SVC",{"$f":"IF(AJ3=\"~\",\"~\",REPLACE(AJ3,1,8,\"\"))","v":"RESID"},"METER","DIR373.00","DIR235.00","DIR252.00","CUST_4","CUST_3","DIR904.00",{"$f":"IF(AR3=\"~\",\"~\",REPLACE(AR3,1,8,\"\"))","v":"CUST_1"},"DIR450.01","DIR450.02","CUST_2","DIR451.02","DIR451.05","DIR451.06","DIR_SC","~",{"$f":"IF(BA3=\"~\",\"~\",REPLACE(BA3,1,8,\"\"))","v":"~"},"~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~"]
[{"$f":"INPUTS!$C$18","v":"Residential Sch 7"},null,null,{"$f":"SUM(D7:D12)","v":0.5347191170420158},{"$f":"SUM(E7:E12)","v":0.5767251762489326},0.5347191170420158,0.5767251762489326,0,0,0.45386350191334318,0,0.50907264722268186,0,0.55819575126506471,0.68921305112937814,0,0,0.67299453361154526,0.74665324496272123,0.79887754674390821,0,0,0,0,0,0,0,0.52096353035067644,0.46946948808579064,0.52096353035067644,0.95739981183891798,0,0,0,0.86298384468324196,1,0.64922596597539906,0,0.893896279793293,0.4286586223232956,0.87912300645490304,0.85415776617976635,0.8853825160025196,{"$f":"SUM(AR7:AR12)","v":0.87891799466163856},0.78186295497184166,0.94011627601407,0.88555314868171076,0.9767889548549169,0.91515009949966963,0.656151494115645,0,0,{"$f":"SUM(BA7:BA12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":0.5347191170420158},{"$f":"IF(E$5=\"~\",0,IF(INDEX(INDIRECT(E$5),1,3)=$B7,INDEX(INDIRECT(E$5),1,$C7),0))","v":0.5767251762489326},0.5347191170420158,0.5767251762489326,0,0,0.45386350191334318,0,0.50907264722268186,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B7,INDEX(INDIRECT(N$5),1,$C7),0))","v":0.55819575126506471},0.68921305112937814,0,0,0.67299453361154526,0.74665324496272123,0.79887754674390821,0,0,0,{"$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$43)","v":"NRG"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52096353035067644,0.46946948808579064,0.52096353035067644,0.95739981183891798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86298384468324196,1,0.64922596597539906,0,0.893896279793293,0.4286586223232956,0.87912300645490304,0.85415776617976635,0.8853825160025196,0.87891799466163856,0.78186295497184166,0.94011627601407,0.88555314868171076,0.9767889548549169,0.91515009949966963,0.656151494115645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A6=\"~\",\"~\",INPUTS!$B$45)","v":"~"},5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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":0.12328109256695466},0.13296571521913858,0.12328109256695466,0.13296571521913858,0,0,0.14631471615253269,0,0.14013969146770699,0,0.13495719173795892,0.1259311043077887,0,0,0.11991939258824369,0.12228655259406904,0.12350228902203479,0,0,0,0,0,0,0,0.13237072014762916,0.11928668823213764,0.13237072014762916,2.2868341466137396E-2,0,0,0,0.13185482105590879,{"$f":"SUM(AJ14:AJ19)","v":0},0.18222827816849618,0,7.2180048419793794E-2,0.53194365289525514,0.11191483519060683,0.10079256282734517,6.3687275902134882E-2,{"$f":"SUM(AR14:AR19)","v":0.10575661141894484},0.11470982668073583,5.8247017381308698E-2,0.10655499239381129,2.2722889444232744E-2,8.2103481906014422E-2,0.24904718558474845,0,0,{"$f":"SUM(BA14:BA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":0.12328109256695466},0.13296571521913858,0.12328109256695466,0.13296571521913858,0,0,0.14631471615253269,0,0.14013969146770699,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B14,INDEX(INDIRECT(N$5),1,$C14),0))","v":0.13495719173795892},0.1259311043077887,0,0,0.11991939258824369,0.12228655259406904,0.12350228902203479,0,0,0,{"$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$43)","v":"NRG"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13237072014762916,0.11928668823213764,0.13237072014762916,2.2868341466137396E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13185482105590879,0,0.18222827816849618,0,7.2180048419793794E-2,0.53194365289525514,0.11191483519060683,0.10079256282734517,6.3687275902134882E-2,0.10575661141894484,0.11470982668073583,5.8247017381308698E-2,0.10655499239381129,2.2722889444232744E-2,8.2103481906014422E-2,0.24904718558474845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A13=\"~\",\"~\",INPUTS!$B$45)","v":"~"},6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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":0.13195243906860502},0.14231825878845128,0.13195243906860502,0.14231825878845128,0,0,0.19036027100202718,0,0.17405056842692465,0,0.14828956361989737,9.7902554460059923E-2,0,0,0.11190625421483145,1.787760126859388E-2,5.8863543514252464E-2,0,0,0,0,0,0,0,0.14720637773168196,0.13265593226868866,0.14720637773168196,1.4828277473490617E-2,0,0,0,5.051880895279884E-3,{"$f":"SUM(AJ21:AJ26)","v":0},5.3855034276632484E-2,0,2.4703141651805479E-2,3.5714304365506537E-2,7.4509827331981915E-3,9.1822218457507949E-3,1.0297212766650366E-2,{"$f":"SUM(AR21:AR26)","v":7.1004208590952616E-3},4.2290701416988451E-2,1.2504370070590448E-3,7.1540235686695132E-3,4.8815570085043188E-4,2.4823827627927226E-3,9.2392948498051158E-2,0,0,{"$f":"SUM(BA21:BA26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":0.13195243906860502},0.14231825878845128,0.13195243906860502,0.14231825878845128,0,0,0.19036027100202718,0,0.17405056842692465,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B21,INDEX(INDIRECT(N$5),1,$C21),0))","v":0.14828956361989737},9.7902554460059923E-2,0,0,0.11190625421483145,1.787760126859388E-2,5.8863543514252464E-2,0,0,0,{"$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$43)","v":"NRG"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14720637773168196,0.13265593226868866,0.14720637773168196,1.4828277473490617E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A20=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.051880895279884E-3,0,5.3855034276632484E-2,0,2.4703141651805479E-2,3.5714304365506537E-2,7.4509827331981915E-3,9.1822218457507949E-3,1.0297212766650366E-2,7.1004208590952616E-3,4.2290701416988451E-2,1.2504370070590448E-3,7.1540235686695132E-3,4.8815570085043188E-4,2.4823827627927226E-3,9.2392948498051158E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"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":6.9330167177492394E-2},7.4776553914876143E-2,6.9330167177492394E-2,7.4776553914876143E-2,0,0,0.11187630426084208,0,0.10122515458047397,0,7.8903642153771686E-2,3.8728716180925514E-2,0,0,4.8586593464135255E-2,2.0159471823135439E-4,1.6265272745806532E-2,0,0,0,0,0,0,0,9.5001964388482726E-2,8.5611604249118026E-2,9.5001964388482726E-2,1.53118061956057E-3,0,0,0,1.094533655693764E-4,{"$f":"SUM(AJ28:AJ33)","v":0},6.0528439085588354E-3,0,6.5614628541933694E-3,3.6834204159427362E-3,7.530293869078635E-4,9.4889651996162908E-3,1.6076706083042191E-2,{"$f":"SUM(AR28:AR33)","v":7.3230700188121141E-4},1.1147434345394995E-2,8.5042634348523691E-5,7.3783535580839419E-4,0,1.7960198329893611E-4,0,0,0,{"$f":"SUM(BA28:BA33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":6.9330167177492394E-2},7.4776553914876143E-2,6.9330167177492394E-2,7.4776553914876143E-2,0,0,0.11187630426084208,0,0.10122515458047397,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B28,INDEX(INDIRECT(N$5),1,$C28),0))","v":7.8903642153771686E-2},3.8728716180925514E-2,0,0,4.8586593464135255E-2,2.0159471823135439E-4,1.6265272745806532E-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$43)","v":"NRG"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5001964388482726E-2,8.5611604249118026E-2,9.5001964388482726E-2,1.53118061956057E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A27=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.094533655693764E-4,0,6.0528439085588354E-3,0,6.5614628541933694E-3,3.6834204159427362E-3,7.530293869078635E-4,9.4889651996162908E-3,1.6076706083042191E-2,7.3230700188121141E-4,1.1147434345394995E-2,8.5042634348523691E-5,7.3783535580839419E-4,0,1.7960198329893611E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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":4.8976398735908921E-2},5.2823849555365038E-2,4.8976398735908921E-2,5.2823849555365038E-2,0,0,9.2148778025191558E-2,0,6.6454320991222671E-2,2.4274136753904964E-2,7.0246777035593982E-2,3.6251797925254514E-2,0,0,3.4655831739961764E-2,0,0,0.35908484956782455,0,4.8754260304841229E-2,6.1835319887032905E-2,0,0,0.10144294625330887,6.6096931675690307E-2,5.9563656321470794E-2,6.6096931675690307E-2,2.7939624691731232E-3,0,0,0.35908484956782455,0,{"$f":"SUM(AJ35:AJ40)","v":0},7.2499760370043104E-2,0,2.228861196584807E-3,0,4.5198819372725669E-4,7.1051849231838892E-3,2.2008554317511406E-2,{"$f":"SUM(AR35:AR40)","v":4.2355523743010687E-4},9.3693768270235334E-3,0,0,0,8.3427508831894302E-5,0,0,0,{"$f":"SUM(BA35:BA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":4.8976398735908921E-2},5.2823849555365038E-2,4.8976398735908921E-2,5.2823849555365038E-2,0,0,9.2148778025191558E-2,0,6.6454320991222671E-2,2.4274136753904964E-2,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B35,INDEX(INDIRECT(N$5),1,$C35),0))","v":7.0246777035593982E-2},3.6251797925254514E-2,0,0,3.4655831739961764E-2,0,0,0.35908484956782455,0,4.8754260304841229E-2,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B35,INDEX(INDIRECT(X$5),1,$C35),0))","v":6.1835319887032905E-2},0,0,0.10144294625330887,0,0,0,0,0,0,{"$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$43)","v":"NRG"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6096931675690307E-2,5.9563656321470794E-2,6.6096931675690307E-2,2.7939624691731232E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A34=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35908484956782455,0,0,7.2499760370043104E-2,0,2.228861196584807E-3,0,4.5198819372725669E-4,7.1051849231838892E-3,2.2008554317511406E-2,4.2355523743010687E-4,9.3693768270235334E-3,0,0,0,8.3427508831894302E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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":1.6737343727032755E-6},1.8052183292622876E-6,1.6737343727032755E-6,1.8052183292622876E-6,0,0,2.0171016944910678E-5,0,1.4451838165425855E-7,0,2.5829713162170485E-4,9.0800247490940042E-4,0,0,4.1156589417897069E-4,0,0,0,0,0,0,0,0,0,2.0870822424551828E-4,1.8807869934750154E-4,2.0870822424551828E-4,4.053721618877991E-4,0,0,0,0,{"$f":"SUM(AJ42:AJ47)","v":0},2.3506706645110047E-4,0,0,0,1.7056158253858743E-6,1.1309268713111472E-6,0,{"$f":"SUM(AR42:AR47)","v":1.7394465602879132E-6},0,0,0,0,0,0,0,0,{"$f":"SUM(BA42:BA47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":1.6737343727032755E-6},1.8052183292622876E-6,1.6737343727032755E-6,1.8052183292622876E-6,0,0,2.0171016944910678E-5,0,1.4451838165425855E-7,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B42,INDEX(INDIRECT(N$5),1,$C42),0))","v":2.5829713162170485E-4},9.0800247490940042E-4,0,0,4.1156589417897069E-4,0,0,0,0,0,{"$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},0,2.0870822424551828E-4,1.8807869934750154E-4,2.0870822424551828E-4,4.053721618877991E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A41=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3506706645110047E-4,0,0,0,1.7056158253858743E-6,1.1309268713111472E-6,0,1.7394465602879132E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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},0,0,0,0,0,4.7108493210432298E-3,0,8.1701299292510268E-3,0,8.0670643143086491E-3,9.7690620254079971E-3,0,0,1.0790960227858746E-2,0,0,2.0579680622188106E-2,0,0,0,0,0,2.799036703816662E-3,5.760245717088738E-3,5.1908808400267454E-3,5.760245717088738E-3,0,0,0,2.0579680622188106E-2,0,{"$f":"SUM(AJ49:AJ54)","v":0},2.3430594920694079E-2,0,0,0,1.35596458118177E-4,5.8190104929613923E-4,0,{"$f":"SUM(AR49:AR54)","v":1.3480710842231328E-4},6.6531897656732655E-5,0,0,0,0,0,0,0,{"$f":"SUM(BA49:BA54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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},0,0,0,0,0,4.7108493210432298E-3,0,8.1701299292510268E-3,0,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B49,INDEX(INDIRECT(N$5),1,$C49),0))","v":8.0670643143086491E-3},9.7690620254079971E-3,0,0,1.0790960227858746E-2,0,0,2.0579680622188106E-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},0,0,2.799036703816662E-3,0,0,0,0,0,0,{"$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$43)","v":"NRG"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.760245717088738E-3,5.1908808400267454E-3,5.760245717088738E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A48=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0579680622188106E-2,0,0,2.3430594920694079E-2,0,0,0,1.35596458118177E-4,5.8190104929613923E-4,0,1.3480710842231328E-4,6.6531897656732655E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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$25","v":"Special Contract"},null,null,{"$f":"SUM(D56:D61)","v":1.2623042503619774E-2},0,1.2623042503619774E-2,0,0,0.99367452782220511,0,0.40513194997945928,0,0.32255243692780483,0,0,1,0.75883966672163827,0,0,0,0.61188698089763194,0,0.24608011916609382,0.25052358633878391,1,0.87544778871422679,1.7590802956872518E-2,0,1.4321216171680274E-2,0,0,0,0,0.61188698089763194,0,{"$f":"SUM(AJ56:AJ61)","v":0},4.7388718767973573E-3,0,0,0,8.4427983356600775E-5,2.5853474589819054E-3,0,{"$f":"SUM(AR56:AR61)","v":8.0884265053387963E-5},0,0,0,0,0,0,1,0,{"$f":"SUM(BA56:BA61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":1.2623042503619774E-2},0,1.2623042503619774E-2,0,0,0.99367452782220511,0,0.40513194997945928,0,0.32255243692780483,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B56,INDEX(INDIRECT(N$5),1,$C56),0))","v":0},0,1,0.75883966672163827,0,0,0,0.61188698089763194,0,0.24608011916609382,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B56,INDEX(INDIRECT(X$5),1,$C56),0))","v":0.25052358633878391},1,0.87544778871422679,1.7590802956872518E-2,0,0,0,0,0,0,{"$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$43)","v":"NRG"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4321216171680274E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A55=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61188698089763194,0,0,4.7388718767973573E-3,0,0,0,8.4427983356600775E-5,2.5853474589819054E-3,0,8.0884265053387963E-5,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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":1.6635211493138298E-2},1.7942027832090035E-2,1.6635211493138298E-2,1.7942027832090035E-2,0,6.3254721777948174E-3,0,0.27221495574011295,0,0.45649848456614339,0,0,0,0.23971975414413829,0,0,0,0,1,0.25746624773014687,0.38999705696283993,0,0.1229706833290868,0.64840571020737992,2.8609439439201616E-2,2.5781572231941885E-2,2.8609439439201616E-2,0,0,0,0,0,{"$f":"SUM(AJ63:AJ68)","v":0},2.9428281467111998E-3,0,0,0,3.0701084856945739E-5,4.1739886374340708E-3,0,{"$f":"SUM(AR63:AR68)","v":2.1743082003598914E-5},1.2871713416445587E-3,0,0,0,1.0063393922484885E-6,0,0,0,{"$f":"SUM(BA63:BA68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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":1.6635211493138298E-2},1.7942027832090035E-2,1.6635211493138298E-2,1.7942027832090035E-2,0,6.3254721777948174E-3,0,0.27221495574011295,0,0.45649848456614339,{"$f":"IF(N$5=\"~\",0,IF(INDEX(INDIRECT(N$5),1,3)=$B63,INDEX(INDIRECT(N$5),1,$C63),0))","v":0},0,0,0.23971975414413829,0,0,0,0,1,0.25746624773014687,{"$f":"IF(X$5=\"~\",0,IF(INDEX(INDIRECT(X$5),1,3)=$B63,INDEX(INDIRECT(X$5),1,$C63),0))","v":0.38999705696283993},0,0.1229706833290868,0.64840571020737992,0,0,0,0,0,0,{"$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$43)","v":"NRG"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8609439439201616E-2,2.5781572231941885E-2,2.8609439439201616E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$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$44)","v":"CUS"},13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9428281467111998E-3,0,0,0,3.0701084856945739E-5,4.1739886374340708E-3,0,2.1743082003598914E-5,1.2871713416445587E-3,0,0,0,1.0063393922484885E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(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$27","v":"Choice/Retail Wheeling Sch 449 & 459"},null,null,{"$f":"SUM(D70:D75)","v":6.0212444721210061E-2},0,6.0212444721210061E-2,0,1,0,0,0.32265309428042771,0,0.19667494175214684,0,0,0,1.4405791342233915E-3,0,0,0,0,0,0.44769937279891803,0.29764403681134338,0,1.5815279566864168E-3,0.22898862239199153,0,8.4522636161368028E-2,0,0,0,0,0,0,0,4.7379279512920367E-3,0,0,0,4.690443519811154E-5,7.4567161198464127E-3,0,{"$f":"SUM(AR70:AR75)","v":1.3915572482303306E-5},9.261773785028606E-4,0,0,0,0,0,0,0,{"$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$42)","v":"DEM"},14,6.0212444721210061E-2,0,6.0212444721210061E-2,0,1,0,0,0.32265309428042771,0,0.19667494175214684,0,0,0,1.4405791342233915E-3,0,0,0,0,0,0.44769937279891803,0.29764403681134338,0,1.5815279566864168E-3,0.22898862239199153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$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$43)","v":"NRG"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4522636161368028E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A69=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7379279512920367E-3,0,0,0,4.690443519811154E-5,7.4567161198464127E-3,0,1.3915572482303306E-5,9.261773785028606E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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$28","v":"Street & Area Lighting"},null,null,{"$f":"SUM(D77:D82)","v":1.9268931309528894E-3},2.0782645414084621E-3,1.9268931309528894E-3,2.0782645414084621E-3,0,0,6.441821404797231E-4,0,7.7353463780441896E-4,0,8.0672304033179495E-4,6.0566979244509791E-4,0,0,4.6115214648969005E-4,0.11298100645638461,2.4913479739980173E-3,0,0,0,0,0,0,0,3.4449311887279929E-3,3.1044209190118507E-3,3.4449311887279929E-3,1.730539708326799E-4,0,0,0,0,0,0,1,4.3020608432964432E-4,0,0,4.4733610875329587E-3,2.5477349281414732E-3,{"$f":"SUM(AR77:AR82)","v":6.809063560247036E-3},3.8323346339908901E-2,3.0122696321364646E-4,0,0,0,2.4083718015552955E-3,0,0,{"$f":"SUM(BA77:BA82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B77=\"~\",\"~\",\"\")","v":""},{"$f":"IF(A76=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},15,1.9268931309528894E-3,2.0782645414084621E-3,1.9268931309528894E-3,2.0782645414084621E-3,0,0,6.441821404797231E-4,0,7.7353463780441896E-4,0,8.0672304033179495E-4,6.0566979244509791E-4,0,0,4.6115214648969005E-4,0.11298100645638461,2.4913479739980173E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=\"~\",0,IF(INDEX(INDIRECT(AR$5),1,3)=$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$43)","v":"NRG"},15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4449311887279929E-3,3.1044209190118507E-3,3.4449311887279929E-3,1.730539708326799E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$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},0,1,4.3020608432964432E-4,0,0,4.4733610875329587E-3,2.5477349281414732E-3,6.809063560247036E-3,3.8323346339908901E-2,3.0122696321364646E-4,0,0,0,{"$f":"IF(AX$5=\"~\",0,IF(INDEX(INDIRECT(AX$5),1,3)=$B79,INDEX(INDIRECT(AX$5),1,$C79),0))","v":2.4083718015552955E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A76=\"~\",\"~\",INPUTS!$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$29","v":"Firm Resale"},null,null,{"$f":"SUM(D84:D89)","v":3.4151982572964507E-4},3.6834868140866908E-4,3.4151982572964507E-4,3.6834868140866908E-4,0,0,6.1226167595410694E-5,0,1.1380822555272861E-4,0,2.74989701451172E-4,6.9004170383048463E-4,0,0,2.7371611275517083E-4,0,0,8.4484889123555215E-3,0,0,0,0,0,7.7288148663056267E-4,3.3715113657577629E-4,3.038258194181609E-4,3.3715113657577629E-4,0,0,0,8.4484889123555215E-3,0,0,5.2827338924457138E-5,0,0,0,6.8224633015434971E-6,8.5374437449295518E-7,0,{"$f":"SUM(AR84:AR89)","v":6.9577862411516528E-6},1.6478800302392702E-5,0,0,0,0,0,0,0,{"$f":"SUM(BA84:BA89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B84=\"~\",\"~\",\"\")","v":""},{"$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":3.4151982572964507E-4},3.6834868140866908E-4,3.4151982572964507E-4,3.6834868140866908E-4,0,0,6.1226167595410694E-5,0,1.1380822555272861E-4,0,2.74989701451172E-4,6.9004170383048463E-4,0,0,2.7371611275517083E-4,0,{"$f":"IF(T$5=\"~\",0,IF(INDEX(INDIRECT(T$5),1,3)=$B84,INDEX(INDIRECT(T$5),1,$C84),0))","v":0},8.4484889123555215E-3,0,0,0,0,0,7.7288148663056267E-4,0,0,0,0,0,0,0,0,{"$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$43)","v":"NRG"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3715113657577629E-4,3.038258194181609E-4,3.3715113657577629E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF(A83=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4484889123555215E-3,0,0,5.2827338924457138E-5,0,0,0,6.8224633015434971E-6,8.5374437449295518E-7,0,6.9577862411516528E-6,1.6478800302392702E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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$30","v":"~"},null,null,{"$f":"SUM(D91:D96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR91:AR96)","v":0},0,0,0,0,0,0,0,0,{"$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$42)","v":"~"},17,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B91,INDEX(INDIRECT(D$5),1,$C91),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$5),1,3)=$B91,INDEX(INDIRECT(T$5),1,$C91),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$5),1,3)=$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$43)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$44)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A90=\"~\",\"~\",INPUTS!$B$45)","v":"~"},17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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$31","v":"~"},null,null,{"$f":"SUM(D98:D103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR98:AR103)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BA98:BA103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(B98=\"~\",\"~\",\"\")","v":"~"},{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$42)","v":"~"},18,{"$f":"IF(D$5=\"~\",0,IF(INDEX(INDIRECT(D$5),1,3)=$B98,INDEX(INDIRECT(D$5),1,$C98),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$5),1,3)=$B98,INDEX(INDIRECT(T$5),1,$C98),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$5),1,3)=$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$43)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$44)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$f":"IF(A97=\"~\",\"~\",INPUTS!$B$45)","v":"~"},18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["~",{"$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":2.0000000000000004},1.9999999999999998,2.0000000000000004,1.9999999999999998,2,1.9999999999999998,2,2,2,2,1.9999999999999989,1.9999999999999996,2,1.9999999999999998,1.9999999999999991,2.0000000000000004,2,2.0000000000000004,2,1.9999999999999998,2,2,2,2,1.9999999999999998,2.0000000000000004,1.9999999999999998,2.0000000000000004,0,0,2.0000000000000004,2,{"$f":"SUM(AJ6:AJ145)","v":2},1.9999999999999991,2,2.0000000000000009,2.0000000000000004,1.9999999999999998,2,2,{"$f":"SUM(AR6:AR145)","v":2.0000000000000004},1.9999999999999991,2,2,2.0000000000000004,1.9999999999999998,2,2,0,{"$f":"SUM(BA6: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]

{"sheet":"FUNCALLOCT","index":11,"n_rows":660,"n_cols":168,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Functionalization"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,null,4,{"$f":"E2+1","v":5},{"$f":"F2+1","v":6},7,8,9,10,11,{"$f":"L2+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,{"$f":"BR2+1","v":70},71,72,73,74,75,76,77,null,{"$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$20","v":"~"}]
["No. ","Account Description","Amount",null,"F_PRODU_DEM_2A","F_TRANS_DEM_2B","F_PRODU_DEM_2B","F_TRANS_DEM_2A","F_TRANS_DIR_449","F_DISTR_DIR360.01","F_DISTR_NCP_360","F_DISTR_DIR361.01","F_DISTR_NCP_361","F_DISTR_DIR362.01","F_DISTR_NCP_362","F_DISTR_OH_NCP","F_DISTR_DIR364.01","F_DISTR_DIR366.01","F_DISTR_UG_NCP","F_DISTR_OH_TFMR","F_DISTR_UG_TFMR","F_DISTR_DIR368.03","F_DISTR_DIR108.360","F_DISTR_DIR108.361","F_DISTR_DIR108.362","F_DISTR_DIR108.364","F_DISTR_DIR108.366","F_DISTR_DIR454.05","F_TRANS_ENERGY_2","F_PRODU_ENERGY_2","F_TRANS_ENERGY_1","F_PRODU_BPAX","F_DISTR_OH_TFMRC","F_DISTR_UG_TFMRC","F_DISTR_DIR368.03C","F_DISTR_OH_SVC","F_DISTR_RESID","F_DISTR_METER","F_DISTR_DIR373.00","F_DISTR_DIR235.00","F_DISTR_DIR252.00","F_DISTR_CUST_4","F_DISTR_CUST_3","F_DISTR_DIR904.00","F_DISTR_CUST_1","F_DISTR_DIR450.01","F_DISTR_DIR450.02","F_DISTR_CUST_2","F_DISTR_DIR451.02","F_DISTR_DIR451.05","F_DISTR_DIR451.06","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",null,"~",{"$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,{"$f":"IF(E3=\"~\",\"~\",CONCATENATE(LEFT(E3,7),\"_\",INDEX(INDIRECT(REPLACE(E3,1,8,\"\")),1,3)))","v":"F_PRODU_DEM"},"F_TRANS_DEM","F_PRODU_DEM","F_TRANS_DEM","F_TRANS_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM",{"$f":"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_DISTR_DEM","F_TRANS_NRG",{"$f":"IF(AD3=\"~\",\"~\",CONCATENATE(LEFT(AD3,7),\"_\",INDEX(INDIRECT(REPLACE(AD3,1,8,\"\")),1,3)))","v":"F_PRODU_NRG"},"F_TRANS_NRG","F_PRODU_NRG","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","F_DISTR_CUS","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",{"$f":"IF(BQ3=\"~\",\"~\",CONCATENATE(LEFT(BQ3,7),\"_\",INDEX(INDIRECT(REPLACE(BQ3,1,8,\"\")),1,3)))","v":"~"},"~","~","~","~","~","~","~","~","~",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":"~"}]
[{"$f":"ACCOUNTS!A5","v":"RATE BASE"}]
[]
[{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"}]
[]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"}]
[{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},null,null,{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,F$2),SUMIF(CLASS!$N10:$S10,F$3,CLASS!$E10:$J10))","v":0},null,{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,H$2),SUMIF(CLASS!$N10:$S10,H$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,I$2),SUMIF(CLASS!$N10:$S10,I$3,CLASS!$E10:$J10))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AC$2),SUMIF(CLASS!$N10:$S10,AC$3,CLASS!$E10:$J10))","v":0},null,{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AE$2),SUMIF(CLASS!$N10:$S10,AE$3,CLASS!$E10:$J10))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AZ$2),SUMIF(CLASS!$N10:$S10,AZ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BA$2),SUMIF(CLASS!$N10:$S10,BA$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BB$2),SUMIF(CLASS!$N10:$S10,BB$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BC$2),SUMIF(CLASS!$N10:$S10,BC$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BD$2),SUMIF(CLASS!$N10:$S10,BD$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BE$2),SUMIF(CLASS!$N10:$S10,BE$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BF$2),SUMIF(CLASS!$N10:$S10,BF$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BG$2),SUMIF(CLASS!$N10:$S10,BG$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BH$2),SUMIF(CLASS!$N10:$S10,BH$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BI$2),SUMIF(CLASS!$N10:$S10,BI$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BJ$2),SUMIF(CLASS!$N10:$S10,BJ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BK$2),SUMIF(CLASS!$N10:$S10,BK$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BL$2),SUMIF(CLASS!$N10:$S10,BL$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BM$2),SUMIF(CLASS!$N10:$S10,BM$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BN$2),SUMIF(CLASS!$N10:$S10,BN$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BO$2),SUMIF(CLASS!$N10:$S10,BO$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BP$2),SUMIF(CLASS!$N10:$S10,BP$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BQ$2),SUMIF(CLASS!$N10:$S10,BQ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BR$2),SUMIF(CLASS!$N10:$S10,BR$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BS$2),SUMIF(CLASS!$N10:$S10,BS$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BT$2),SUMIF(CLASS!$N10:$S10,BT$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BU$2),SUMIF(CLASS!$N10:$S10,BU$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BV$2),SUMIF(CLASS!$N10:$S10,BV$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BW$2),SUMIF(CLASS!$N10:$S10,BW$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BX$2),SUMIF(CLASS!$N10:$S10,BX$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BY$2),SUMIF(CLASS!$N10:$S10,BY$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCT!$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:$BL10)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E10:$BA10)","v":0},0,0,{"$f":"SUM(CC10:CH10)","v":0},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},{"$f":"ROUND((SUM(FK10,FC10,EU10,EM10,EE10,DW10,DO10,DG10,CY10,CQ10,CI10)-C10),1)","v":-77723700.5}]
[{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},null,null,{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,F$2),SUMIF(CLASS!$N11:$S11,F$3,CLASS!$E11:$J11))","v":0},null,{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,H$2),SUMIF(CLASS!$N11:$S11,H$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,I$2),SUMIF(CLASS!$N11:$S11,I$3,CLASS!$E11:$J11))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AC$2),SUMIF(CLASS!$N11:$S11,AC$3,CLASS!$E11:$J11))","v":0},null,{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AE$2),SUMIF(CLASS!$N11:$S11,AE$3,CLASS!$E11:$J11))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AZ$2),SUMIF(CLASS!$N11:$S11,AZ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BA$2),SUMIF(CLASS!$N11:$S11,BA$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BB$2),SUMIF(CLASS!$N11:$S11,BB$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BC$2),SUMIF(CLASS!$N11:$S11,BC$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BD$2),SUMIF(CLASS!$N11:$S11,BD$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BE$2),SUMIF(CLASS!$N11:$S11,BE$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BF$2),SUMIF(CLASS!$N11:$S11,BF$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BG$2),SUMIF(CLASS!$N11:$S11,BG$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BH$2),SUMIF(CLASS!$N11:$S11,BH$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BI$2),SUMIF(CLASS!$N11:$S11,BI$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BJ$2),SUMIF(CLASS!$N11:$S11,BJ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BK$2),SUMIF(CLASS!$N11:$S11,BK$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BL$2),SUMIF(CLASS!$N11:$S11,BL$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BM$2),SUMIF(CLASS!$N11:$S11,BM$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BN$2),SUMIF(CLASS!$N11:$S11,BN$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BO$2),SUMIF(CLASS!$N11:$S11,BO$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BP$2),SUMIF(CLASS!$N11:$S11,BP$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BQ$2),SUMIF(CLASS!$N11:$S11,BQ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BR$2),SUMIF(CLASS!$N11:$S11,BR$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BS$2),SUMIF(CLASS!$N11:$S11,BS$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BT$2),SUMIF(CLASS!$N11:$S11,BT$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BU$2),SUMIF(CLASS!$N11:$S11,BU$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BV$2),SUMIF(CLASS!$N11:$S11,BV$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BW$2),SUMIF(CLASS!$N11:$S11,BW$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BX$2),SUMIF(CLASS!$N11:$S11,BX$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BY$2),SUMIF(CLASS!$N11:$S11,BY$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCT!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BZ$2),SUMIF(CLASS!$N11:$S11,BZ$3,CLASS!$E11:$J11))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC11:CH11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK11:CP11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS11:CX11)","v":0},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},{"$f":"ROUND((SUM(FK11,FC11,EU11,EM11,EE11,DW11,DO11,DG11,CY11,CQ11,CI11)-C11),1)","v":-48660476.399999999}]
[{"$f":"ACCOUNTS!A12","v":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},null,null,{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,F$2),SUMIF(CLASS!$N12:$S12,F$3,CLASS!$E12:$J12))","v":115666934.14402314},null,{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,H$2),SUMIF(CLASS!$N12:$S12,H$3,CLASS!$E12:$J12))","v":9226890.3140040096},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,I$2),SUMIF(CLASS!$N12:$S12,I$3,CLASS!$E12:$J12))","v":10309.468181051136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AC$2),SUMIF(CLASS!$N12:$S12,AC$3,CLASS!$E12:$J12))","v":0},null,{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AE$2),SUMIF(CLASS!$N12:$S12,AE$3,CLASS!$E12:$J12))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AZ$2),SUMIF(CLASS!$N12:$S12,AZ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BA$2),SUMIF(CLASS!$N12:$S12,BA$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BB$2),SUMIF(CLASS!$N12:$S12,BB$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BC$2),SUMIF(CLASS!$N12:$S12,BC$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BD$2),SUMIF(CLASS!$N12:$S12,BD$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BE$2),SUMIF(CLASS!$N12:$S12,BE$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BF$2),SUMIF(CLASS!$N12:$S12,BF$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BG$2),SUMIF(CLASS!$N12:$S12,BG$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BH$2),SUMIF(CLASS!$N12:$S12,BH$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BI$2),SUMIF(CLASS!$N12:$S12,BI$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BJ$2),SUMIF(CLASS!$N12:$S12,BJ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BK$2),SUMIF(CLASS!$N12:$S12,BK$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BL$2),SUMIF(CLASS!$N12:$S12,BL$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BM$2),SUMIF(CLASS!$N12:$S12,BM$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BN$2),SUMIF(CLASS!$N12:$S12,BN$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BO$2),SUMIF(CLASS!$N12:$S12,BO$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BP$2),SUMIF(CLASS!$N12:$S12,BP$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BQ$2),SUMIF(CLASS!$N12:$S12,BQ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BR$2),SUMIF(CLASS!$N12:$S12,BR$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BS$2),SUMIF(CLASS!$N12:$S12,BS$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BT$2),SUMIF(CLASS!$N12:$S12,BT$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BU$2),SUMIF(CLASS!$N12:$S12,BU$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BV$2),SUMIF(CLASS!$N12:$S12,BV$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BW$2),SUMIF(CLASS!$N12:$S12,BW$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BX$2),SUMIF(CLASS!$N12:$S12,BX$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BY$2),SUMIF(CLASS!$N12:$S12,BY$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCT!$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,124904133.92620818,0,0,0,0,0,{"$f":"SUM(CK12:CP12)","v":124904133.92620818},null,0,0,0,0,0,0,{"$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},{"$f":"ROUND((SUM(FK12,FC12,EU12,EM12,EE12,DW12,DO12,DG12,CY12,CQ12,CI12)-C12),1)","v":-181202213.09999999}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"SUM(C10:C12)","v":432490524.03740108},null,null,{"$f":"SUM(F10:F12)","v":115666934.14402314},null,{"$f":"SUM(H10:H12)","v":9226890.3140040096},{"$f":"SUM(I10:I12)","v":10309.468181051136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC10:AC12)","v":0},null,{"$f":"SUM(AE10:AE12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ10:AZ12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC10:CC12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK10:CK12)","v":124904133.92620818},0,0,0,0,0,124904133.92620818,null,{"$f":"SUM(CS10:CS12)","v":0},0,0,0,0,0,0,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,-307586390.10000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1396510000},null,null,{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,F$2),SUMIF(CLASS!$N16:$S16,F$3,CLASS!$E16:$J16))","v":0},null,{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,H$2),SUMIF(CLASS!$N16:$S16,H$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,I$2),SUMIF(CLASS!$N16:$S16,I$3,CLASS!$E16:$J16))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AC$2),SUMIF(CLASS!$N16:$S16,AC$3,CLASS!$E16:$J16))","v":0},null,{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AE$2),SUMIF(CLASS!$N16:$S16,AE$3,CLASS!$E16:$J16))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AZ$2),SUMIF(CLASS!$N16:$S16,AZ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BA$2),SUMIF(CLASS!$N16:$S16,BA$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BB$2),SUMIF(CLASS!$N16:$S16,BB$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BC$2),SUMIF(CLASS!$N16:$S16,BC$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BD$2),SUMIF(CLASS!$N16:$S16,BD$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BE$2),SUMIF(CLASS!$N16:$S16,BE$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BF$2),SUMIF(CLASS!$N16:$S16,BF$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BG$2),SUMIF(CLASS!$N16:$S16,BG$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BH$2),SUMIF(CLASS!$N16:$S16,BH$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BI$2),SUMIF(CLASS!$N16:$S16,BI$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BJ$2),SUMIF(CLASS!$N16:$S16,BJ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BK$2),SUMIF(CLASS!$N16:$S16,BK$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BL$2),SUMIF(CLASS!$N16:$S16,BL$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BM$2),SUMIF(CLASS!$N16:$S16,BM$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BN$2),SUMIF(CLASS!$N16:$S16,BN$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BO$2),SUMIF(CLASS!$N16:$S16,BO$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BP$2),SUMIF(CLASS!$N16:$S16,BP$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BQ$2),SUMIF(CLASS!$N16:$S16,BQ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BR$2),SUMIF(CLASS!$N16:$S16,BR$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BS$2),SUMIF(CLASS!$N16:$S16,BS$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BT$2),SUMIF(CLASS!$N16:$S16,BT$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BU$2),SUMIF(CLASS!$N16:$S16,BU$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BV$2),SUMIF(CLASS!$N16:$S16,BV$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BW$2),SUMIF(CLASS!$N16:$S16,BW$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BX$2),SUMIF(CLASS!$N16:$S16,BX$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BY$2),SUMIF(CLASS!$N16:$S16,BY$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCT!$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:$BL16)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E16:$BA16)","v":0},0,0,{"$f":"SUM(CC16:CH16)","v":0},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},-1396510000]
[{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":729618000},null,null,{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,F$2),SUMIF(CLASS!$N17:$S17,F$3,CLASS!$E17:$J17))","v":0},null,{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,H$2),SUMIF(CLASS!$N17:$S17,H$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,I$2),SUMIF(CLASS!$N17:$S17,I$3,CLASS!$E17:$J17))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AC$2),SUMIF(CLASS!$N17:$S17,AC$3,CLASS!$E17:$J17))","v":0},null,{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AE$2),SUMIF(CLASS!$N17:$S17,AE$3,CLASS!$E17:$J17))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AZ$2),SUMIF(CLASS!$N17:$S17,AZ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BA$2),SUMIF(CLASS!$N17:$S17,BA$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BB$2),SUMIF(CLASS!$N17:$S17,BB$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BC$2),SUMIF(CLASS!$N17:$S17,BC$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BD$2),SUMIF(CLASS!$N17:$S17,BD$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BE$2),SUMIF(CLASS!$N17:$S17,BE$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BF$2),SUMIF(CLASS!$N17:$S17,BF$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BG$2),SUMIF(CLASS!$N17:$S17,BG$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BH$2),SUMIF(CLASS!$N17:$S17,BH$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BI$2),SUMIF(CLASS!$N17:$S17,BI$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BJ$2),SUMIF(CLASS!$N17:$S17,BJ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BK$2),SUMIF(CLASS!$N17:$S17,BK$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BL$2),SUMIF(CLASS!$N17:$S17,BL$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BM$2),SUMIF(CLASS!$N17:$S17,BM$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BN$2),SUMIF(CLASS!$N17:$S17,BN$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BO$2),SUMIF(CLASS!$N17:$S17,BO$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BP$2),SUMIF(CLASS!$N17:$S17,BP$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BQ$2),SUMIF(CLASS!$N17:$S17,BQ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BR$2),SUMIF(CLASS!$N17:$S17,BR$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BS$2),SUMIF(CLASS!$N17:$S17,BS$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BT$2),SUMIF(CLASS!$N17:$S17,BT$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BU$2),SUMIF(CLASS!$N17:$S17,BU$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BV$2),SUMIF(CLASS!$N17:$S17,BV$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BW$2),SUMIF(CLASS!$N17:$S17,BW$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BX$2),SUMIF(CLASS!$N17:$S17,BX$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BY$2),SUMIF(CLASS!$N17:$S17,BY$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCT!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BZ$2),SUMIF(CLASS!$N17:$S17,BZ$3,CLASS!$E17:$J17))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-729618000]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1971707000},null,null,{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,F$2),SUMIF(CLASS!$N18:$S18,F$3,CLASS!$E18:$J18))","v":0},null,{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,H$2),SUMIF(CLASS!$N18:$S18,H$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,I$2),SUMIF(CLASS!$N18:$S18,I$3,CLASS!$E18:$J18))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AC$2),SUMIF(CLASS!$N18:$S18,AC$3,CLASS!$E18:$J18))","v":0},null,{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AE$2),SUMIF(CLASS!$N18:$S18,AE$3,CLASS!$E18:$J18))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AZ$2),SUMIF(CLASS!$N18:$S18,AZ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BA$2),SUMIF(CLASS!$N18:$S18,BA$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BB$2),SUMIF(CLASS!$N18:$S18,BB$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BC$2),SUMIF(CLASS!$N18:$S18,BC$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BD$2),SUMIF(CLASS!$N18:$S18,BD$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BE$2),SUMIF(CLASS!$N18:$S18,BE$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BF$2),SUMIF(CLASS!$N18:$S18,BF$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BG$2),SUMIF(CLASS!$N18:$S18,BG$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BH$2),SUMIF(CLASS!$N18:$S18,BH$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BI$2),SUMIF(CLASS!$N18:$S18,BI$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BJ$2),SUMIF(CLASS!$N18:$S18,BJ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BK$2),SUMIF(CLASS!$N18:$S18,BK$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BL$2),SUMIF(CLASS!$N18:$S18,BL$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BM$2),SUMIF(CLASS!$N18:$S18,BM$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BN$2),SUMIF(CLASS!$N18:$S18,BN$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BO$2),SUMIF(CLASS!$N18:$S18,BO$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BP$2),SUMIF(CLASS!$N18:$S18,BP$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BQ$2),SUMIF(CLASS!$N18:$S18,BQ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BR$2),SUMIF(CLASS!$N18:$S18,BR$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BS$2),SUMIF(CLASS!$N18:$S18,BS$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BT$2),SUMIF(CLASS!$N18:$S18,BT$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BU$2),SUMIF(CLASS!$N18:$S18,BU$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BV$2),SUMIF(CLASS!$N18:$S18,BV$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BW$2),SUMIF(CLASS!$N18:$S18,BW$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BX$2),SUMIF(CLASS!$N18:$S18,BX$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BY$2),SUMIF(CLASS!$N18:$S18,BY$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCT!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BZ$2),SUMIF(CLASS!$N18:$S18,BZ$3,CLASS!$E18:$J18))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1971707000]
[{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},null,null,{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,F$2),SUMIF(CLASS!$N19:$S19,F$3,CLASS!$E19:$J19))","v":0},null,{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,H$2),SUMIF(CLASS!$N19:$S19,H$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,I$2),SUMIF(CLASS!$N19:$S19,I$3,CLASS!$E19:$J19))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AC$2),SUMIF(CLASS!$N19:$S19,AC$3,CLASS!$E19:$J19))","v":0},null,{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AE$2),SUMIF(CLASS!$N19:$S19,AE$3,CLASS!$E19:$J19))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AZ$2),SUMIF(CLASS!$N19:$S19,AZ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BA$2),SUMIF(CLASS!$N19:$S19,BA$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BB$2),SUMIF(CLASS!$N19:$S19,BB$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BC$2),SUMIF(CLASS!$N19:$S19,BC$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BD$2),SUMIF(CLASS!$N19:$S19,BD$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BE$2),SUMIF(CLASS!$N19:$S19,BE$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BF$2),SUMIF(CLASS!$N19:$S19,BF$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BG$2),SUMIF(CLASS!$N19:$S19,BG$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BH$2),SUMIF(CLASS!$N19:$S19,BH$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BI$2),SUMIF(CLASS!$N19:$S19,BI$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BJ$2),SUMIF(CLASS!$N19:$S19,BJ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BK$2),SUMIF(CLASS!$N19:$S19,BK$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BL$2),SUMIF(CLASS!$N19:$S19,BL$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BM$2),SUMIF(CLASS!$N19:$S19,BM$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BN$2),SUMIF(CLASS!$N19:$S19,BN$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BO$2),SUMIF(CLASS!$N19:$S19,BO$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BP$2),SUMIF(CLASS!$N19:$S19,BP$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BQ$2),SUMIF(CLASS!$N19:$S19,BQ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BR$2),SUMIF(CLASS!$N19:$S19,BR$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BS$2),SUMIF(CLASS!$N19:$S19,BS$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BT$2),SUMIF(CLASS!$N19:$S19,BT$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BU$2),SUMIF(CLASS!$N19:$S19,BU$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BV$2),SUMIF(CLASS!$N19:$S19,BV$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BW$2),SUMIF(CLASS!$N19:$S19,BW$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BX$2),SUMIF(CLASS!$N19:$S19,BX$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BY$2),SUMIF(CLASS!$N19:$S19,BY$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,F$2),SUMIF(CLASS!$N20:$S20,F$3,CLASS!$E20:$J20))","v":0},null,{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,H$2),SUMIF(CLASS!$N20:$S20,H$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,I$2),SUMIF(CLASS!$N20:$S20,I$3,CLASS!$E20:$J20))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AC$2),SUMIF(CLASS!$N20:$S20,AC$3,CLASS!$E20:$J20))","v":0},null,{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AE$2),SUMIF(CLASS!$N20:$S20,AE$3,CLASS!$E20:$J20))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AZ$2),SUMIF(CLASS!$N20:$S20,AZ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BA$2),SUMIF(CLASS!$N20:$S20,BA$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BB$2),SUMIF(CLASS!$N20:$S20,BB$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BC$2),SUMIF(CLASS!$N20:$S20,BC$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BD$2),SUMIF(CLASS!$N20:$S20,BD$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BE$2),SUMIF(CLASS!$N20:$S20,BE$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BF$2),SUMIF(CLASS!$N20:$S20,BF$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BG$2),SUMIF(CLASS!$N20:$S20,BG$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BH$2),SUMIF(CLASS!$N20:$S20,BH$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BI$2),SUMIF(CLASS!$N20:$S20,BI$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BJ$2),SUMIF(CLASS!$N20:$S20,BJ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BK$2),SUMIF(CLASS!$N20:$S20,BK$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BL$2),SUMIF(CLASS!$N20:$S20,BL$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BM$2),SUMIF(CLASS!$N20:$S20,BM$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BN$2),SUMIF(CLASS!$N20:$S20,BN$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BO$2),SUMIF(CLASS!$N20:$S20,BO$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BP$2),SUMIF(CLASS!$N20:$S20,BP$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BQ$2),SUMIF(CLASS!$N20:$S20,BQ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BR$2),SUMIF(CLASS!$N20:$S20,BR$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BS$2),SUMIF(CLASS!$N20:$S20,BS$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BT$2),SUMIF(CLASS!$N20:$S20,BT$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BU$2),SUMIF(CLASS!$N20:$S20,BU$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BV$2),SUMIF(CLASS!$N20:$S20,BV$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BW$2),SUMIF(CLASS!$N20:$S20,BW$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BX$2),SUMIF(CLASS!$N20:$S20,BX$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BY$2),SUMIF(CLASS!$N20:$S20,BY$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,F$2),SUMIF(CLASS!$N21:$S21,F$3,CLASS!$E21:$J21))","v":0},null,{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,H$2),SUMIF(CLASS!$N21:$S21,H$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,I$2),SUMIF(CLASS!$N21:$S21,I$3,CLASS!$E21:$J21))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AC$2),SUMIF(CLASS!$N21:$S21,AC$3,CLASS!$E21:$J21))","v":0},null,{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AE$2),SUMIF(CLASS!$N21:$S21,AE$3,CLASS!$E21:$J21))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AZ$2),SUMIF(CLASS!$N21:$S21,AZ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BA$2),SUMIF(CLASS!$N21:$S21,BA$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BB$2),SUMIF(CLASS!$N21:$S21,BB$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BC$2),SUMIF(CLASS!$N21:$S21,BC$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BD$2),SUMIF(CLASS!$N21:$S21,BD$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BE$2),SUMIF(CLASS!$N21:$S21,BE$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BF$2),SUMIF(CLASS!$N21:$S21,BF$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BG$2),SUMIF(CLASS!$N21:$S21,BG$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BH$2),SUMIF(CLASS!$N21:$S21,BH$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BI$2),SUMIF(CLASS!$N21:$S21,BI$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BJ$2),SUMIF(CLASS!$N21:$S21,BJ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BK$2),SUMIF(CLASS!$N21:$S21,BK$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BL$2),SUMIF(CLASS!$N21:$S21,BL$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BM$2),SUMIF(CLASS!$N21:$S21,BM$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BN$2),SUMIF(CLASS!$N21:$S21,BN$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BO$2),SUMIF(CLASS!$N21:$S21,BO$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BP$2),SUMIF(CLASS!$N21:$S21,BP$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BQ$2),SUMIF(CLASS!$N21:$S21,BQ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BR$2),SUMIF(CLASS!$N21:$S21,BR$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BS$2),SUMIF(CLASS!$N21:$S21,BS$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BT$2),SUMIF(CLASS!$N21:$S21,BT$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BU$2),SUMIF(CLASS!$N21:$S21,BU$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BV$2),SUMIF(CLASS!$N21:$S21,BV$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BW$2),SUMIF(CLASS!$N21:$S21,BW$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BX$2),SUMIF(CLASS!$N21:$S21,BX$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BY$2),SUMIF(CLASS!$N21:$S21,BY$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,F$2),SUMIF(CLASS!$N22:$S22,F$3,CLASS!$E22:$J22))","v":0},null,{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,H$2),SUMIF(CLASS!$N22:$S22,H$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,I$2),SUMIF(CLASS!$N22:$S22,I$3,CLASS!$E22:$J22))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AC$2),SUMIF(CLASS!$N22:$S22,AC$3,CLASS!$E22:$J22))","v":0},null,{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AE$2),SUMIF(CLASS!$N22:$S22,AE$3,CLASS!$E22:$J22))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AZ$2),SUMIF(CLASS!$N22:$S22,AZ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BA$2),SUMIF(CLASS!$N22:$S22,BA$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BB$2),SUMIF(CLASS!$N22:$S22,BB$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BC$2),SUMIF(CLASS!$N22:$S22,BC$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BD$2),SUMIF(CLASS!$N22:$S22,BD$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BE$2),SUMIF(CLASS!$N22:$S22,BE$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BF$2),SUMIF(CLASS!$N22:$S22,BF$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BG$2),SUMIF(CLASS!$N22:$S22,BG$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BH$2),SUMIF(CLASS!$N22:$S22,BH$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BI$2),SUMIF(CLASS!$N22:$S22,BI$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BJ$2),SUMIF(CLASS!$N22:$S22,BJ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BK$2),SUMIF(CLASS!$N22:$S22,BK$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BL$2),SUMIF(CLASS!$N22:$S22,BL$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BM$2),SUMIF(CLASS!$N22:$S22,BM$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BN$2),SUMIF(CLASS!$N22:$S22,BN$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BO$2),SUMIF(CLASS!$N22:$S22,BO$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BP$2),SUMIF(CLASS!$N22:$S22,BP$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BQ$2),SUMIF(CLASS!$N22:$S22,BQ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BR$2),SUMIF(CLASS!$N22:$S22,BR$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BS$2),SUMIF(CLASS!$N22:$S22,BS$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BT$2),SUMIF(CLASS!$N22:$S22,BT$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BU$2),SUMIF(CLASS!$N22:$S22,BU$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BV$2),SUMIF(CLASS!$N22:$S22,BV$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BW$2),SUMIF(CLASS!$N22:$S22,BW$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BX$2),SUMIF(CLASS!$N22:$S22,BX$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BY$2),SUMIF(CLASS!$N22:$S22,BY$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,F$2),SUMIF(CLASS!$N23:$S23,F$3,CLASS!$E23:$J23))","v":0},null,{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,H$2),SUMIF(CLASS!$N23:$S23,H$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,I$2),SUMIF(CLASS!$N23:$S23,I$3,CLASS!$E23:$J23))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AC$2),SUMIF(CLASS!$N23:$S23,AC$3,CLASS!$E23:$J23))","v":0},null,{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AE$2),SUMIF(CLASS!$N23:$S23,AE$3,CLASS!$E23:$J23))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AZ$2),SUMIF(CLASS!$N23:$S23,AZ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BA$2),SUMIF(CLASS!$N23:$S23,BA$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BB$2),SUMIF(CLASS!$N23:$S23,BB$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BC$2),SUMIF(CLASS!$N23:$S23,BC$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BD$2),SUMIF(CLASS!$N23:$S23,BD$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BE$2),SUMIF(CLASS!$N23:$S23,BE$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BF$2),SUMIF(CLASS!$N23:$S23,BF$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BG$2),SUMIF(CLASS!$N23:$S23,BG$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BH$2),SUMIF(CLASS!$N23:$S23,BH$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BI$2),SUMIF(CLASS!$N23:$S23,BI$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BJ$2),SUMIF(CLASS!$N23:$S23,BJ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BK$2),SUMIF(CLASS!$N23:$S23,BK$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BL$2),SUMIF(CLASS!$N23:$S23,BL$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BM$2),SUMIF(CLASS!$N23:$S23,BM$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BN$2),SUMIF(CLASS!$N23:$S23,BN$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BO$2),SUMIF(CLASS!$N23:$S23,BO$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BP$2),SUMIF(CLASS!$N23:$S23,BP$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BQ$2),SUMIF(CLASS!$N23:$S23,BQ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BR$2),SUMIF(CLASS!$N23:$S23,BR$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BS$2),SUMIF(CLASS!$N23:$S23,BS$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BT$2),SUMIF(CLASS!$N23:$S23,BT$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BU$2),SUMIF(CLASS!$N23:$S23,BU$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BV$2),SUMIF(CLASS!$N23:$S23,BV$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BW$2),SUMIF(CLASS!$N23:$S23,BW$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BX$2),SUMIF(CLASS!$N23:$S23,BX$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BY$2),SUMIF(CLASS!$N23:$S23,BY$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,F$2),SUMIF(CLASS!$N24:$S24,F$3,CLASS!$E24:$J24))","v":0},null,{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,H$2),SUMIF(CLASS!$N24:$S24,H$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,I$2),SUMIF(CLASS!$N24:$S24,I$3,CLASS!$E24:$J24))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AC$2),SUMIF(CLASS!$N24:$S24,AC$3,CLASS!$E24:$J24))","v":0},null,{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AE$2),SUMIF(CLASS!$N24:$S24,AE$3,CLASS!$E24:$J24))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AZ$2),SUMIF(CLASS!$N24:$S24,AZ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BA$2),SUMIF(CLASS!$N24:$S24,BA$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BB$2),SUMIF(CLASS!$N24:$S24,BB$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BC$2),SUMIF(CLASS!$N24:$S24,BC$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BD$2),SUMIF(CLASS!$N24:$S24,BD$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BE$2),SUMIF(CLASS!$N24:$S24,BE$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BF$2),SUMIF(CLASS!$N24:$S24,BF$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BG$2),SUMIF(CLASS!$N24:$S24,BG$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BH$2),SUMIF(CLASS!$N24:$S24,BH$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BI$2),SUMIF(CLASS!$N24:$S24,BI$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BJ$2),SUMIF(CLASS!$N24:$S24,BJ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BK$2),SUMIF(CLASS!$N24:$S24,BK$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BL$2),SUMIF(CLASS!$N24:$S24,BL$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BM$2),SUMIF(CLASS!$N24:$S24,BM$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BN$2),SUMIF(CLASS!$N24:$S24,BN$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BO$2),SUMIF(CLASS!$N24:$S24,BO$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BP$2),SUMIF(CLASS!$N24:$S24,BP$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BQ$2),SUMIF(CLASS!$N24:$S24,BQ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BR$2),SUMIF(CLASS!$N24:$S24,BR$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BS$2),SUMIF(CLASS!$N24:$S24,BS$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BT$2),SUMIF(CLASS!$N24:$S24,BT$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BU$2),SUMIF(CLASS!$N24:$S24,BU$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BV$2),SUMIF(CLASS!$N24:$S24,BV$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BW$2),SUMIF(CLASS!$N24:$S24,BW$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BX$2),SUMIF(CLASS!$N24:$S24,BX$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BY$2),SUMIF(CLASS!$N24:$S24,BY$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,F$2),SUMIF(CLASS!$N25:$S25,F$3,CLASS!$E25:$J25))","v":0},null,{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,H$2),SUMIF(CLASS!$N25:$S25,H$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,I$2),SUMIF(CLASS!$N25:$S25,I$3,CLASS!$E25:$J25))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AC$2),SUMIF(CLASS!$N25:$S25,AC$3,CLASS!$E25:$J25))","v":0},null,{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AE$2),SUMIF(CLASS!$N25:$S25,AE$3,CLASS!$E25:$J25))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AZ$2),SUMIF(CLASS!$N25:$S25,AZ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BA$2),SUMIF(CLASS!$N25:$S25,BA$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BB$2),SUMIF(CLASS!$N25:$S25,BB$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BC$2),SUMIF(CLASS!$N25:$S25,BC$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BD$2),SUMIF(CLASS!$N25:$S25,BD$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BE$2),SUMIF(CLASS!$N25:$S25,BE$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BF$2),SUMIF(CLASS!$N25:$S25,BF$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BG$2),SUMIF(CLASS!$N25:$S25,BG$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BH$2),SUMIF(CLASS!$N25:$S25,BH$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BI$2),SUMIF(CLASS!$N25:$S25,BI$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BJ$2),SUMIF(CLASS!$N25:$S25,BJ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BK$2),SUMIF(CLASS!$N25:$S25,BK$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BL$2),SUMIF(CLASS!$N25:$S25,BL$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BM$2),SUMIF(CLASS!$N25:$S25,BM$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BN$2),SUMIF(CLASS!$N25:$S25,BN$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BO$2),SUMIF(CLASS!$N25:$S25,BO$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BP$2),SUMIF(CLASS!$N25:$S25,BP$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BQ$2),SUMIF(CLASS!$N25:$S25,BQ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BR$2),SUMIF(CLASS!$N25:$S25,BR$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BS$2),SUMIF(CLASS!$N25:$S25,BS$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BT$2),SUMIF(CLASS!$N25:$S25,BT$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BU$2),SUMIF(CLASS!$N25:$S25,BU$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BV$2),SUMIF(CLASS!$N25:$S25,BV$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BW$2),SUMIF(CLASS!$N25:$S25,BW$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BX$2),SUMIF(CLASS!$N25:$S25,BX$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BY$2),SUMIF(CLASS!$N25:$S25,BY$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,F$2),SUMIF(CLASS!$N26:$S26,F$3,CLASS!$E26:$J26))","v":0},null,{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,H$2),SUMIF(CLASS!$N26:$S26,H$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,I$2),SUMIF(CLASS!$N26:$S26,I$3,CLASS!$E26:$J26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AC$2),SUMIF(CLASS!$N26:$S26,AC$3,CLASS!$E26:$J26))","v":0},null,{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AE$2),SUMIF(CLASS!$N26:$S26,AE$3,CLASS!$E26:$J26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AZ$2),SUMIF(CLASS!$N26:$S26,AZ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BA$2),SUMIF(CLASS!$N26:$S26,BA$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BB$2),SUMIF(CLASS!$N26:$S26,BB$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BC$2),SUMIF(CLASS!$N26:$S26,BC$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BD$2),SUMIF(CLASS!$N26:$S26,BD$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BE$2),SUMIF(CLASS!$N26:$S26,BE$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BF$2),SUMIF(CLASS!$N26:$S26,BF$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BG$2),SUMIF(CLASS!$N26:$S26,BG$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BH$2),SUMIF(CLASS!$N26:$S26,BH$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BI$2),SUMIF(CLASS!$N26:$S26,BI$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BJ$2),SUMIF(CLASS!$N26:$S26,BJ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BK$2),SUMIF(CLASS!$N26:$S26,BK$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BL$2),SUMIF(CLASS!$N26:$S26,BL$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BM$2),SUMIF(CLASS!$N26:$S26,BM$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BN$2),SUMIF(CLASS!$N26:$S26,BN$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BO$2),SUMIF(CLASS!$N26:$S26,BO$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BP$2),SUMIF(CLASS!$N26:$S26,BP$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BQ$2),SUMIF(CLASS!$N26:$S26,BQ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BR$2),SUMIF(CLASS!$N26:$S26,BR$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BS$2),SUMIF(CLASS!$N26:$S26,BS$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BT$2),SUMIF(CLASS!$N26:$S26,BT$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BU$2),SUMIF(CLASS!$N26:$S26,BU$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BV$2),SUMIF(CLASS!$N26:$S26,BV$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BW$2),SUMIF(CLASS!$N26:$S26,BW$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BX$2),SUMIF(CLASS!$N26:$S26,BX$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BY$2),SUMIF(CLASS!$N26:$S26,BY$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,F$2),SUMIF(CLASS!$N27:$S27,F$3,CLASS!$E27:$J27))","v":0},null,{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,H$2),SUMIF(CLASS!$N27:$S27,H$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,I$2),SUMIF(CLASS!$N27:$S27,I$3,CLASS!$E27:$J27))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AC$2),SUMIF(CLASS!$N27:$S27,AC$3,CLASS!$E27:$J27))","v":0},null,{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AE$2),SUMIF(CLASS!$N27:$S27,AE$3,CLASS!$E27:$J27))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AZ$2),SUMIF(CLASS!$N27:$S27,AZ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BA$2),SUMIF(CLASS!$N27:$S27,BA$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BB$2),SUMIF(CLASS!$N27:$S27,BB$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BC$2),SUMIF(CLASS!$N27:$S27,BC$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BD$2),SUMIF(CLASS!$N27:$S27,BD$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BE$2),SUMIF(CLASS!$N27:$S27,BE$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BF$2),SUMIF(CLASS!$N27:$S27,BF$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BG$2),SUMIF(CLASS!$N27:$S27,BG$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BH$2),SUMIF(CLASS!$N27:$S27,BH$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BI$2),SUMIF(CLASS!$N27:$S27,BI$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BJ$2),SUMIF(CLASS!$N27:$S27,BJ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BK$2),SUMIF(CLASS!$N27:$S27,BK$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BL$2),SUMIF(CLASS!$N27:$S27,BL$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BM$2),SUMIF(CLASS!$N27:$S27,BM$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BN$2),SUMIF(CLASS!$N27:$S27,BN$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BO$2),SUMIF(CLASS!$N27:$S27,BO$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BP$2),SUMIF(CLASS!$N27:$S27,BP$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BQ$2),SUMIF(CLASS!$N27:$S27,BQ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BR$2),SUMIF(CLASS!$N27:$S27,BR$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BS$2),SUMIF(CLASS!$N27:$S27,BS$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BT$2),SUMIF(CLASS!$N27:$S27,BT$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BU$2),SUMIF(CLASS!$N27:$S27,BU$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BV$2),SUMIF(CLASS!$N27:$S27,BV$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BW$2),SUMIF(CLASS!$N27:$S27,BW$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BX$2),SUMIF(CLASS!$N27:$S27,BX$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BY$2),SUMIF(CLASS!$N27:$S27,BY$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCT!$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"},{"$f":"SUM(C16:C27)","v":4097835000},null,null,{"$f":"SUM(F16:F27)","v":0},null,{"$f":"SUM(H16:H27)","v":0},{"$f":"SUM(I16:I27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC16:AC27)","v":0},null,{"$f":"SUM(AE16:AE27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ16:AZ27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC16:CC27)","v":0},0,0,0,0,0,0,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,-4097835000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},null,null,{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,F$2),SUMIF(CLASS!$N31:$S31,F$3,CLASS!$E31:$J31))","v":0},null,{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,H$2),SUMIF(CLASS!$N31:$S31,H$3,CLASS!$E31:$J31))","v":1231639678.3700972},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,I$2),SUMIF(CLASS!$N31:$S31,I$3,CLASS!$E31:$J31))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AC$2),SUMIF(CLASS!$N31:$S31,AC$3,CLASS!$E31:$J31))","v":0},null,{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AE$2),SUMIF(CLASS!$N31:$S31,AE$3,CLASS!$E31:$J31))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AZ$2),SUMIF(CLASS!$N31:$S31,AZ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BA$2),SUMIF(CLASS!$N31:$S31,BA$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BB$2),SUMIF(CLASS!$N31:$S31,BB$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BC$2),SUMIF(CLASS!$N31:$S31,BC$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BD$2),SUMIF(CLASS!$N31:$S31,BD$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BE$2),SUMIF(CLASS!$N31:$S31,BE$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BF$2),SUMIF(CLASS!$N31:$S31,BF$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BG$2),SUMIF(CLASS!$N31:$S31,BG$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BH$2),SUMIF(CLASS!$N31:$S31,BH$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BI$2),SUMIF(CLASS!$N31:$S31,BI$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BJ$2),SUMIF(CLASS!$N31:$S31,BJ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BK$2),SUMIF(CLASS!$N31:$S31,BK$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BL$2),SUMIF(CLASS!$N31:$S31,BL$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BM$2),SUMIF(CLASS!$N31:$S31,BM$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BN$2),SUMIF(CLASS!$N31:$S31,BN$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BO$2),SUMIF(CLASS!$N31:$S31,BO$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BP$2),SUMIF(CLASS!$N31:$S31,BP$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BQ$2),SUMIF(CLASS!$N31:$S31,BQ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BR$2),SUMIF(CLASS!$N31:$S31,BR$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BS$2),SUMIF(CLASS!$N31:$S31,BS$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BT$2),SUMIF(CLASS!$N31:$S31,BT$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BU$2),SUMIF(CLASS!$N31:$S31,BU$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BV$2),SUMIF(CLASS!$N31:$S31,BV$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BW$2),SUMIF(CLASS!$N31:$S31,BW$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BX$2),SUMIF(CLASS!$N31:$S31,BX$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BY$2),SUMIF(CLASS!$N31:$S31,BY$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCT!$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:$BL31)","v":1231639678.3700972},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E31:$BA31)","v":0},0,0,{"$f":"SUM(CK31:CP31)","v":1231639678.3700972},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":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},null,null,{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,F$2),SUMIF(CLASS!$N32:$S32,F$3,CLASS!$E32:$J32))","v":176912910.8499999},null,{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,H$2),SUMIF(CLASS!$N32:$S32,H$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,I$2),SUMIF(CLASS!$N32:$S32,I$3,CLASS!$E32:$J32))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AC$2),SUMIF(CLASS!$N32:$S32,AC$3,CLASS!$E32:$J32))","v":0},null,{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AE$2),SUMIF(CLASS!$N32:$S32,AE$3,CLASS!$E32:$J32))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AZ$2),SUMIF(CLASS!$N32:$S32,AZ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BA$2),SUMIF(CLASS!$N32:$S32,BA$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BB$2),SUMIF(CLASS!$N32:$S32,BB$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BC$2),SUMIF(CLASS!$N32:$S32,BC$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BD$2),SUMIF(CLASS!$N32:$S32,BD$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BE$2),SUMIF(CLASS!$N32:$S32,BE$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BF$2),SUMIF(CLASS!$N32:$S32,BF$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BG$2),SUMIF(CLASS!$N32:$S32,BG$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BH$2),SUMIF(CLASS!$N32:$S32,BH$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BI$2),SUMIF(CLASS!$N32:$S32,BI$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BJ$2),SUMIF(CLASS!$N32:$S32,BJ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BK$2),SUMIF(CLASS!$N32:$S32,BK$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BL$2),SUMIF(CLASS!$N32:$S32,BL$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BM$2),SUMIF(CLASS!$N32:$S32,BM$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BN$2),SUMIF(CLASS!$N32:$S32,BN$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BO$2),SUMIF(CLASS!$N32:$S32,BO$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BP$2),SUMIF(CLASS!$N32:$S32,BP$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BQ$2),SUMIF(CLASS!$N32:$S32,BQ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BR$2),SUMIF(CLASS!$N32:$S32,BR$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BS$2),SUMIF(CLASS!$N32:$S32,BS$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BT$2),SUMIF(CLASS!$N32:$S32,BT$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BU$2),SUMIF(CLASS!$N32:$S32,BU$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BV$2),SUMIF(CLASS!$N32:$S32,BV$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BW$2),SUMIF(CLASS!$N32:$S32,BW$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BX$2),SUMIF(CLASS!$N32:$S32,BX$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BY$2),SUMIF(CLASS!$N32:$S32,BY$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCT!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BZ$2),SUMIF(CLASS!$N32:$S32,BZ$3,CLASS!$E32:$J32))","v":0},null,null,0,0,0,0,0,0,0,null,176912910.8499999,0,0,0,0,0,176912910.8499999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},null,null,{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,F$2),SUMIF(CLASS!$N33:$S33,F$3,CLASS!$E33:$J33))","v":0},null,{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,H$2),SUMIF(CLASS!$N33:$S33,H$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,I$2),SUMIF(CLASS!$N33:$S33,I$3,CLASS!$E33:$J33))","v":405246.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AC$2),SUMIF(CLASS!$N33:$S33,AC$3,CLASS!$E33:$J33))","v":0},null,{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AE$2),SUMIF(CLASS!$N33:$S33,AE$3,CLASS!$E33:$J33))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AZ$2),SUMIF(CLASS!$N33:$S33,AZ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BA$2),SUMIF(CLASS!$N33:$S33,BA$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BB$2),SUMIF(CLASS!$N33:$S33,BB$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BC$2),SUMIF(CLASS!$N33:$S33,BC$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BD$2),SUMIF(CLASS!$N33:$S33,BD$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BE$2),SUMIF(CLASS!$N33:$S33,BE$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BF$2),SUMIF(CLASS!$N33:$S33,BF$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BG$2),SUMIF(CLASS!$N33:$S33,BG$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BH$2),SUMIF(CLASS!$N33:$S33,BH$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BI$2),SUMIF(CLASS!$N33:$S33,BI$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BJ$2),SUMIF(CLASS!$N33:$S33,BJ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BK$2),SUMIF(CLASS!$N33:$S33,BK$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BL$2),SUMIF(CLASS!$N33:$S33,BL$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BM$2),SUMIF(CLASS!$N33:$S33,BM$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BN$2),SUMIF(CLASS!$N33:$S33,BN$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BO$2),SUMIF(CLASS!$N33:$S33,BO$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BP$2),SUMIF(CLASS!$N33:$S33,BP$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BQ$2),SUMIF(CLASS!$N33:$S33,BQ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BR$2),SUMIF(CLASS!$N33:$S33,BR$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BS$2),SUMIF(CLASS!$N33:$S33,BS$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BT$2),SUMIF(CLASS!$N33:$S33,BT$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BU$2),SUMIF(CLASS!$N33:$S33,BU$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BV$2),SUMIF(CLASS!$N33:$S33,BV$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BW$2),SUMIF(CLASS!$N33:$S33,BW$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BX$2),SUMIF(CLASS!$N33:$S33,BX$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BY$2),SUMIF(CLASS!$N33:$S33,BY$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCT!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BZ$2),SUMIF(CLASS!$N33:$S33,BZ$3,CLASS!$E33:$J33))","v":0},null,null,0,0,0,0,0,0,0,null,405246.36,0,0,0,0,0,405246.36,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},null,null,{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,F$2),SUMIF(CLASS!$N34:$S34,F$3,CLASS!$E34:$J34))","v":185779290.94},null,{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,H$2),SUMIF(CLASS!$N34:$S34,H$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,I$2),SUMIF(CLASS!$N34:$S34,I$3,CLASS!$E34:$J34))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AC$2),SUMIF(CLASS!$N34:$S34,AC$3,CLASS!$E34:$J34))","v":0},null,{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AE$2),SUMIF(CLASS!$N34:$S34,AE$3,CLASS!$E34:$J34))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AZ$2),SUMIF(CLASS!$N34:$S34,AZ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BA$2),SUMIF(CLASS!$N34:$S34,BA$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BB$2),SUMIF(CLASS!$N34:$S34,BB$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BC$2),SUMIF(CLASS!$N34:$S34,BC$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BD$2),SUMIF(CLASS!$N34:$S34,BD$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BE$2),SUMIF(CLASS!$N34:$S34,BE$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BF$2),SUMIF(CLASS!$N34:$S34,BF$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BG$2),SUMIF(CLASS!$N34:$S34,BG$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BH$2),SUMIF(CLASS!$N34:$S34,BH$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BI$2),SUMIF(CLASS!$N34:$S34,BI$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BJ$2),SUMIF(CLASS!$N34:$S34,BJ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BK$2),SUMIF(CLASS!$N34:$S34,BK$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BL$2),SUMIF(CLASS!$N34:$S34,BL$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BM$2),SUMIF(CLASS!$N34:$S34,BM$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BN$2),SUMIF(CLASS!$N34:$S34,BN$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BO$2),SUMIF(CLASS!$N34:$S34,BO$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BP$2),SUMIF(CLASS!$N34:$S34,BP$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BQ$2),SUMIF(CLASS!$N34:$S34,BQ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BR$2),SUMIF(CLASS!$N34:$S34,BR$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BS$2),SUMIF(CLASS!$N34:$S34,BS$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BT$2),SUMIF(CLASS!$N34:$S34,BT$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BU$2),SUMIF(CLASS!$N34:$S34,BU$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BV$2),SUMIF(CLASS!$N34:$S34,BV$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BW$2),SUMIF(CLASS!$N34:$S34,BW$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BX$2),SUMIF(CLASS!$N34:$S34,BX$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BY$2),SUMIF(CLASS!$N34:$S34,BY$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCT!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BZ$2),SUMIF(CLASS!$N34:$S34,BZ$3,CLASS!$E34:$J34))","v":0},null,null,0,0,0,0,0,0,0,null,185779290.94,0,0,0,0,0,185779290.94,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},null,null,{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,F$2),SUMIF(CLASS!$N35:$S35,F$3,CLASS!$E35:$J35))","v":0},null,{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,H$2),SUMIF(CLASS!$N35:$S35,H$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,I$2),SUMIF(CLASS!$N35:$S35,I$3,CLASS!$E35:$J35))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AC$2),SUMIF(CLASS!$N35:$S35,AC$3,CLASS!$E35:$J35))","v":0},null,{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AE$2),SUMIF(CLASS!$N35:$S35,AE$3,CLASS!$E35:$J35))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AZ$2),SUMIF(CLASS!$N35:$S35,AZ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BA$2),SUMIF(CLASS!$N35:$S35,BA$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BB$2),SUMIF(CLASS!$N35:$S35,BB$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BC$2),SUMIF(CLASS!$N35:$S35,BC$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BD$2),SUMIF(CLASS!$N35:$S35,BD$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BE$2),SUMIF(CLASS!$N35:$S35,BE$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BF$2),SUMIF(CLASS!$N35:$S35,BF$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BG$2),SUMIF(CLASS!$N35:$S35,BG$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BH$2),SUMIF(CLASS!$N35:$S35,BH$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BI$2),SUMIF(CLASS!$N35:$S35,BI$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BJ$2),SUMIF(CLASS!$N35:$S35,BJ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BK$2),SUMIF(CLASS!$N35:$S35,BK$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BL$2),SUMIF(CLASS!$N35:$S35,BL$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BM$2),SUMIF(CLASS!$N35:$S35,BM$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BN$2),SUMIF(CLASS!$N35:$S35,BN$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BO$2),SUMIF(CLASS!$N35:$S35,BO$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BP$2),SUMIF(CLASS!$N35:$S35,BP$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BQ$2),SUMIF(CLASS!$N35:$S35,BQ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BR$2),SUMIF(CLASS!$N35:$S35,BR$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BS$2),SUMIF(CLASS!$N35:$S35,BS$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BT$2),SUMIF(CLASS!$N35:$S35,BT$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BU$2),SUMIF(CLASS!$N35:$S35,BU$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BV$2),SUMIF(CLASS!$N35:$S35,BV$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BW$2),SUMIF(CLASS!$N35:$S35,BW$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BX$2),SUMIF(CLASS!$N35:$S35,BX$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BY$2),SUMIF(CLASS!$N35:$S35,BY$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,F$2),SUMIF(CLASS!$N36:$S36,F$3,CLASS!$E36:$J36))","v":0},null,{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,H$2),SUMIF(CLASS!$N36:$S36,H$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,I$2),SUMIF(CLASS!$N36:$S36,I$3,CLASS!$E36:$J36))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AC$2),SUMIF(CLASS!$N36:$S36,AC$3,CLASS!$E36:$J36))","v":0},null,{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AE$2),SUMIF(CLASS!$N36:$S36,AE$3,CLASS!$E36:$J36))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AZ$2),SUMIF(CLASS!$N36:$S36,AZ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BA$2),SUMIF(CLASS!$N36:$S36,BA$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BB$2),SUMIF(CLASS!$N36:$S36,BB$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BC$2),SUMIF(CLASS!$N36:$S36,BC$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BD$2),SUMIF(CLASS!$N36:$S36,BD$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BE$2),SUMIF(CLASS!$N36:$S36,BE$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BF$2),SUMIF(CLASS!$N36:$S36,BF$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BG$2),SUMIF(CLASS!$N36:$S36,BG$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BH$2),SUMIF(CLASS!$N36:$S36,BH$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BI$2),SUMIF(CLASS!$N36:$S36,BI$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BJ$2),SUMIF(CLASS!$N36:$S36,BJ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BK$2),SUMIF(CLASS!$N36:$S36,BK$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BL$2),SUMIF(CLASS!$N36:$S36,BL$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BM$2),SUMIF(CLASS!$N36:$S36,BM$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BN$2),SUMIF(CLASS!$N36:$S36,BN$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BO$2),SUMIF(CLASS!$N36:$S36,BO$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BP$2),SUMIF(CLASS!$N36:$S36,BP$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BQ$2),SUMIF(CLASS!$N36:$S36,BQ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BR$2),SUMIF(CLASS!$N36:$S36,BR$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BS$2),SUMIF(CLASS!$N36:$S36,BS$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BT$2),SUMIF(CLASS!$N36:$S36,BT$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BU$2),SUMIF(CLASS!$N36:$S36,BU$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BV$2),SUMIF(CLASS!$N36:$S36,BV$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BW$2),SUMIF(CLASS!$N36:$S36,BW$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BX$2),SUMIF(CLASS!$N36:$S36,BX$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BY$2),SUMIF(CLASS!$N36:$S36,BY$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,F$2),SUMIF(CLASS!$N37:$S37,F$3,CLASS!$E37:$J37))","v":0},null,{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,H$2),SUMIF(CLASS!$N37:$S37,H$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,I$2),SUMIF(CLASS!$N37:$S37,I$3,CLASS!$E37:$J37))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AC$2),SUMIF(CLASS!$N37:$S37,AC$3,CLASS!$E37:$J37))","v":0},null,{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AE$2),SUMIF(CLASS!$N37:$S37,AE$3,CLASS!$E37:$J37))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AZ$2),SUMIF(CLASS!$N37:$S37,AZ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BA$2),SUMIF(CLASS!$N37:$S37,BA$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BB$2),SUMIF(CLASS!$N37:$S37,BB$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BC$2),SUMIF(CLASS!$N37:$S37,BC$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BD$2),SUMIF(CLASS!$N37:$S37,BD$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BE$2),SUMIF(CLASS!$N37:$S37,BE$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BF$2),SUMIF(CLASS!$N37:$S37,BF$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BG$2),SUMIF(CLASS!$N37:$S37,BG$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BH$2),SUMIF(CLASS!$N37:$S37,BH$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BI$2),SUMIF(CLASS!$N37:$S37,BI$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BJ$2),SUMIF(CLASS!$N37:$S37,BJ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BK$2),SUMIF(CLASS!$N37:$S37,BK$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BL$2),SUMIF(CLASS!$N37:$S37,BL$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BM$2),SUMIF(CLASS!$N37:$S37,BM$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BN$2),SUMIF(CLASS!$N37:$S37,BN$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BO$2),SUMIF(CLASS!$N37:$S37,BO$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BP$2),SUMIF(CLASS!$N37:$S37,BP$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BQ$2),SUMIF(CLASS!$N37:$S37,BQ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BR$2),SUMIF(CLASS!$N37:$S37,BR$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BS$2),SUMIF(CLASS!$N37:$S37,BS$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BT$2),SUMIF(CLASS!$N37:$S37,BT$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BU$2),SUMIF(CLASS!$N37:$S37,BU$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BV$2),SUMIF(CLASS!$N37:$S37,BV$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BW$2),SUMIF(CLASS!$N37:$S37,BW$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BX$2),SUMIF(CLASS!$N37:$S37,BX$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BY$2),SUMIF(CLASS!$N37:$S37,BY$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,F$2),SUMIF(CLASS!$N38:$S38,F$3,CLASS!$E38:$J38))","v":0},null,{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,H$2),SUMIF(CLASS!$N38:$S38,H$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,I$2),SUMIF(CLASS!$N38:$S38,I$3,CLASS!$E38:$J38))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AC$2),SUMIF(CLASS!$N38:$S38,AC$3,CLASS!$E38:$J38))","v":0},null,{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AE$2),SUMIF(CLASS!$N38:$S38,AE$3,CLASS!$E38:$J38))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AZ$2),SUMIF(CLASS!$N38:$S38,AZ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BA$2),SUMIF(CLASS!$N38:$S38,BA$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BB$2),SUMIF(CLASS!$N38:$S38,BB$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BC$2),SUMIF(CLASS!$N38:$S38,BC$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BD$2),SUMIF(CLASS!$N38:$S38,BD$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BE$2),SUMIF(CLASS!$N38:$S38,BE$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BF$2),SUMIF(CLASS!$N38:$S38,BF$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BG$2),SUMIF(CLASS!$N38:$S38,BG$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BH$2),SUMIF(CLASS!$N38:$S38,BH$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BI$2),SUMIF(CLASS!$N38:$S38,BI$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BJ$2),SUMIF(CLASS!$N38:$S38,BJ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BK$2),SUMIF(CLASS!$N38:$S38,BK$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BL$2),SUMIF(CLASS!$N38:$S38,BL$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BM$2),SUMIF(CLASS!$N38:$S38,BM$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BN$2),SUMIF(CLASS!$N38:$S38,BN$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BO$2),SUMIF(CLASS!$N38:$S38,BO$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BP$2),SUMIF(CLASS!$N38:$S38,BP$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BQ$2),SUMIF(CLASS!$N38:$S38,BQ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BR$2),SUMIF(CLASS!$N38:$S38,BR$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BS$2),SUMIF(CLASS!$N38:$S38,BS$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BT$2),SUMIF(CLASS!$N38:$S38,BT$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BU$2),SUMIF(CLASS!$N38:$S38,BU$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BV$2),SUMIF(CLASS!$N38:$S38,BV$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BW$2),SUMIF(CLASS!$N38:$S38,BW$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BX$2),SUMIF(CLASS!$N38:$S38,BX$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BY$2),SUMIF(CLASS!$N38:$S38,BY$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCT!$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"},{"$f":"SUM(C31:C38)","v":1594737126.520097},null,null,{"$f":"SUM(F31:F38)","v":362692201.7899999},null,{"$f":"SUM(H31:H38)","v":1231639678.3700972},{"$f":"SUM(I31:I38)","v":405246.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC31:AC38)","v":0},null,{"$f":"SUM(AE31:AE38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ31:AZ38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC31:CC38)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK31:CK38)","v":1594737126.520097},0,0,0,0,0,1594737126.520097,null,{"$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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A42","v":360.01},{"$f":"ACCOUNTS!B42","v":"Land & Land Rights - Assigned"},{"$f":"ACCOUNTS!C42","v":3584294.5099956198},null,null,{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,F$2),SUMIF(CLASS!$N42:$S42,F$3,CLASS!$E42:$J42))","v":0},null,{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,H$2),SUMIF(CLASS!$N42:$S42,H$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,I$2),SUMIF(CLASS!$N42:$S42,I$3,CLASS!$E42:$J42))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AC$2),SUMIF(CLASS!$N42:$S42,AC$3,CLASS!$E42:$J42))","v":0},null,{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AE$2),SUMIF(CLASS!$N42:$S42,AE$3,CLASS!$E42:$J42))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AZ$2),SUMIF(CLASS!$N42:$S42,AZ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BA$2),SUMIF(CLASS!$N42:$S42,BA$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BB$2),SUMIF(CLASS!$N42:$S42,BB$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BC$2),SUMIF(CLASS!$N42:$S42,BC$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BD$2),SUMIF(CLASS!$N42:$S42,BD$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BE$2),SUMIF(CLASS!$N42:$S42,BE$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BF$2),SUMIF(CLASS!$N42:$S42,BF$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BG$2),SUMIF(CLASS!$N42:$S42,BG$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BH$2),SUMIF(CLASS!$N42:$S42,BH$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BI$2),SUMIF(CLASS!$N42:$S42,BI$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BJ$2),SUMIF(CLASS!$N42:$S42,BJ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BK$2),SUMIF(CLASS!$N42:$S42,BK$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BL$2),SUMIF(CLASS!$N42:$S42,BL$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BM$2),SUMIF(CLASS!$N42:$S42,BM$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BN$2),SUMIF(CLASS!$N42:$S42,BN$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BO$2),SUMIF(CLASS!$N42:$S42,BO$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BP$2),SUMIF(CLASS!$N42:$S42,BP$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BQ$2),SUMIF(CLASS!$N42:$S42,BQ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BR$2),SUMIF(CLASS!$N42:$S42,BR$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BS$2),SUMIF(CLASS!$N42:$S42,BS$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BT$2),SUMIF(CLASS!$N42:$S42,BT$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BU$2),SUMIF(CLASS!$N42:$S42,BU$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BV$2),SUMIF(CLASS!$N42:$S42,BV$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BW$2),SUMIF(CLASS!$N42:$S42,BW$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BX$2),SUMIF(CLASS!$N42:$S42,BX$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BY$2),SUMIF(CLASS!$N42:$S42,BY$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCT!$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:$BL42)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E42:$BA42)","v":0},0,0,{"$f":"SUM(CS42:CX42)","v":0},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},-3584294.5]
[{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},null,null,{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,F$2),SUMIF(CLASS!$N43:$S43,F$3,CLASS!$E43:$J43))","v":0},null,{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,H$2),SUMIF(CLASS!$N43:$S43,H$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,I$2),SUMIF(CLASS!$N43:$S43,I$3,CLASS!$E43:$J43))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AC$2),SUMIF(CLASS!$N43:$S43,AC$3,CLASS!$E43:$J43))","v":0},null,{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AE$2),SUMIF(CLASS!$N43:$S43,AE$3,CLASS!$E43:$J43))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AZ$2),SUMIF(CLASS!$N43:$S43,AZ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BA$2),SUMIF(CLASS!$N43:$S43,BA$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BB$2),SUMIF(CLASS!$N43:$S43,BB$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BC$2),SUMIF(CLASS!$N43:$S43,BC$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BD$2),SUMIF(CLASS!$N43:$S43,BD$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BE$2),SUMIF(CLASS!$N43:$S43,BE$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BF$2),SUMIF(CLASS!$N43:$S43,BF$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BG$2),SUMIF(CLASS!$N43:$S43,BG$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BH$2),SUMIF(CLASS!$N43:$S43,BH$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BI$2),SUMIF(CLASS!$N43:$S43,BI$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BJ$2),SUMIF(CLASS!$N43:$S43,BJ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BK$2),SUMIF(CLASS!$N43:$S43,BK$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BL$2),SUMIF(CLASS!$N43:$S43,BL$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BM$2),SUMIF(CLASS!$N43:$S43,BM$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BN$2),SUMIF(CLASS!$N43:$S43,BN$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BO$2),SUMIF(CLASS!$N43:$S43,BO$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BP$2),SUMIF(CLASS!$N43:$S43,BP$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BQ$2),SUMIF(CLASS!$N43:$S43,BQ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BR$2),SUMIF(CLASS!$N43:$S43,BR$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BS$2),SUMIF(CLASS!$N43:$S43,BS$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BT$2),SUMIF(CLASS!$N43:$S43,BT$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BU$2),SUMIF(CLASS!$N43:$S43,BU$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BV$2),SUMIF(CLASS!$N43:$S43,BV$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BW$2),SUMIF(CLASS!$N43:$S43,BW$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BX$2),SUMIF(CLASS!$N43:$S43,BX$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BY$2),SUMIF(CLASS!$N43:$S43,BY$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCT!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BZ$2),SUMIF(CLASS!$N43:$S43,BZ$3,CLASS!$E43:$J43))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-47903705.5]
[{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},null,null,{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,F$2),SUMIF(CLASS!$N44:$S44,F$3,CLASS!$E44:$J44))","v":0},null,{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,H$2),SUMIF(CLASS!$N44:$S44,H$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,I$2),SUMIF(CLASS!$N44:$S44,I$3,CLASS!$E44:$J44))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AC$2),SUMIF(CLASS!$N44:$S44,AC$3,CLASS!$E44:$J44))","v":0},null,{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AE$2),SUMIF(CLASS!$N44:$S44,AE$3,CLASS!$E44:$J44))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AZ$2),SUMIF(CLASS!$N44:$S44,AZ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BA$2),SUMIF(CLASS!$N44:$S44,BA$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BB$2),SUMIF(CLASS!$N44:$S44,BB$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BC$2),SUMIF(CLASS!$N44:$S44,BC$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BD$2),SUMIF(CLASS!$N44:$S44,BD$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BE$2),SUMIF(CLASS!$N44:$S44,BE$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BF$2),SUMIF(CLASS!$N44:$S44,BF$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BG$2),SUMIF(CLASS!$N44:$S44,BG$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BH$2),SUMIF(CLASS!$N44:$S44,BH$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BI$2),SUMIF(CLASS!$N44:$S44,BI$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BJ$2),SUMIF(CLASS!$N44:$S44,BJ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BK$2),SUMIF(CLASS!$N44:$S44,BK$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BL$2),SUMIF(CLASS!$N44:$S44,BL$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BM$2),SUMIF(CLASS!$N44:$S44,BM$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BN$2),SUMIF(CLASS!$N44:$S44,BN$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BO$2),SUMIF(CLASS!$N44:$S44,BO$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BP$2),SUMIF(CLASS!$N44:$S44,BP$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BQ$2),SUMIF(CLASS!$N44:$S44,BQ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BR$2),SUMIF(CLASS!$N44:$S44,BR$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BS$2),SUMIF(CLASS!$N44:$S44,BS$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BT$2),SUMIF(CLASS!$N44:$S44,BT$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BU$2),SUMIF(CLASS!$N44:$S44,BU$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BV$2),SUMIF(CLASS!$N44:$S44,BV$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BW$2),SUMIF(CLASS!$N44:$S44,BW$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BX$2),SUMIF(CLASS!$N44:$S44,BX$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BY$2),SUMIF(CLASS!$N44:$S44,BY$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCT!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BZ$2),SUMIF(CLASS!$N44:$S44,BZ$3,CLASS!$E44:$J44))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-598299.80000000005]
[{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},null,null,{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,F$2),SUMIF(CLASS!$N45:$S45,F$3,CLASS!$E45:$J45))","v":0},null,{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,H$2),SUMIF(CLASS!$N45:$S45,H$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,I$2),SUMIF(CLASS!$N45:$S45,I$3,CLASS!$E45:$J45))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AC$2),SUMIF(CLASS!$N45:$S45,AC$3,CLASS!$E45:$J45))","v":0},null,{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AE$2),SUMIF(CLASS!$N45:$S45,AE$3,CLASS!$E45:$J45))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AZ$2),SUMIF(CLASS!$N45:$S45,AZ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BA$2),SUMIF(CLASS!$N45:$S45,BA$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BB$2),SUMIF(CLASS!$N45:$S45,BB$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BC$2),SUMIF(CLASS!$N45:$S45,BC$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BD$2),SUMIF(CLASS!$N45:$S45,BD$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BE$2),SUMIF(CLASS!$N45:$S45,BE$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BF$2),SUMIF(CLASS!$N45:$S45,BF$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BG$2),SUMIF(CLASS!$N45:$S45,BG$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BH$2),SUMIF(CLASS!$N45:$S45,BH$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BI$2),SUMIF(CLASS!$N45:$S45,BI$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BJ$2),SUMIF(CLASS!$N45:$S45,BJ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BK$2),SUMIF(CLASS!$N45:$S45,BK$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BL$2),SUMIF(CLASS!$N45:$S45,BL$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BM$2),SUMIF(CLASS!$N45:$S45,BM$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BN$2),SUMIF(CLASS!$N45:$S45,BN$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BO$2),SUMIF(CLASS!$N45:$S45,BO$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BP$2),SUMIF(CLASS!$N45:$S45,BP$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BQ$2),SUMIF(CLASS!$N45:$S45,BQ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BR$2),SUMIF(CLASS!$N45:$S45,BR$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BS$2),SUMIF(CLASS!$N45:$S45,BS$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BT$2),SUMIF(CLASS!$N45:$S45,BT$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BU$2),SUMIF(CLASS!$N45:$S45,BU$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BV$2),SUMIF(CLASS!$N45:$S45,BV$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BW$2),SUMIF(CLASS!$N45:$S45,BW$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BX$2),SUMIF(CLASS!$N45:$S45,BX$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BY$2),SUMIF(CLASS!$N45:$S45,BY$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCT!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BZ$2),SUMIF(CLASS!$N45:$S45,BZ$3,CLASS!$E45:$J45))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-7504700.2000000002]
[{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},null,null,{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,F$2),SUMIF(CLASS!$N46:$S46,F$3,CLASS!$E46:$J46))","v":0},null,{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,H$2),SUMIF(CLASS!$N46:$S46,H$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,I$2),SUMIF(CLASS!$N46:$S46,I$3,CLASS!$E46:$J46))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AC$2),SUMIF(CLASS!$N46:$S46,AC$3,CLASS!$E46:$J46))","v":0},null,{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AE$2),SUMIF(CLASS!$N46:$S46,AE$3,CLASS!$E46:$J46))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AZ$2),SUMIF(CLASS!$N46:$S46,AZ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BA$2),SUMIF(CLASS!$N46:$S46,BA$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BB$2),SUMIF(CLASS!$N46:$S46,BB$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BC$2),SUMIF(CLASS!$N46:$S46,BC$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BD$2),SUMIF(CLASS!$N46:$S46,BD$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BE$2),SUMIF(CLASS!$N46:$S46,BE$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BF$2),SUMIF(CLASS!$N46:$S46,BF$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BG$2),SUMIF(CLASS!$N46:$S46,BG$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BH$2),SUMIF(CLASS!$N46:$S46,BH$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BI$2),SUMIF(CLASS!$N46:$S46,BI$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BJ$2),SUMIF(CLASS!$N46:$S46,BJ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BK$2),SUMIF(CLASS!$N46:$S46,BK$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BL$2),SUMIF(CLASS!$N46:$S46,BL$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BM$2),SUMIF(CLASS!$N46:$S46,BM$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BN$2),SUMIF(CLASS!$N46:$S46,BN$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BO$2),SUMIF(CLASS!$N46:$S46,BO$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BP$2),SUMIF(CLASS!$N46:$S46,BP$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BQ$2),SUMIF(CLASS!$N46:$S46,BQ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BR$2),SUMIF(CLASS!$N46:$S46,BR$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BS$2),SUMIF(CLASS!$N46:$S46,BS$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BT$2),SUMIF(CLASS!$N46:$S46,BT$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BU$2),SUMIF(CLASS!$N46:$S46,BU$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BV$2),SUMIF(CLASS!$N46:$S46,BV$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BW$2),SUMIF(CLASS!$N46:$S46,BW$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BX$2),SUMIF(CLASS!$N46:$S46,BX$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BY$2),SUMIF(CLASS!$N46:$S46,BY$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCT!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BZ$2),SUMIF(CLASS!$N46:$S46,BZ$3,CLASS!$E46:$J46))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-31963716.5]
[{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},null,null,{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,F$2),SUMIF(CLASS!$N47:$S47,F$3,CLASS!$E47:$J47))","v":0},null,{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,H$2),SUMIF(CLASS!$N47:$S47,H$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,I$2),SUMIF(CLASS!$N47:$S47,I$3,CLASS!$E47:$J47))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AC$2),SUMIF(CLASS!$N47:$S47,AC$3,CLASS!$E47:$J47))","v":0},null,{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AE$2),SUMIF(CLASS!$N47:$S47,AE$3,CLASS!$E47:$J47))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AZ$2),SUMIF(CLASS!$N47:$S47,AZ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BA$2),SUMIF(CLASS!$N47:$S47,BA$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BB$2),SUMIF(CLASS!$N47:$S47,BB$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BC$2),SUMIF(CLASS!$N47:$S47,BC$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BD$2),SUMIF(CLASS!$N47:$S47,BD$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BE$2),SUMIF(CLASS!$N47:$S47,BE$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BF$2),SUMIF(CLASS!$N47:$S47,BF$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BG$2),SUMIF(CLASS!$N47:$S47,BG$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BH$2),SUMIF(CLASS!$N47:$S47,BH$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BI$2),SUMIF(CLASS!$N47:$S47,BI$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BJ$2),SUMIF(CLASS!$N47:$S47,BJ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BK$2),SUMIF(CLASS!$N47:$S47,BK$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BL$2),SUMIF(CLASS!$N47:$S47,BL$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BM$2),SUMIF(CLASS!$N47:$S47,BM$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BN$2),SUMIF(CLASS!$N47:$S47,BN$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BO$2),SUMIF(CLASS!$N47:$S47,BO$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BP$2),SUMIF(CLASS!$N47:$S47,BP$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BQ$2),SUMIF(CLASS!$N47:$S47,BQ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BR$2),SUMIF(CLASS!$N47:$S47,BR$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BS$2),SUMIF(CLASS!$N47:$S47,BS$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BT$2),SUMIF(CLASS!$N47:$S47,BT$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BU$2),SUMIF(CLASS!$N47:$S47,BU$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BV$2),SUMIF(CLASS!$N47:$S47,BV$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BW$2),SUMIF(CLASS!$N47:$S47,BW$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BX$2),SUMIF(CLASS!$N47:$S47,BX$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BY$2),SUMIF(CLASS!$N47:$S47,BY$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCT!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BZ$2),SUMIF(CLASS!$N47:$S47,BZ$3,CLASS!$E47:$J47))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-439222283.5]
[{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},null,null,{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,F$2),SUMIF(CLASS!$N48:$S48,F$3,CLASS!$E48:$J48))","v":0},null,{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,H$2),SUMIF(CLASS!$N48:$S48,H$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,I$2),SUMIF(CLASS!$N48:$S48,I$3,CLASS!$E48:$J48))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AC$2),SUMIF(CLASS!$N48:$S48,AC$3,CLASS!$E48:$J48))","v":0},null,{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AE$2),SUMIF(CLASS!$N48:$S48,AE$3,CLASS!$E48:$J48))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AZ$2),SUMIF(CLASS!$N48:$S48,AZ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BA$2),SUMIF(CLASS!$N48:$S48,BA$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BB$2),SUMIF(CLASS!$N48:$S48,BB$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BC$2),SUMIF(CLASS!$N48:$S48,BC$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BD$2),SUMIF(CLASS!$N48:$S48,BD$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BE$2),SUMIF(CLASS!$N48:$S48,BE$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BF$2),SUMIF(CLASS!$N48:$S48,BF$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BG$2),SUMIF(CLASS!$N48:$S48,BG$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BH$2),SUMIF(CLASS!$N48:$S48,BH$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BI$2),SUMIF(CLASS!$N48:$S48,BI$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BJ$2),SUMIF(CLASS!$N48:$S48,BJ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BK$2),SUMIF(CLASS!$N48:$S48,BK$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BL$2),SUMIF(CLASS!$N48:$S48,BL$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BM$2),SUMIF(CLASS!$N48:$S48,BM$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BN$2),SUMIF(CLASS!$N48:$S48,BN$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BO$2),SUMIF(CLASS!$N48:$S48,BO$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BP$2),SUMIF(CLASS!$N48:$S48,BP$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BQ$2),SUMIF(CLASS!$N48:$S48,BQ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BR$2),SUMIF(CLASS!$N48:$S48,BR$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BS$2),SUMIF(CLASS!$N48:$S48,BS$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BT$2),SUMIF(CLASS!$N48:$S48,BT$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BU$2),SUMIF(CLASS!$N48:$S48,BU$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BV$2),SUMIF(CLASS!$N48:$S48,BV$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BW$2),SUMIF(CLASS!$N48:$S48,BW$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BX$2),SUMIF(CLASS!$N48:$S48,BX$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BY$2),SUMIF(CLASS!$N48:$S48,BY$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCT!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BZ$2),SUMIF(CLASS!$N48:$S48,BZ$3,CLASS!$E48:$J48))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1101000]
[{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},null,null,{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,F$2),SUMIF(CLASS!$N49:$S49,F$3,CLASS!$E49:$J49))","v":0},null,{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,H$2),SUMIF(CLASS!$N49:$S49,H$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,I$2),SUMIF(CLASS!$N49:$S49,I$3,CLASS!$E49:$J49))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AC$2),SUMIF(CLASS!$N49:$S49,AC$3,CLASS!$E49:$J49))","v":0},null,{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AE$2),SUMIF(CLASS!$N49:$S49,AE$3,CLASS!$E49:$J49))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AZ$2),SUMIF(CLASS!$N49:$S49,AZ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BA$2),SUMIF(CLASS!$N49:$S49,BA$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BB$2),SUMIF(CLASS!$N49:$S49,BB$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BC$2),SUMIF(CLASS!$N49:$S49,BC$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BD$2),SUMIF(CLASS!$N49:$S49,BD$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BE$2),SUMIF(CLASS!$N49:$S49,BE$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BF$2),SUMIF(CLASS!$N49:$S49,BF$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BG$2),SUMIF(CLASS!$N49:$S49,BG$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BH$2),SUMIF(CLASS!$N49:$S49,BH$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BI$2),SUMIF(CLASS!$N49:$S49,BI$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BJ$2),SUMIF(CLASS!$N49:$S49,BJ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BK$2),SUMIF(CLASS!$N49:$S49,BK$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BL$2),SUMIF(CLASS!$N49:$S49,BL$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BM$2),SUMIF(CLASS!$N49:$S49,BM$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BN$2),SUMIF(CLASS!$N49:$S49,BN$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BO$2),SUMIF(CLASS!$N49:$S49,BO$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BP$2),SUMIF(CLASS!$N49:$S49,BP$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BQ$2),SUMIF(CLASS!$N49:$S49,BQ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BR$2),SUMIF(CLASS!$N49:$S49,BR$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BS$2),SUMIF(CLASS!$N49:$S49,BS$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BT$2),SUMIF(CLASS!$N49:$S49,BT$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BU$2),SUMIF(CLASS!$N49:$S49,BU$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BV$2),SUMIF(CLASS!$N49:$S49,BV$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BW$2),SUMIF(CLASS!$N49:$S49,BW$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BX$2),SUMIF(CLASS!$N49:$S49,BX$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BY$2),SUMIF(CLASS!$N49:$S49,BY$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCT!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BZ$2),SUMIF(CLASS!$N49:$S49,BZ$3,CLASS!$E49:$J49))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-372360470.89999998]
[{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},null,null,{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,F$2),SUMIF(CLASS!$N50:$S50,F$3,CLASS!$E50:$J50))","v":0},null,{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,H$2),SUMIF(CLASS!$N50:$S50,H$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,I$2),SUMIF(CLASS!$N50:$S50,I$3,CLASS!$E50:$J50))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AC$2),SUMIF(CLASS!$N50:$S50,AC$3,CLASS!$E50:$J50))","v":0},null,{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AE$2),SUMIF(CLASS!$N50:$S50,AE$3,CLASS!$E50:$J50))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AZ$2),SUMIF(CLASS!$N50:$S50,AZ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BA$2),SUMIF(CLASS!$N50:$S50,BA$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BB$2),SUMIF(CLASS!$N50:$S50,BB$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BC$2),SUMIF(CLASS!$N50:$S50,BC$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BD$2),SUMIF(CLASS!$N50:$S50,BD$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BE$2),SUMIF(CLASS!$N50:$S50,BE$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BF$2),SUMIF(CLASS!$N50:$S50,BF$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BG$2),SUMIF(CLASS!$N50:$S50,BG$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BH$2),SUMIF(CLASS!$N50:$S50,BH$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BI$2),SUMIF(CLASS!$N50:$S50,BI$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BJ$2),SUMIF(CLASS!$N50:$S50,BJ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BK$2),SUMIF(CLASS!$N50:$S50,BK$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BL$2),SUMIF(CLASS!$N50:$S50,BL$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BM$2),SUMIF(CLASS!$N50:$S50,BM$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BN$2),SUMIF(CLASS!$N50:$S50,BN$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BO$2),SUMIF(CLASS!$N50:$S50,BO$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BP$2),SUMIF(CLASS!$N50:$S50,BP$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BQ$2),SUMIF(CLASS!$N50:$S50,BQ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BR$2),SUMIF(CLASS!$N50:$S50,BR$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BS$2),SUMIF(CLASS!$N50:$S50,BS$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BT$2),SUMIF(CLASS!$N50:$S50,BT$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BU$2),SUMIF(CLASS!$N50:$S50,BU$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BV$2),SUMIF(CLASS!$N50:$S50,BV$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BW$2),SUMIF(CLASS!$N50:$S50,BW$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BX$2),SUMIF(CLASS!$N50:$S50,BX$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BY$2),SUMIF(CLASS!$N50:$S50,BY$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCT!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BZ$2),SUMIF(CLASS!$N50:$S50,BZ$3,CLASS!$E50:$J50))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-67009.399999999994]
[{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},null,null,{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,F$2),SUMIF(CLASS!$N51:$S51,F$3,CLASS!$E51:$J51))","v":0},null,{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,H$2),SUMIF(CLASS!$N51:$S51,H$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,I$2),SUMIF(CLASS!$N51:$S51,I$3,CLASS!$E51:$J51))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AC$2),SUMIF(CLASS!$N51:$S51,AC$3,CLASS!$E51:$J51))","v":0},null,{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AE$2),SUMIF(CLASS!$N51:$S51,AE$3,CLASS!$E51:$J51))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AZ$2),SUMIF(CLASS!$N51:$S51,AZ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BA$2),SUMIF(CLASS!$N51:$S51,BA$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BB$2),SUMIF(CLASS!$N51:$S51,BB$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BC$2),SUMIF(CLASS!$N51:$S51,BC$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BD$2),SUMIF(CLASS!$N51:$S51,BD$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BE$2),SUMIF(CLASS!$N51:$S51,BE$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BF$2),SUMIF(CLASS!$N51:$S51,BF$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BG$2),SUMIF(CLASS!$N51:$S51,BG$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BH$2),SUMIF(CLASS!$N51:$S51,BH$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BI$2),SUMIF(CLASS!$N51:$S51,BI$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BJ$2),SUMIF(CLASS!$N51:$S51,BJ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BK$2),SUMIF(CLASS!$N51:$S51,BK$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BL$2),SUMIF(CLASS!$N51:$S51,BL$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BM$2),SUMIF(CLASS!$N51:$S51,BM$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BN$2),SUMIF(CLASS!$N51:$S51,BN$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BO$2),SUMIF(CLASS!$N51:$S51,BO$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BP$2),SUMIF(CLASS!$N51:$S51,BP$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BQ$2),SUMIF(CLASS!$N51:$S51,BQ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BR$2),SUMIF(CLASS!$N51:$S51,BR$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BS$2),SUMIF(CLASS!$N51:$S51,BS$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BT$2),SUMIF(CLASS!$N51:$S51,BT$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BU$2),SUMIF(CLASS!$N51:$S51,BU$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BV$2),SUMIF(CLASS!$N51:$S51,BV$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BW$2),SUMIF(CLASS!$N51:$S51,BW$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BX$2),SUMIF(CLASS!$N51:$S51,BX$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BY$2),SUMIF(CLASS!$N51:$S51,BY$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCT!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BZ$2),SUMIF(CLASS!$N51:$S51,BZ$3,CLASS!$E51:$J51))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC51:CH51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK51:CP51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS51:CX51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA51:DF51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI51:DN51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ51:DV51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY51:ED51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG51:EL51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO51:ET51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW51:FB51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE51:FJ51)","v":0},{"$f":"ROUND((SUM(FK51,FC51,EU51,EM51,EE51,DW51,DO51,DG51,CY51,CQ51,CI51)-C51),1)","v":-471995339.80000001}]
[{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},null,null,{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,F$2),SUMIF(CLASS!$N52:$S52,F$3,CLASS!$E52:$J52))","v":0},null,{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,H$2),SUMIF(CLASS!$N52:$S52,H$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,I$2),SUMIF(CLASS!$N52:$S52,I$3,CLASS!$E52:$J52))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AC$2),SUMIF(CLASS!$N52:$S52,AC$3,CLASS!$E52:$J52))","v":0},null,{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AE$2),SUMIF(CLASS!$N52:$S52,AE$3,CLASS!$E52:$J52))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AZ$2),SUMIF(CLASS!$N52:$S52,AZ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BA$2),SUMIF(CLASS!$N52:$S52,BA$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BB$2),SUMIF(CLASS!$N52:$S52,BB$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BC$2),SUMIF(CLASS!$N52:$S52,BC$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BD$2),SUMIF(CLASS!$N52:$S52,BD$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BE$2),SUMIF(CLASS!$N52:$S52,BE$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BF$2),SUMIF(CLASS!$N52:$S52,BF$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BG$2),SUMIF(CLASS!$N52:$S52,BG$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BH$2),SUMIF(CLASS!$N52:$S52,BH$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BI$2),SUMIF(CLASS!$N52:$S52,BI$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BJ$2),SUMIF(CLASS!$N52:$S52,BJ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BK$2),SUMIF(CLASS!$N52:$S52,BK$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BL$2),SUMIF(CLASS!$N52:$S52,BL$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BM$2),SUMIF(CLASS!$N52:$S52,BM$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BN$2),SUMIF(CLASS!$N52:$S52,BN$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BO$2),SUMIF(CLASS!$N52:$S52,BO$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BP$2),SUMIF(CLASS!$N52:$S52,BP$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BQ$2),SUMIF(CLASS!$N52:$S52,BQ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BR$2),SUMIF(CLASS!$N52:$S52,BR$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BS$2),SUMIF(CLASS!$N52:$S52,BS$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BT$2),SUMIF(CLASS!$N52:$S52,BT$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BU$2),SUMIF(CLASS!$N52:$S52,BU$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BV$2),SUMIF(CLASS!$N52:$S52,BV$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BW$2),SUMIF(CLASS!$N52:$S52,BW$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BX$2),SUMIF(CLASS!$N52:$S52,BX$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BY$2),SUMIF(CLASS!$N52:$S52,BY$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCT!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BZ$2),SUMIF(CLASS!$N52:$S52,BZ$3,CLASS!$E52:$J52))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-27766610.699999999]
[{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},null,null,{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,F$2),SUMIF(CLASS!$N53:$S53,F$3,CLASS!$E53:$J53))","v":0},null,{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,H$2),SUMIF(CLASS!$N53:$S53,H$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,I$2),SUMIF(CLASS!$N53:$S53,I$3,CLASS!$E53:$J53))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AC$2),SUMIF(CLASS!$N53:$S53,AC$3,CLASS!$E53:$J53))","v":0},null,{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AE$2),SUMIF(CLASS!$N53:$S53,AE$3,CLASS!$E53:$J53))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AZ$2),SUMIF(CLASS!$N53:$S53,AZ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BA$2),SUMIF(CLASS!$N53:$S53,BA$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BB$2),SUMIF(CLASS!$N53:$S53,BB$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BC$2),SUMIF(CLASS!$N53:$S53,BC$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BD$2),SUMIF(CLASS!$N53:$S53,BD$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BE$2),SUMIF(CLASS!$N53:$S53,BE$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BF$2),SUMIF(CLASS!$N53:$S53,BF$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BG$2),SUMIF(CLASS!$N53:$S53,BG$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BH$2),SUMIF(CLASS!$N53:$S53,BH$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BI$2),SUMIF(CLASS!$N53:$S53,BI$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BJ$2),SUMIF(CLASS!$N53:$S53,BJ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BK$2),SUMIF(CLASS!$N53:$S53,BK$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BL$2),SUMIF(CLASS!$N53:$S53,BL$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BM$2),SUMIF(CLASS!$N53:$S53,BM$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BN$2),SUMIF(CLASS!$N53:$S53,BN$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BO$2),SUMIF(CLASS!$N53:$S53,BO$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BP$2),SUMIF(CLASS!$N53:$S53,BP$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BQ$2),SUMIF(CLASS!$N53:$S53,BQ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BR$2),SUMIF(CLASS!$N53:$S53,BR$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BS$2),SUMIF(CLASS!$N53:$S53,BS$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BT$2),SUMIF(CLASS!$N53:$S53,BT$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BU$2),SUMIF(CLASS!$N53:$S53,BU$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BV$2),SUMIF(CLASS!$N53:$S53,BV$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BW$2),SUMIF(CLASS!$N53:$S53,BW$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BX$2),SUMIF(CLASS!$N53:$S53,BX$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BY$2),SUMIF(CLASS!$N53:$S53,BY$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCT!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BZ$2),SUMIF(CLASS!$N53:$S53,BZ$3,CLASS!$E53:$J53))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE53:FJ53)","v":0},{"$f":"ROUND((SUM(FK53,FC53,EU53,EM53,EE53,DW53,DO53,DG53,CY53,CQ53,CI53)-C53),1)","v":-719001680.10000002}]
[{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},null,null,{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,F$2),SUMIF(CLASS!$N54:$S54,F$3,CLASS!$E54:$J54))","v":0},null,{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,H$2),SUMIF(CLASS!$N54:$S54,H$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,I$2),SUMIF(CLASS!$N54:$S54,I$3,CLASS!$E54:$J54))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AC$2),SUMIF(CLASS!$N54:$S54,AC$3,CLASS!$E54:$J54))","v":0},null,{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AE$2),SUMIF(CLASS!$N54:$S54,AE$3,CLASS!$E54:$J54))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AZ$2),SUMIF(CLASS!$N54:$S54,AZ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BA$2),SUMIF(CLASS!$N54:$S54,BA$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BB$2),SUMIF(CLASS!$N54:$S54,BB$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BC$2),SUMIF(CLASS!$N54:$S54,BC$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BD$2),SUMIF(CLASS!$N54:$S54,BD$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BE$2),SUMIF(CLASS!$N54:$S54,BE$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BF$2),SUMIF(CLASS!$N54:$S54,BF$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BG$2),SUMIF(CLASS!$N54:$S54,BG$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BH$2),SUMIF(CLASS!$N54:$S54,BH$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BI$2),SUMIF(CLASS!$N54:$S54,BI$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BJ$2),SUMIF(CLASS!$N54:$S54,BJ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BK$2),SUMIF(CLASS!$N54:$S54,BK$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BL$2),SUMIF(CLASS!$N54:$S54,BL$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BM$2),SUMIF(CLASS!$N54:$S54,BM$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BN$2),SUMIF(CLASS!$N54:$S54,BN$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BO$2),SUMIF(CLASS!$N54:$S54,BO$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BP$2),SUMIF(CLASS!$N54:$S54,BP$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BQ$2),SUMIF(CLASS!$N54:$S54,BQ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BR$2),SUMIF(CLASS!$N54:$S54,BR$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BS$2),SUMIF(CLASS!$N54:$S54,BS$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BT$2),SUMIF(CLASS!$N54:$S54,BT$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BU$2),SUMIF(CLASS!$N54:$S54,BU$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BV$2),SUMIF(CLASS!$N54:$S54,BV$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BW$2),SUMIF(CLASS!$N54:$S54,BW$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BX$2),SUMIF(CLASS!$N54:$S54,BX$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BY$2),SUMIF(CLASS!$N54:$S54,BY$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCT!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BZ$2),SUMIF(CLASS!$N54:$S54,BZ$3,CLASS!$E54:$J54))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-986578386.60000002]
[{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},null,null,{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,F$2),SUMIF(CLASS!$N55:$S55,F$3,CLASS!$E55:$J55))","v":0},null,{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,H$2),SUMIF(CLASS!$N55:$S55,H$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,I$2),SUMIF(CLASS!$N55:$S55,I$3,CLASS!$E55:$J55))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AC$2),SUMIF(CLASS!$N55:$S55,AC$3,CLASS!$E55:$J55))","v":0},null,{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AE$2),SUMIF(CLASS!$N55:$S55,AE$3,CLASS!$E55:$J55))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AZ$2),SUMIF(CLASS!$N55:$S55,AZ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BA$2),SUMIF(CLASS!$N55:$S55,BA$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BB$2),SUMIF(CLASS!$N55:$S55,BB$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BC$2),SUMIF(CLASS!$N55:$S55,BC$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BD$2),SUMIF(CLASS!$N55:$S55,BD$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BE$2),SUMIF(CLASS!$N55:$S55,BE$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BF$2),SUMIF(CLASS!$N55:$S55,BF$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BG$2),SUMIF(CLASS!$N55:$S55,BG$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BH$2),SUMIF(CLASS!$N55:$S55,BH$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BI$2),SUMIF(CLASS!$N55:$S55,BI$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BJ$2),SUMIF(CLASS!$N55:$S55,BJ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BK$2),SUMIF(CLASS!$N55:$S55,BK$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BL$2),SUMIF(CLASS!$N55:$S55,BL$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BM$2),SUMIF(CLASS!$N55:$S55,BM$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BN$2),SUMIF(CLASS!$N55:$S55,BN$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BO$2),SUMIF(CLASS!$N55:$S55,BO$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BP$2),SUMIF(CLASS!$N55:$S55,BP$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BQ$2),SUMIF(CLASS!$N55:$S55,BQ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BR$2),SUMIF(CLASS!$N55:$S55,BR$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BS$2),SUMIF(CLASS!$N55:$S55,BS$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BT$2),SUMIF(CLASS!$N55:$S55,BT$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BU$2),SUMIF(CLASS!$N55:$S55,BU$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BV$2),SUMIF(CLASS!$N55:$S55,BV$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BW$2),SUMIF(CLASS!$N55:$S55,BW$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BX$2),SUMIF(CLASS!$N55:$S55,BX$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BY$2),SUMIF(CLASS!$N55:$S55,BY$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCT!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BZ$2),SUMIF(CLASS!$N55:$S55,BZ$3,CLASS!$E55:$J55))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-173605063.30000001]
[{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},null,null,{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,F$2),SUMIF(CLASS!$N56:$S56,F$3,CLASS!$E56:$J56))","v":0},null,{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,H$2),SUMIF(CLASS!$N56:$S56,H$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,I$2),SUMIF(CLASS!$N56:$S56,I$3,CLASS!$E56:$J56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AC$2),SUMIF(CLASS!$N56:$S56,AC$3,CLASS!$E56:$J56))","v":0},null,{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AE$2),SUMIF(CLASS!$N56:$S56,AE$3,CLASS!$E56:$J56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AZ$2),SUMIF(CLASS!$N56:$S56,AZ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BA$2),SUMIF(CLASS!$N56:$S56,BA$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BB$2),SUMIF(CLASS!$N56:$S56,BB$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BC$2),SUMIF(CLASS!$N56:$S56,BC$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BD$2),SUMIF(CLASS!$N56:$S56,BD$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BE$2),SUMIF(CLASS!$N56:$S56,BE$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BF$2),SUMIF(CLASS!$N56:$S56,BF$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BG$2),SUMIF(CLASS!$N56:$S56,BG$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BH$2),SUMIF(CLASS!$N56:$S56,BH$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BI$2),SUMIF(CLASS!$N56:$S56,BI$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BJ$2),SUMIF(CLASS!$N56:$S56,BJ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BK$2),SUMIF(CLASS!$N56:$S56,BK$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BL$2),SUMIF(CLASS!$N56:$S56,BL$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BM$2),SUMIF(CLASS!$N56:$S56,BM$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BN$2),SUMIF(CLASS!$N56:$S56,BN$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BO$2),SUMIF(CLASS!$N56:$S56,BO$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BP$2),SUMIF(CLASS!$N56:$S56,BP$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BQ$2),SUMIF(CLASS!$N56:$S56,BQ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BR$2),SUMIF(CLASS!$N56:$S56,BR$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BS$2),SUMIF(CLASS!$N56:$S56,BS$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BT$2),SUMIF(CLASS!$N56:$S56,BT$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BU$2),SUMIF(CLASS!$N56:$S56,BU$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BV$2),SUMIF(CLASS!$N56:$S56,BV$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BW$2),SUMIF(CLASS!$N56:$S56,BW$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BX$2),SUMIF(CLASS!$N56:$S56,BX$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BY$2),SUMIF(CLASS!$N56:$S56,BY$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCT!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BZ$2),SUMIF(CLASS!$N56:$S56,BZ$3,CLASS!$E56:$J56))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE56:FJ56)","v":0},{"$f":"ROUND((SUM(FK56,FC56,EU56,EM56,EE56,DW56,DO56,DG56,CY56,CQ56,CI56)-C56),1)","v":-318350548.30000001}]
[{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},null,null,{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,F$2),SUMIF(CLASS!$N57:$S57,F$3,CLASS!$E57:$J57))","v":0},null,{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,H$2),SUMIF(CLASS!$N57:$S57,H$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,I$2),SUMIF(CLASS!$N57:$S57,I$3,CLASS!$E57:$J57))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AC$2),SUMIF(CLASS!$N57:$S57,AC$3,CLASS!$E57:$J57))","v":0},null,{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AE$2),SUMIF(CLASS!$N57:$S57,AE$3,CLASS!$E57:$J57))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AZ$2),SUMIF(CLASS!$N57:$S57,AZ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BA$2),SUMIF(CLASS!$N57:$S57,BA$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BB$2),SUMIF(CLASS!$N57:$S57,BB$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BC$2),SUMIF(CLASS!$N57:$S57,BC$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BD$2),SUMIF(CLASS!$N57:$S57,BD$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BE$2),SUMIF(CLASS!$N57:$S57,BE$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BF$2),SUMIF(CLASS!$N57:$S57,BF$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BG$2),SUMIF(CLASS!$N57:$S57,BG$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BH$2),SUMIF(CLASS!$N57:$S57,BH$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BI$2),SUMIF(CLASS!$N57:$S57,BI$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BJ$2),SUMIF(CLASS!$N57:$S57,BJ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BK$2),SUMIF(CLASS!$N57:$S57,BK$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BL$2),SUMIF(CLASS!$N57:$S57,BL$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BM$2),SUMIF(CLASS!$N57:$S57,BM$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BN$2),SUMIF(CLASS!$N57:$S57,BN$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BO$2),SUMIF(CLASS!$N57:$S57,BO$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BP$2),SUMIF(CLASS!$N57:$S57,BP$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BQ$2),SUMIF(CLASS!$N57:$S57,BQ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BR$2),SUMIF(CLASS!$N57:$S57,BR$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BS$2),SUMIF(CLASS!$N57:$S57,BS$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BT$2),SUMIF(CLASS!$N57:$S57,BT$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BU$2),SUMIF(CLASS!$N57:$S57,BU$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BV$2),SUMIF(CLASS!$N57:$S57,BV$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BW$2),SUMIF(CLASS!$N57:$S57,BW$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BX$2),SUMIF(CLASS!$N57:$S57,BX$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BY$2),SUMIF(CLASS!$N57:$S57,BY$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCT!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BZ$2),SUMIF(CLASS!$N57:$S57,BZ$3,CLASS!$E57:$J57))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-7577845]
[{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},null,null,{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,F$2),SUMIF(CLASS!$N58:$S58,F$3,CLASS!$E58:$J58))","v":0},null,{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,H$2),SUMIF(CLASS!$N58:$S58,H$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,I$2),SUMIF(CLASS!$N58:$S58,I$3,CLASS!$E58:$J58))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AC$2),SUMIF(CLASS!$N58:$S58,AC$3,CLASS!$E58:$J58))","v":0},null,{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AE$2),SUMIF(CLASS!$N58:$S58,AE$3,CLASS!$E58:$J58))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AZ$2),SUMIF(CLASS!$N58:$S58,AZ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BA$2),SUMIF(CLASS!$N58:$S58,BA$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BB$2),SUMIF(CLASS!$N58:$S58,BB$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BC$2),SUMIF(CLASS!$N58:$S58,BC$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BD$2),SUMIF(CLASS!$N58:$S58,BD$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BE$2),SUMIF(CLASS!$N58:$S58,BE$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BF$2),SUMIF(CLASS!$N58:$S58,BF$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BG$2),SUMIF(CLASS!$N58:$S58,BG$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BH$2),SUMIF(CLASS!$N58:$S58,BH$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BI$2),SUMIF(CLASS!$N58:$S58,BI$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BJ$2),SUMIF(CLASS!$N58:$S58,BJ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BK$2),SUMIF(CLASS!$N58:$S58,BK$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BL$2),SUMIF(CLASS!$N58:$S58,BL$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BM$2),SUMIF(CLASS!$N58:$S58,BM$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BN$2),SUMIF(CLASS!$N58:$S58,BN$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BO$2),SUMIF(CLASS!$N58:$S58,BO$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BP$2),SUMIF(CLASS!$N58:$S58,BP$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BQ$2),SUMIF(CLASS!$N58:$S58,BQ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BR$2),SUMIF(CLASS!$N58:$S58,BR$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BS$2),SUMIF(CLASS!$N58:$S58,BS$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BT$2),SUMIF(CLASS!$N58:$S58,BT$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BU$2),SUMIF(CLASS!$N58:$S58,BU$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BV$2),SUMIF(CLASS!$N58:$S58,BV$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BW$2),SUMIF(CLASS!$N58:$S58,BW$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BX$2),SUMIF(CLASS!$N58:$S58,BX$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BY$2),SUMIF(CLASS!$N58:$S58,BY$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCT!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BZ$2),SUMIF(CLASS!$N58:$S58,BZ$3,CLASS!$E58:$J58))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E58:$BA58)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E58:$BA58)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E58:$BA58)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E58:$BA58)","v":0},0,0,0,0,0,{"$f":"SUM(FE58:FJ58)","v":0},{"$f":"ROUND((SUM(FK58,FC58,EU58,EM58,EE58,DW58,DO58,DG58,CY58,CQ58,CI58)-C58),1)","v":-40889975.5}]
[{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},null,null,{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,F$2),SUMIF(CLASS!$N59:$S59,F$3,CLASS!$E59:$J59))","v":0},null,{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,H$2),SUMIF(CLASS!$N59:$S59,H$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,I$2),SUMIF(CLASS!$N59:$S59,I$3,CLASS!$E59:$J59))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AC$2),SUMIF(CLASS!$N59:$S59,AC$3,CLASS!$E59:$J59))","v":0},null,{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AE$2),SUMIF(CLASS!$N59:$S59,AE$3,CLASS!$E59:$J59))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AZ$2),SUMIF(CLASS!$N59:$S59,AZ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BA$2),SUMIF(CLASS!$N59:$S59,BA$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BB$2),SUMIF(CLASS!$N59:$S59,BB$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BC$2),SUMIF(CLASS!$N59:$S59,BC$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BD$2),SUMIF(CLASS!$N59:$S59,BD$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BE$2),SUMIF(CLASS!$N59:$S59,BE$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BF$2),SUMIF(CLASS!$N59:$S59,BF$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BG$2),SUMIF(CLASS!$N59:$S59,BG$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BH$2),SUMIF(CLASS!$N59:$S59,BH$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BI$2),SUMIF(CLASS!$N59:$S59,BI$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BJ$2),SUMIF(CLASS!$N59:$S59,BJ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BK$2),SUMIF(CLASS!$N59:$S59,BK$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BL$2),SUMIF(CLASS!$N59:$S59,BL$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BM$2),SUMIF(CLASS!$N59:$S59,BM$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BN$2),SUMIF(CLASS!$N59:$S59,BN$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BO$2),SUMIF(CLASS!$N59:$S59,BO$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BP$2),SUMIF(CLASS!$N59:$S59,BP$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BQ$2),SUMIF(CLASS!$N59:$S59,BQ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BR$2),SUMIF(CLASS!$N59:$S59,BR$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BS$2),SUMIF(CLASS!$N59:$S59,BS$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BT$2),SUMIF(CLASS!$N59:$S59,BT$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BU$2),SUMIF(CLASS!$N59:$S59,BU$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BV$2),SUMIF(CLASS!$N59:$S59,BV$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BW$2),SUMIF(CLASS!$N59:$S59,BW$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BX$2),SUMIF(CLASS!$N59:$S59,BX$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BY$2),SUMIF(CLASS!$N59:$S59,BY$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCT!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BZ$2),SUMIF(CLASS!$N59:$S59,BZ$3,CLASS!$E59:$J59))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-148141818.80000001]
[{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},null,null,{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,F$2),SUMIF(CLASS!$N60:$S60,F$3,CLASS!$E60:$J60))","v":0},null,{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,H$2),SUMIF(CLASS!$N60:$S60,H$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,I$2),SUMIF(CLASS!$N60:$S60,I$3,CLASS!$E60:$J60))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AC$2),SUMIF(CLASS!$N60:$S60,AC$3,CLASS!$E60:$J60))","v":0},null,{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AE$2),SUMIF(CLASS!$N60:$S60,AE$3,CLASS!$E60:$J60))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AZ$2),SUMIF(CLASS!$N60:$S60,AZ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BA$2),SUMIF(CLASS!$N60:$S60,BA$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BB$2),SUMIF(CLASS!$N60:$S60,BB$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BC$2),SUMIF(CLASS!$N60:$S60,BC$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BD$2),SUMIF(CLASS!$N60:$S60,BD$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BE$2),SUMIF(CLASS!$N60:$S60,BE$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BF$2),SUMIF(CLASS!$N60:$S60,BF$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BG$2),SUMIF(CLASS!$N60:$S60,BG$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BH$2),SUMIF(CLASS!$N60:$S60,BH$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BI$2),SUMIF(CLASS!$N60:$S60,BI$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BJ$2),SUMIF(CLASS!$N60:$S60,BJ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BK$2),SUMIF(CLASS!$N60:$S60,BK$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BL$2),SUMIF(CLASS!$N60:$S60,BL$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BM$2),SUMIF(CLASS!$N60:$S60,BM$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BN$2),SUMIF(CLASS!$N60:$S60,BN$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BO$2),SUMIF(CLASS!$N60:$S60,BO$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BP$2),SUMIF(CLASS!$N60:$S60,BP$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BQ$2),SUMIF(CLASS!$N60:$S60,BQ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BR$2),SUMIF(CLASS!$N60:$S60,BR$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BS$2),SUMIF(CLASS!$N60:$S60,BS$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BT$2),SUMIF(CLASS!$N60:$S60,BT$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BU$2),SUMIF(CLASS!$N60:$S60,BU$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BV$2),SUMIF(CLASS!$N60:$S60,BV$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BW$2),SUMIF(CLASS!$N60:$S60,BW$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BX$2),SUMIF(CLASS!$N60:$S60,BX$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BY$2),SUMIF(CLASS!$N60:$S60,BY$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCT!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BZ$2),SUMIF(CLASS!$N60:$S60,BZ$3,CLASS!$E60:$J60))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-206004867.59999999]
[{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},null,null,{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,F$2),SUMIF(CLASS!$N61:$S61,F$3,CLASS!$E61:$J61))","v":0},null,{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,H$2),SUMIF(CLASS!$N61:$S61,H$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,I$2),SUMIF(CLASS!$N61:$S61,I$3,CLASS!$E61:$J61))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AC$2),SUMIF(CLASS!$N61:$S61,AC$3,CLASS!$E61:$J61))","v":0},null,{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AE$2),SUMIF(CLASS!$N61:$S61,AE$3,CLASS!$E61:$J61))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AZ$2),SUMIF(CLASS!$N61:$S61,AZ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BA$2),SUMIF(CLASS!$N61:$S61,BA$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BB$2),SUMIF(CLASS!$N61:$S61,BB$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BC$2),SUMIF(CLASS!$N61:$S61,BC$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BD$2),SUMIF(CLASS!$N61:$S61,BD$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BE$2),SUMIF(CLASS!$N61:$S61,BE$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BF$2),SUMIF(CLASS!$N61:$S61,BF$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BG$2),SUMIF(CLASS!$N61:$S61,BG$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BH$2),SUMIF(CLASS!$N61:$S61,BH$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BI$2),SUMIF(CLASS!$N61:$S61,BI$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BJ$2),SUMIF(CLASS!$N61:$S61,BJ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BK$2),SUMIF(CLASS!$N61:$S61,BK$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BL$2),SUMIF(CLASS!$N61:$S61,BL$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BM$2),SUMIF(CLASS!$N61:$S61,BM$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BN$2),SUMIF(CLASS!$N61:$S61,BN$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BO$2),SUMIF(CLASS!$N61:$S61,BO$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BP$2),SUMIF(CLASS!$N61:$S61,BP$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BQ$2),SUMIF(CLASS!$N61:$S61,BQ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BR$2),SUMIF(CLASS!$N61:$S61,BR$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BS$2),SUMIF(CLASS!$N61:$S61,BS$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BT$2),SUMIF(CLASS!$N61:$S61,BT$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BU$2),SUMIF(CLASS!$N61:$S61,BU$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BV$2),SUMIF(CLASS!$N61:$S61,BV$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BW$2),SUMIF(CLASS!$N61:$S61,BW$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BX$2),SUMIF(CLASS!$N61:$S61,BX$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BY$2),SUMIF(CLASS!$N61:$S61,BY$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCT!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BZ$2),SUMIF(CLASS!$N61:$S61,BZ$3,CLASS!$E61:$J61))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE61:FJ61)","v":0},{"$f":"ROUND((SUM(FK61,FC61,EU61,EM61,EE61,DW61,DO61,DG61,CY61,CQ61,CI61)-C61),1)","v":-57279322.100000001}]
[{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},null,null,{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,F$2),SUMIF(CLASS!$N62:$S62,F$3,CLASS!$E62:$J62))","v":0},null,{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,H$2),SUMIF(CLASS!$N62:$S62,H$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,I$2),SUMIF(CLASS!$N62:$S62,I$3,CLASS!$E62:$J62))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AC$2),SUMIF(CLASS!$N62:$S62,AC$3,CLASS!$E62:$J62))","v":0},null,{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AE$2),SUMIF(CLASS!$N62:$S62,AE$3,CLASS!$E62:$J62))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AZ$2),SUMIF(CLASS!$N62:$S62,AZ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BA$2),SUMIF(CLASS!$N62:$S62,BA$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BB$2),SUMIF(CLASS!$N62:$S62,BB$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BC$2),SUMIF(CLASS!$N62:$S62,BC$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BD$2),SUMIF(CLASS!$N62:$S62,BD$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BE$2),SUMIF(CLASS!$N62:$S62,BE$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BF$2),SUMIF(CLASS!$N62:$S62,BF$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BG$2),SUMIF(CLASS!$N62:$S62,BG$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BH$2),SUMIF(CLASS!$N62:$S62,BH$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BI$2),SUMIF(CLASS!$N62:$S62,BI$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BJ$2),SUMIF(CLASS!$N62:$S62,BJ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BK$2),SUMIF(CLASS!$N62:$S62,BK$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BL$2),SUMIF(CLASS!$N62:$S62,BL$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BM$2),SUMIF(CLASS!$N62:$S62,BM$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BN$2),SUMIF(CLASS!$N62:$S62,BN$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BO$2),SUMIF(CLASS!$N62:$S62,BO$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BP$2),SUMIF(CLASS!$N62:$S62,BP$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BQ$2),SUMIF(CLASS!$N62:$S62,BQ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BR$2),SUMIF(CLASS!$N62:$S62,BR$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BS$2),SUMIF(CLASS!$N62:$S62,BS$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BT$2),SUMIF(CLASS!$N62:$S62,BT$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BU$2),SUMIF(CLASS!$N62:$S62,BU$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BV$2),SUMIF(CLASS!$N62:$S62,BV$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BW$2),SUMIF(CLASS!$N62:$S62,BW$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BX$2),SUMIF(CLASS!$N62:$S62,BX$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BY$2),SUMIF(CLASS!$N62:$S62,BY$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCT!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BZ$2),SUMIF(CLASS!$N62:$S62,BZ$3,CLASS!$E62:$J62))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-27779665.899999999]
[{"$f":"ACCOUNTS!A63","v":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},null,null,{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,F$2),SUMIF(CLASS!$N63:$S63,F$3,CLASS!$E63:$J63))","v":0},null,{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,H$2),SUMIF(CLASS!$N63:$S63,H$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,I$2),SUMIF(CLASS!$N63:$S63,I$3,CLASS!$E63:$J63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AC$2),SUMIF(CLASS!$N63:$S63,AC$3,CLASS!$E63:$J63))","v":0},null,{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AE$2),SUMIF(CLASS!$N63:$S63,AE$3,CLASS!$E63:$J63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AZ$2),SUMIF(CLASS!$N63:$S63,AZ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BA$2),SUMIF(CLASS!$N63:$S63,BA$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BB$2),SUMIF(CLASS!$N63:$S63,BB$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BC$2),SUMIF(CLASS!$N63:$S63,BC$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BD$2),SUMIF(CLASS!$N63:$S63,BD$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BE$2),SUMIF(CLASS!$N63:$S63,BE$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BF$2),SUMIF(CLASS!$N63:$S63,BF$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BG$2),SUMIF(CLASS!$N63:$S63,BG$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BH$2),SUMIF(CLASS!$N63:$S63,BH$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BI$2),SUMIF(CLASS!$N63:$S63,BI$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BJ$2),SUMIF(CLASS!$N63:$S63,BJ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BK$2),SUMIF(CLASS!$N63:$S63,BK$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BL$2),SUMIF(CLASS!$N63:$S63,BL$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BM$2),SUMIF(CLASS!$N63:$S63,BM$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BN$2),SUMIF(CLASS!$N63:$S63,BN$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BO$2),SUMIF(CLASS!$N63:$S63,BO$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BP$2),SUMIF(CLASS!$N63:$S63,BP$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BQ$2),SUMIF(CLASS!$N63:$S63,BQ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BR$2),SUMIF(CLASS!$N63:$S63,BR$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BS$2),SUMIF(CLASS!$N63:$S63,BS$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BT$2),SUMIF(CLASS!$N63:$S63,BT$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BU$2),SUMIF(CLASS!$N63:$S63,BU$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BV$2),SUMIF(CLASS!$N63:$S63,BV$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BW$2),SUMIF(CLASS!$N63:$S63,BW$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BX$2),SUMIF(CLASS!$N63:$S63,BX$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BY$2),SUMIF(CLASS!$N63:$S63,BY$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCT!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BZ$2),SUMIF(CLASS!$N63:$S63,BZ$3,CLASS!$E63:$J63))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A64","v":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},null,null,{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,F$2),SUMIF(CLASS!$N64:$S64,F$3,CLASS!$E64:$J64))","v":0},null,{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,H$2),SUMIF(CLASS!$N64:$S64,H$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,I$2),SUMIF(CLASS!$N64:$S64,I$3,CLASS!$E64:$J64))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AC$2),SUMIF(CLASS!$N64:$S64,AC$3,CLASS!$E64:$J64))","v":0},null,{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AE$2),SUMIF(CLASS!$N64:$S64,AE$3,CLASS!$E64:$J64))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AZ$2),SUMIF(CLASS!$N64:$S64,AZ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BA$2),SUMIF(CLASS!$N64:$S64,BA$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BB$2),SUMIF(CLASS!$N64:$S64,BB$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BC$2),SUMIF(CLASS!$N64:$S64,BC$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BD$2),SUMIF(CLASS!$N64:$S64,BD$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BE$2),SUMIF(CLASS!$N64:$S64,BE$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BF$2),SUMIF(CLASS!$N64:$S64,BF$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BG$2),SUMIF(CLASS!$N64:$S64,BG$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BH$2),SUMIF(CLASS!$N64:$S64,BH$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BI$2),SUMIF(CLASS!$N64:$S64,BI$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BJ$2),SUMIF(CLASS!$N64:$S64,BJ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BK$2),SUMIF(CLASS!$N64:$S64,BK$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BL$2),SUMIF(CLASS!$N64:$S64,BL$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BM$2),SUMIF(CLASS!$N64:$S64,BM$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BN$2),SUMIF(CLASS!$N64:$S64,BN$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BO$2),SUMIF(CLASS!$N64:$S64,BO$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BP$2),SUMIF(CLASS!$N64:$S64,BP$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BQ$2),SUMIF(CLASS!$N64:$S64,BQ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BR$2),SUMIF(CLASS!$N64:$S64,BR$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BS$2),SUMIF(CLASS!$N64:$S64,BS$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BT$2),SUMIF(CLASS!$N64:$S64,BT$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BU$2),SUMIF(CLASS!$N64:$S64,BU$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BV$2),SUMIF(CLASS!$N64:$S64,BV$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BW$2),SUMIF(CLASS!$N64:$S64,BW$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BX$2),SUMIF(CLASS!$N64:$S64,BX$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BY$2),SUMIF(CLASS!$N64:$S64,BY$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCT!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BZ$2),SUMIF(CLASS!$N64:$S64,BZ$3,CLASS!$E64:$J64))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A65","v":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},null,null,{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,F$2),SUMIF(CLASS!$N65:$S65,F$3,CLASS!$E65:$J65))","v":0},null,{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,H$2),SUMIF(CLASS!$N65:$S65,H$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,I$2),SUMIF(CLASS!$N65:$S65,I$3,CLASS!$E65:$J65))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AC$2),SUMIF(CLASS!$N65:$S65,AC$3,CLASS!$E65:$J65))","v":0},null,{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AE$2),SUMIF(CLASS!$N65:$S65,AE$3,CLASS!$E65:$J65))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AZ$2),SUMIF(CLASS!$N65:$S65,AZ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BA$2),SUMIF(CLASS!$N65:$S65,BA$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BB$2),SUMIF(CLASS!$N65:$S65,BB$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BC$2),SUMIF(CLASS!$N65:$S65,BC$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BD$2),SUMIF(CLASS!$N65:$S65,BD$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BE$2),SUMIF(CLASS!$N65:$S65,BE$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BF$2),SUMIF(CLASS!$N65:$S65,BF$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BG$2),SUMIF(CLASS!$N65:$S65,BG$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BH$2),SUMIF(CLASS!$N65:$S65,BH$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BI$2),SUMIF(CLASS!$N65:$S65,BI$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BJ$2),SUMIF(CLASS!$N65:$S65,BJ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BK$2),SUMIF(CLASS!$N65:$S65,BK$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BL$2),SUMIF(CLASS!$N65:$S65,BL$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BM$2),SUMIF(CLASS!$N65:$S65,BM$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BN$2),SUMIF(CLASS!$N65:$S65,BN$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BO$2),SUMIF(CLASS!$N65:$S65,BO$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BP$2),SUMIF(CLASS!$N65:$S65,BP$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BQ$2),SUMIF(CLASS!$N65:$S65,BQ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BR$2),SUMIF(CLASS!$N65:$S65,BR$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BS$2),SUMIF(CLASS!$N65:$S65,BS$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BT$2),SUMIF(CLASS!$N65:$S65,BT$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BU$2),SUMIF(CLASS!$N65:$S65,BU$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BV$2),SUMIF(CLASS!$N65:$S65,BV$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BW$2),SUMIF(CLASS!$N65:$S65,BW$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BX$2),SUMIF(CLASS!$N65:$S65,BX$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BY$2),SUMIF(CLASS!$N65:$S65,BY$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCT!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BZ$2),SUMIF(CLASS!$N65:$S65,BZ$3,CLASS!$E65:$J65))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A66","v":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},null,null,{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,F$2),SUMIF(CLASS!$N66:$S66,F$3,CLASS!$E66:$J66))","v":0},null,{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,H$2),SUMIF(CLASS!$N66:$S66,H$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,I$2),SUMIF(CLASS!$N66:$S66,I$3,CLASS!$E66:$J66))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AC$2),SUMIF(CLASS!$N66:$S66,AC$3,CLASS!$E66:$J66))","v":0},null,{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AE$2),SUMIF(CLASS!$N66:$S66,AE$3,CLASS!$E66:$J66))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AZ$2),SUMIF(CLASS!$N66:$S66,AZ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BA$2),SUMIF(CLASS!$N66:$S66,BA$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BB$2),SUMIF(CLASS!$N66:$S66,BB$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BC$2),SUMIF(CLASS!$N66:$S66,BC$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BD$2),SUMIF(CLASS!$N66:$S66,BD$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BE$2),SUMIF(CLASS!$N66:$S66,BE$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BF$2),SUMIF(CLASS!$N66:$S66,BF$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BG$2),SUMIF(CLASS!$N66:$S66,BG$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BH$2),SUMIF(CLASS!$N66:$S66,BH$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BI$2),SUMIF(CLASS!$N66:$S66,BI$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BJ$2),SUMIF(CLASS!$N66:$S66,BJ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BK$2),SUMIF(CLASS!$N66:$S66,BK$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BL$2),SUMIF(CLASS!$N66:$S66,BL$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BM$2),SUMIF(CLASS!$N66:$S66,BM$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BN$2),SUMIF(CLASS!$N66:$S66,BN$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BO$2),SUMIF(CLASS!$N66:$S66,BO$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BP$2),SUMIF(CLASS!$N66:$S66,BP$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BQ$2),SUMIF(CLASS!$N66:$S66,BQ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BR$2),SUMIF(CLASS!$N66:$S66,BR$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BS$2),SUMIF(CLASS!$N66:$S66,BS$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BT$2),SUMIF(CLASS!$N66:$S66,BT$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BU$2),SUMIF(CLASS!$N66:$S66,BU$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BV$2),SUMIF(CLASS!$N66:$S66,BV$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BW$2),SUMIF(CLASS!$N66:$S66,BW$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BX$2),SUMIF(CLASS!$N66:$S66,BX$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BY$2),SUMIF(CLASS!$N66:$S66,BY$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCT!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BZ$2),SUMIF(CLASS!$N66:$S66,BZ$3,CLASS!$E66:$J66))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A67","v":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},null,null,{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,F$2),SUMIF(CLASS!$N67:$S67,F$3,CLASS!$E67:$J67))","v":0},null,{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,H$2),SUMIF(CLASS!$N67:$S67,H$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,I$2),SUMIF(CLASS!$N67:$S67,I$3,CLASS!$E67:$J67))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AC$2),SUMIF(CLASS!$N67:$S67,AC$3,CLASS!$E67:$J67))","v":0},null,{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AE$2),SUMIF(CLASS!$N67:$S67,AE$3,CLASS!$E67:$J67))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AZ$2),SUMIF(CLASS!$N67:$S67,AZ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BA$2),SUMIF(CLASS!$N67:$S67,BA$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BB$2),SUMIF(CLASS!$N67:$S67,BB$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BC$2),SUMIF(CLASS!$N67:$S67,BC$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BD$2),SUMIF(CLASS!$N67:$S67,BD$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BE$2),SUMIF(CLASS!$N67:$S67,BE$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BF$2),SUMIF(CLASS!$N67:$S67,BF$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BG$2),SUMIF(CLASS!$N67:$S67,BG$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BH$2),SUMIF(CLASS!$N67:$S67,BH$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BI$2),SUMIF(CLASS!$N67:$S67,BI$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BJ$2),SUMIF(CLASS!$N67:$S67,BJ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BK$2),SUMIF(CLASS!$N67:$S67,BK$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BL$2),SUMIF(CLASS!$N67:$S67,BL$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BM$2),SUMIF(CLASS!$N67:$S67,BM$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BN$2),SUMIF(CLASS!$N67:$S67,BN$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BO$2),SUMIF(CLASS!$N67:$S67,BO$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BP$2),SUMIF(CLASS!$N67:$S67,BP$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BQ$2),SUMIF(CLASS!$N67:$S67,BQ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BR$2),SUMIF(CLASS!$N67:$S67,BR$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BS$2),SUMIF(CLASS!$N67:$S67,BS$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BT$2),SUMIF(CLASS!$N67:$S67,BT$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BU$2),SUMIF(CLASS!$N67:$S67,BU$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BV$2),SUMIF(CLASS!$N67:$S67,BV$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BW$2),SUMIF(CLASS!$N67:$S67,BW$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BX$2),SUMIF(CLASS!$N67:$S67,BX$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BY$2),SUMIF(CLASS!$N67:$S67,BY$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCT!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BZ$2),SUMIF(CLASS!$N67:$S67,BZ$3,CLASS!$E67:$J67))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A68","v":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},null,null,{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,F$2),SUMIF(CLASS!$N68:$S68,F$3,CLASS!$E68:$J68))","v":0},null,{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,H$2),SUMIF(CLASS!$N68:$S68,H$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,I$2),SUMIF(CLASS!$N68:$S68,I$3,CLASS!$E68:$J68))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AC$2),SUMIF(CLASS!$N68:$S68,AC$3,CLASS!$E68:$J68))","v":0},null,{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AE$2),SUMIF(CLASS!$N68:$S68,AE$3,CLASS!$E68:$J68))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AZ$2),SUMIF(CLASS!$N68:$S68,AZ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BA$2),SUMIF(CLASS!$N68:$S68,BA$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BB$2),SUMIF(CLASS!$N68:$S68,BB$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BC$2),SUMIF(CLASS!$N68:$S68,BC$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BD$2),SUMIF(CLASS!$N68:$S68,BD$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BE$2),SUMIF(CLASS!$N68:$S68,BE$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BF$2),SUMIF(CLASS!$N68:$S68,BF$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BG$2),SUMIF(CLASS!$N68:$S68,BG$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BH$2),SUMIF(CLASS!$N68:$S68,BH$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BI$2),SUMIF(CLASS!$N68:$S68,BI$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BJ$2),SUMIF(CLASS!$N68:$S68,BJ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BK$2),SUMIF(CLASS!$N68:$S68,BK$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BL$2),SUMIF(CLASS!$N68:$S68,BL$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BM$2),SUMIF(CLASS!$N68:$S68,BM$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BN$2),SUMIF(CLASS!$N68:$S68,BN$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BO$2),SUMIF(CLASS!$N68:$S68,BO$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BP$2),SUMIF(CLASS!$N68:$S68,BP$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BQ$2),SUMIF(CLASS!$N68:$S68,BQ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BR$2),SUMIF(CLASS!$N68:$S68,BR$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BS$2),SUMIF(CLASS!$N68:$S68,BS$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BT$2),SUMIF(CLASS!$N68:$S68,BT$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BU$2),SUMIF(CLASS!$N68:$S68,BU$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BV$2),SUMIF(CLASS!$N68:$S68,BV$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BW$2),SUMIF(CLASS!$N68:$S68,BW$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BX$2),SUMIF(CLASS!$N68:$S68,BX$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BY$2),SUMIF(CLASS!$N68:$S68,BY$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCT!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BZ$2),SUMIF(CLASS!$N68:$S68,BZ$3,CLASS!$E68:$J68))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A69","v":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},null,null,{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,F$2),SUMIF(CLASS!$N69:$S69,F$3,CLASS!$E69:$J69))","v":0},null,{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,H$2),SUMIF(CLASS!$N69:$S69,H$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,I$2),SUMIF(CLASS!$N69:$S69,I$3,CLASS!$E69:$J69))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AC$2),SUMIF(CLASS!$N69:$S69,AC$3,CLASS!$E69:$J69))","v":0},null,{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AE$2),SUMIF(CLASS!$N69:$S69,AE$3,CLASS!$E69:$J69))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AZ$2),SUMIF(CLASS!$N69:$S69,AZ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BA$2),SUMIF(CLASS!$N69:$S69,BA$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BB$2),SUMIF(CLASS!$N69:$S69,BB$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BC$2),SUMIF(CLASS!$N69:$S69,BC$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BD$2),SUMIF(CLASS!$N69:$S69,BD$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BE$2),SUMIF(CLASS!$N69:$S69,BE$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BF$2),SUMIF(CLASS!$N69:$S69,BF$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BG$2),SUMIF(CLASS!$N69:$S69,BG$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BH$2),SUMIF(CLASS!$N69:$S69,BH$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BI$2),SUMIF(CLASS!$N69:$S69,BI$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BJ$2),SUMIF(CLASS!$N69:$S69,BJ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BK$2),SUMIF(CLASS!$N69:$S69,BK$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BL$2),SUMIF(CLASS!$N69:$S69,BL$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BM$2),SUMIF(CLASS!$N69:$S69,BM$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BN$2),SUMIF(CLASS!$N69:$S69,BN$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BO$2),SUMIF(CLASS!$N69:$S69,BO$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BP$2),SUMIF(CLASS!$N69:$S69,BP$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BQ$2),SUMIF(CLASS!$N69:$S69,BQ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BR$2),SUMIF(CLASS!$N69:$S69,BR$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BS$2),SUMIF(CLASS!$N69:$S69,BS$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BT$2),SUMIF(CLASS!$N69:$S69,BT$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BU$2),SUMIF(CLASS!$N69:$S69,BU$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BV$2),SUMIF(CLASS!$N69:$S69,BV$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BW$2),SUMIF(CLASS!$N69:$S69,BW$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BX$2),SUMIF(CLASS!$N69:$S69,BX$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BY$2),SUMIF(CLASS!$N69:$S69,BY$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCT!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BZ$2),SUMIF(CLASS!$N69:$S69,BZ$3,CLASS!$E69:$J69))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},null,null,{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,F$2),SUMIF(CLASS!$N70:$S70,F$3,CLASS!$E70:$J70))","v":0},null,{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,H$2),SUMIF(CLASS!$N70:$S70,H$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,I$2),SUMIF(CLASS!$N70:$S70,I$3,CLASS!$E70:$J70))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AC$2),SUMIF(CLASS!$N70:$S70,AC$3,CLASS!$E70:$J70))","v":0},null,{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AE$2),SUMIF(CLASS!$N70:$S70,AE$3,CLASS!$E70:$J70))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AZ$2),SUMIF(CLASS!$N70:$S70,AZ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BA$2),SUMIF(CLASS!$N70:$S70,BA$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BB$2),SUMIF(CLASS!$N70:$S70,BB$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BC$2),SUMIF(CLASS!$N70:$S70,BC$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BD$2),SUMIF(CLASS!$N70:$S70,BD$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BE$2),SUMIF(CLASS!$N70:$S70,BE$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BF$2),SUMIF(CLASS!$N70:$S70,BF$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BG$2),SUMIF(CLASS!$N70:$S70,BG$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BH$2),SUMIF(CLASS!$N70:$S70,BH$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BI$2),SUMIF(CLASS!$N70:$S70,BI$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BJ$2),SUMIF(CLASS!$N70:$S70,BJ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BK$2),SUMIF(CLASS!$N70:$S70,BK$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BL$2),SUMIF(CLASS!$N70:$S70,BL$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BM$2),SUMIF(CLASS!$N70:$S70,BM$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BN$2),SUMIF(CLASS!$N70:$S70,BN$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BO$2),SUMIF(CLASS!$N70:$S70,BO$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BP$2),SUMIF(CLASS!$N70:$S70,BP$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BQ$2),SUMIF(CLASS!$N70:$S70,BQ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BR$2),SUMIF(CLASS!$N70:$S70,BR$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BS$2),SUMIF(CLASS!$N70:$S70,BS$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BT$2),SUMIF(CLASS!$N70:$S70,BT$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BU$2),SUMIF(CLASS!$N70:$S70,BU$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BV$2),SUMIF(CLASS!$N70:$S70,BV$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BW$2),SUMIF(CLASS!$N70:$S70,BW$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BX$2),SUMIF(CLASS!$N70:$S70,BX$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BY$2),SUMIF(CLASS!$N70:$S70,BY$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCT!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BZ$2),SUMIF(CLASS!$N70:$S70,BZ$3,CLASS!$E70:$J70))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},null,null,{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,F$2),SUMIF(CLASS!$N71:$S71,F$3,CLASS!$E71:$J71))","v":0},null,{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,H$2),SUMIF(CLASS!$N71:$S71,H$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,I$2),SUMIF(CLASS!$N71:$S71,I$3,CLASS!$E71:$J71))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AC$2),SUMIF(CLASS!$N71:$S71,AC$3,CLASS!$E71:$J71))","v":0},null,{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AE$2),SUMIF(CLASS!$N71:$S71,AE$3,CLASS!$E71:$J71))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AZ$2),SUMIF(CLASS!$N71:$S71,AZ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BA$2),SUMIF(CLASS!$N71:$S71,BA$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BB$2),SUMIF(CLASS!$N71:$S71,BB$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BC$2),SUMIF(CLASS!$N71:$S71,BC$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BD$2),SUMIF(CLASS!$N71:$S71,BD$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BE$2),SUMIF(CLASS!$N71:$S71,BE$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BF$2),SUMIF(CLASS!$N71:$S71,BF$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BG$2),SUMIF(CLASS!$N71:$S71,BG$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BH$2),SUMIF(CLASS!$N71:$S71,BH$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BI$2),SUMIF(CLASS!$N71:$S71,BI$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BJ$2),SUMIF(CLASS!$N71:$S71,BJ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BK$2),SUMIF(CLASS!$N71:$S71,BK$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BL$2),SUMIF(CLASS!$N71:$S71,BL$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BM$2),SUMIF(CLASS!$N71:$S71,BM$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BN$2),SUMIF(CLASS!$N71:$S71,BN$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BO$2),SUMIF(CLASS!$N71:$S71,BO$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BP$2),SUMIF(CLASS!$N71:$S71,BP$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BQ$2),SUMIF(CLASS!$N71:$S71,BQ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BR$2),SUMIF(CLASS!$N71:$S71,BR$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BS$2),SUMIF(CLASS!$N71:$S71,BS$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BT$2),SUMIF(CLASS!$N71:$S71,BT$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BU$2),SUMIF(CLASS!$N71:$S71,BU$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BV$2),SUMIF(CLASS!$N71:$S71,BV$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BW$2),SUMIF(CLASS!$N71:$S71,BW$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BX$2),SUMIF(CLASS!$N71:$S71,BX$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BY$2),SUMIF(CLASS!$N71:$S71,BY$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCT!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BZ$2),SUMIF(CLASS!$N71:$S71,BZ$3,CLASS!$E71:$J71))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"SUM(C42:C71)","v":4089276603.8939037},null,null,{"$f":"SUM(F42:F71)","v":0},null,{"$f":"SUM(H42:H71)","v":0},{"$f":"SUM(I42:I71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC42:AC71)","v":0},null,{"$f":"SUM(AE42:AE71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ42:AZ71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC42:CC71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK42:CK71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS42:CS71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA42:DA71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI42:DI71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ42:DQ71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY42:DY71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG42:EG71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO42:EO71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW42:EW71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE42:FE71)","v":0},0,0,0,0,0,0,-4089276603.9000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B74","v":"General Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},null,null,{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,F$2),SUMIF(CLASS!$N75:$S75,F$3,CLASS!$E75:$J75))","v":13519295.998722231},null,{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,H$2),SUMIF(CLASS!$N75:$S75,H$3,CLASS!$E75:$J75))","v":1081253.378324375},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,I$2),SUMIF(CLASS!$N75:$S75,I$3,CLASS!$E75:$J75))","v":1208.1152934668285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AC$2),SUMIF(CLASS!$N75:$S75,AC$3,CLASS!$E75:$J75))","v":0},null,{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AE$2),SUMIF(CLASS!$N75:$S75,AE$3,CLASS!$E75:$J75))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AZ$2),SUMIF(CLASS!$N75:$S75,AZ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BA$2),SUMIF(CLASS!$N75:$S75,BA$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BB$2),SUMIF(CLASS!$N75:$S75,BB$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BC$2),SUMIF(CLASS!$N75:$S75,BC$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BD$2),SUMIF(CLASS!$N75:$S75,BD$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BE$2),SUMIF(CLASS!$N75:$S75,BE$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BF$2),SUMIF(CLASS!$N75:$S75,BF$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BG$2),SUMIF(CLASS!$N75:$S75,BG$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BH$2),SUMIF(CLASS!$N75:$S75,BH$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BI$2),SUMIF(CLASS!$N75:$S75,BI$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BJ$2),SUMIF(CLASS!$N75:$S75,BJ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BK$2),SUMIF(CLASS!$N75:$S75,BK$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BL$2),SUMIF(CLASS!$N75:$S75,BL$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BM$2),SUMIF(CLASS!$N75:$S75,BM$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BN$2),SUMIF(CLASS!$N75:$S75,BN$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BO$2),SUMIF(CLASS!$N75:$S75,BO$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BP$2),SUMIF(CLASS!$N75:$S75,BP$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BQ$2),SUMIF(CLASS!$N75:$S75,BQ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BR$2),SUMIF(CLASS!$N75:$S75,BR$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BS$2),SUMIF(CLASS!$N75:$S75,BS$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BT$2),SUMIF(CLASS!$N75:$S75,BT$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BU$2),SUMIF(CLASS!$N75:$S75,BU$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BV$2),SUMIF(CLASS!$N75:$S75,BV$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BW$2),SUMIF(CLASS!$N75:$S75,BW$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BX$2),SUMIF(CLASS!$N75:$S75,BX$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BY$2),SUMIF(CLASS!$N75:$S75,BY$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCT!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BZ$2),SUMIF(CLASS!$N75:$S75,BZ$3,CLASS!$E75:$J75))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E75:$BL75)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CC75:CH75)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E75:$BL75)","v":14601757.492340073},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CK75:CP75)","v":14601757.492340073},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E75:$BL75)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CS75:CX75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DA75:DF75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DI75:DN75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DQ75:DV75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DY75:ED75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EG75:EL75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EO75:ET75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EW75:FB75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(FE75:FJ75)","v":0},-21437465.800000001]
[{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},null,null,{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,F$2),SUMIF(CLASS!$N76:$S76,F$3,CLASS!$E76:$J76))","v":75946088.35457103},null,{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,H$2),SUMIF(CLASS!$N76:$S76,H$3,CLASS!$E76:$J76))","v":6074056.2682896098},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,I$2),SUMIF(CLASS!$N76:$S76,I$3,CLASS!$E76:$J76))","v":6786.7166181443263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AC$2),SUMIF(CLASS!$N76:$S76,AC$3,CLASS!$E76:$J76))","v":0},null,{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AE$2),SUMIF(CLASS!$N76:$S76,AE$3,CLASS!$E76:$J76))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AZ$2),SUMIF(CLASS!$N76:$S76,AZ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BA$2),SUMIF(CLASS!$N76:$S76,BA$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BB$2),SUMIF(CLASS!$N76:$S76,BB$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BC$2),SUMIF(CLASS!$N76:$S76,BC$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BD$2),SUMIF(CLASS!$N76:$S76,BD$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BE$2),SUMIF(CLASS!$N76:$S76,BE$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BF$2),SUMIF(CLASS!$N76:$S76,BF$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BG$2),SUMIF(CLASS!$N76:$S76,BG$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BH$2),SUMIF(CLASS!$N76:$S76,BH$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BI$2),SUMIF(CLASS!$N76:$S76,BI$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BJ$2),SUMIF(CLASS!$N76:$S76,BJ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BK$2),SUMIF(CLASS!$N76:$S76,BK$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BL$2),SUMIF(CLASS!$N76:$S76,BL$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BM$2),SUMIF(CLASS!$N76:$S76,BM$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BN$2),SUMIF(CLASS!$N76:$S76,BN$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BO$2),SUMIF(CLASS!$N76:$S76,BO$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BP$2),SUMIF(CLASS!$N76:$S76,BP$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BQ$2),SUMIF(CLASS!$N76:$S76,BQ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BR$2),SUMIF(CLASS!$N76:$S76,BR$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BS$2),SUMIF(CLASS!$N76:$S76,BS$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BT$2),SUMIF(CLASS!$N76:$S76,BT$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BU$2),SUMIF(CLASS!$N76:$S76,BU$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BV$2),SUMIF(CLASS!$N76:$S76,BV$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BW$2),SUMIF(CLASS!$N76:$S76,BW$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BX$2),SUMIF(CLASS!$N76:$S76,BX$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BY$2),SUMIF(CLASS!$N76:$S76,BY$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCT!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BZ$2),SUMIF(CLASS!$N76:$S76,BZ$3,CLASS!$E76:$J76))","v":0},null,null,0,0,0,0,0,0,0,null,82026931.339478791,0,0,0,0,0,82026931.339478791,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK76,FC76,EU76,EM76,EE76,DW76,DO76,DG76,CY76,CQ76,CI76)-C76),1)","v":-120427252.5}]
[{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},null,null,{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,F$2),SUMIF(CLASS!$N77:$S77,F$3,CLASS!$E77:$J77))","v":41033049.574257404},null,{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,H$2),SUMIF(CLASS!$N77:$S77,H$3,CLASS!$E77:$J77))","v":3281762.8580149962},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,I$2),SUMIF(CLASS!$N77:$S77,I$3,CLASS!$E77:$J77))","v":3666.8074086792853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AC$2),SUMIF(CLASS!$N77:$S77,AC$3,CLASS!$E77:$J77))","v":0},null,{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AE$2),SUMIF(CLASS!$N77:$S77,AE$3,CLASS!$E77:$J77))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AZ$2),SUMIF(CLASS!$N77:$S77,AZ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BA$2),SUMIF(CLASS!$N77:$S77,BA$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BB$2),SUMIF(CLASS!$N77:$S77,BB$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BC$2),SUMIF(CLASS!$N77:$S77,BC$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BD$2),SUMIF(CLASS!$N77:$S77,BD$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BE$2),SUMIF(CLASS!$N77:$S77,BE$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BF$2),SUMIF(CLASS!$N77:$S77,BF$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BG$2),SUMIF(CLASS!$N77:$S77,BG$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BH$2),SUMIF(CLASS!$N77:$S77,BH$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BI$2),SUMIF(CLASS!$N77:$S77,BI$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BJ$2),SUMIF(CLASS!$N77:$S77,BJ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BK$2),SUMIF(CLASS!$N77:$S77,BK$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BL$2),SUMIF(CLASS!$N77:$S77,BL$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BM$2),SUMIF(CLASS!$N77:$S77,BM$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BN$2),SUMIF(CLASS!$N77:$S77,BN$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BO$2),SUMIF(CLASS!$N77:$S77,BO$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BP$2),SUMIF(CLASS!$N77:$S77,BP$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BQ$2),SUMIF(CLASS!$N77:$S77,BQ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BR$2),SUMIF(CLASS!$N77:$S77,BR$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BS$2),SUMIF(CLASS!$N77:$S77,BS$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BT$2),SUMIF(CLASS!$N77:$S77,BT$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BU$2),SUMIF(CLASS!$N77:$S77,BU$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BV$2),SUMIF(CLASS!$N77:$S77,BV$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BW$2),SUMIF(CLASS!$N77:$S77,BW$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BX$2),SUMIF(CLASS!$N77:$S77,BX$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BY$2),SUMIF(CLASS!$N77:$S77,BY$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCT!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BZ$2),SUMIF(CLASS!$N77:$S77,BZ$3,CLASS!$E77:$J77))","v":0},null,null,0,0,0,0,0,0,0,null,44318479.23968108,0,0,0,0,0,44318479.23968108,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-65065858.299999997]
[{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},null,null,{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,F$2),SUMIF(CLASS!$N78:$S78,F$3,CLASS!$E78:$J78))","v":5791777.007736166},null,{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,H$2),SUMIF(CLASS!$N78:$S78,H$3,CLASS!$E78:$J78))","v":463217.79304987885},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,I$2),SUMIF(CLASS!$N78:$S78,I$3,CLASS!$E78:$J78))","v":517.56647535914135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AC$2),SUMIF(CLASS!$N78:$S78,AC$3,CLASS!$E78:$J78))","v":0},null,{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AE$2),SUMIF(CLASS!$N78:$S78,AE$3,CLASS!$E78:$J78))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AZ$2),SUMIF(CLASS!$N78:$S78,AZ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BA$2),SUMIF(CLASS!$N78:$S78,BA$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BB$2),SUMIF(CLASS!$N78:$S78,BB$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BC$2),SUMIF(CLASS!$N78:$S78,BC$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BD$2),SUMIF(CLASS!$N78:$S78,BD$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BE$2),SUMIF(CLASS!$N78:$S78,BE$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BF$2),SUMIF(CLASS!$N78:$S78,BF$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BG$2),SUMIF(CLASS!$N78:$S78,BG$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BH$2),SUMIF(CLASS!$N78:$S78,BH$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BI$2),SUMIF(CLASS!$N78:$S78,BI$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BJ$2),SUMIF(CLASS!$N78:$S78,BJ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BK$2),SUMIF(CLASS!$N78:$S78,BK$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BL$2),SUMIF(CLASS!$N78:$S78,BL$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BM$2),SUMIF(CLASS!$N78:$S78,BM$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BN$2),SUMIF(CLASS!$N78:$S78,BN$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BO$2),SUMIF(CLASS!$N78:$S78,BO$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BP$2),SUMIF(CLASS!$N78:$S78,BP$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BQ$2),SUMIF(CLASS!$N78:$S78,BQ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BR$2),SUMIF(CLASS!$N78:$S78,BR$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BS$2),SUMIF(CLASS!$N78:$S78,BS$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BT$2),SUMIF(CLASS!$N78:$S78,BT$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BU$2),SUMIF(CLASS!$N78:$S78,BU$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BV$2),SUMIF(CLASS!$N78:$S78,BV$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BW$2),SUMIF(CLASS!$N78:$S78,BW$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BX$2),SUMIF(CLASS!$N78:$S78,BX$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BY$2),SUMIF(CLASS!$N78:$S78,BY$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCT!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BZ$2),SUMIF(CLASS!$N78:$S78,BZ$3,CLASS!$E78:$J78))","v":0},null,null,0,0,0,0,0,0,0,null,6255512.3672614032,0,0,0,0,0,6255512.3672614032,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-9183985.6999999993]
[{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},null,null,{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,F$2),SUMIF(CLASS!$N79:$S79,F$3,CLASS!$E79:$J79))","v":97423.197905470675},null,{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,H$2),SUMIF(CLASS!$N79:$S79,H$3,CLASS!$E79:$J79))","v":8622.7566882898082},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,I$2),SUMIF(CLASS!$N79:$S79,I$3,CLASS!$E79:$J79))","v":9.6344524195707297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AC$2),SUMIF(CLASS!$N79:$S79,AC$3,CLASS!$E79:$J79))","v":0},null,{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AE$2),SUMIF(CLASS!$N79:$S79,AE$3,CLASS!$E79:$J79))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AZ$2),SUMIF(CLASS!$N79:$S79,AZ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BA$2),SUMIF(CLASS!$N79:$S79,BA$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BB$2),SUMIF(CLASS!$N79:$S79,BB$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BC$2),SUMIF(CLASS!$N79:$S79,BC$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BD$2),SUMIF(CLASS!$N79:$S79,BD$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BE$2),SUMIF(CLASS!$N79:$S79,BE$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BF$2),SUMIF(CLASS!$N79:$S79,BF$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BG$2),SUMIF(CLASS!$N79:$S79,BG$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BH$2),SUMIF(CLASS!$N79:$S79,BH$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BI$2),SUMIF(CLASS!$N79:$S79,BI$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BJ$2),SUMIF(CLASS!$N79:$S79,BJ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BK$2),SUMIF(CLASS!$N79:$S79,BK$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BL$2),SUMIF(CLASS!$N79:$S79,BL$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BM$2),SUMIF(CLASS!$N79:$S79,BM$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BN$2),SUMIF(CLASS!$N79:$S79,BN$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BO$2),SUMIF(CLASS!$N79:$S79,BO$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BP$2),SUMIF(CLASS!$N79:$S79,BP$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BQ$2),SUMIF(CLASS!$N79:$S79,BQ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BR$2),SUMIF(CLASS!$N79:$S79,BR$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BS$2),SUMIF(CLASS!$N79:$S79,BS$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BT$2),SUMIF(CLASS!$N79:$S79,BT$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BU$2),SUMIF(CLASS!$N79:$S79,BU$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BV$2),SUMIF(CLASS!$N79:$S79,BV$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BW$2),SUMIF(CLASS!$N79:$S79,BW$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BX$2),SUMIF(CLASS!$N79:$S79,BX$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BY$2),SUMIF(CLASS!$N79:$S79,BY$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCT!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BZ$2),SUMIF(CLASS!$N79:$S79,BZ$3,CLASS!$E79:$J79))","v":0},null,null,0,0,0,0,0,0,0,null,106055.58904618006,0,0,0,0,0,106055.58904618006,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-126501.1]
[{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},null,null,{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,F$2),SUMIF(CLASS!$N80:$S80,F$3,CLASS!$E80:$J80))","v":6103022.9829585087},null,{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,H$2),SUMIF(CLASS!$N80:$S80,H$3,CLASS!$E80:$J80))","v":465668.52562722989},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,I$2),SUMIF(CLASS!$N80:$S80,I$3,CLASS!$E80:$J80))","v":520.30474889081199},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AC$2),SUMIF(CLASS!$N80:$S80,AC$3,CLASS!$E80:$J80))","v":0},null,{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AE$2),SUMIF(CLASS!$N80:$S80,AE$3,CLASS!$E80:$J80))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AZ$2),SUMIF(CLASS!$N80:$S80,AZ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BA$2),SUMIF(CLASS!$N80:$S80,BA$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BB$2),SUMIF(CLASS!$N80:$S80,BB$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BC$2),SUMIF(CLASS!$N80:$S80,BC$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BD$2),SUMIF(CLASS!$N80:$S80,BD$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BE$2),SUMIF(CLASS!$N80:$S80,BE$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BF$2),SUMIF(CLASS!$N80:$S80,BF$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BG$2),SUMIF(CLASS!$N80:$S80,BG$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BH$2),SUMIF(CLASS!$N80:$S80,BH$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BI$2),SUMIF(CLASS!$N80:$S80,BI$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BJ$2),SUMIF(CLASS!$N80:$S80,BJ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BK$2),SUMIF(CLASS!$N80:$S80,BK$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BL$2),SUMIF(CLASS!$N80:$S80,BL$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BM$2),SUMIF(CLASS!$N80:$S80,BM$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BN$2),SUMIF(CLASS!$N80:$S80,BN$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BO$2),SUMIF(CLASS!$N80:$S80,BO$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BP$2),SUMIF(CLASS!$N80:$S80,BP$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BQ$2),SUMIF(CLASS!$N80:$S80,BQ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BR$2),SUMIF(CLASS!$N80:$S80,BR$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BS$2),SUMIF(CLASS!$N80:$S80,BS$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BT$2),SUMIF(CLASS!$N80:$S80,BT$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BU$2),SUMIF(CLASS!$N80:$S80,BU$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BV$2),SUMIF(CLASS!$N80:$S80,BV$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BW$2),SUMIF(CLASS!$N80:$S80,BW$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BX$2),SUMIF(CLASS!$N80:$S80,BX$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BY$2),SUMIF(CLASS!$N80:$S80,BY$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCT!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BZ$2),SUMIF(CLASS!$N80:$S80,BZ$3,CLASS!$E80:$J80))","v":0},null,null,0,0,0,0,0,0,0,null,6569211.8133346299,0,0,0,0,0,6569211.8133346299,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-7663566.7000000002]
[{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},null,null,{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,F$2),SUMIF(CLASS!$N81:$S81,F$3,CLASS!$E81:$J81))","v":3353220.1549216509},null,{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,H$2),SUMIF(CLASS!$N81:$S81,H$3,CLASS!$E81:$J81))","v":255855.02299532996},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,I$2),SUMIF(CLASS!$N81:$S81,I$3,CLASS!$E81:$J81))","v":285.87412755184448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AC$2),SUMIF(CLASS!$N81:$S81,AC$3,CLASS!$E81:$J81))","v":0},null,{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AE$2),SUMIF(CLASS!$N81:$S81,AE$3,CLASS!$E81:$J81))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AZ$2),SUMIF(CLASS!$N81:$S81,AZ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BA$2),SUMIF(CLASS!$N81:$S81,BA$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BB$2),SUMIF(CLASS!$N81:$S81,BB$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BC$2),SUMIF(CLASS!$N81:$S81,BC$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BD$2),SUMIF(CLASS!$N81:$S81,BD$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BE$2),SUMIF(CLASS!$N81:$S81,BE$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BF$2),SUMIF(CLASS!$N81:$S81,BF$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BG$2),SUMIF(CLASS!$N81:$S81,BG$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BH$2),SUMIF(CLASS!$N81:$S81,BH$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BI$2),SUMIF(CLASS!$N81:$S81,BI$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BJ$2),SUMIF(CLASS!$N81:$S81,BJ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BK$2),SUMIF(CLASS!$N81:$S81,BK$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BL$2),SUMIF(CLASS!$N81:$S81,BL$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BM$2),SUMIF(CLASS!$N81:$S81,BM$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BN$2),SUMIF(CLASS!$N81:$S81,BN$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BO$2),SUMIF(CLASS!$N81:$S81,BO$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BP$2),SUMIF(CLASS!$N81:$S81,BP$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BQ$2),SUMIF(CLASS!$N81:$S81,BQ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BR$2),SUMIF(CLASS!$N81:$S81,BR$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BS$2),SUMIF(CLASS!$N81:$S81,BS$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BT$2),SUMIF(CLASS!$N81:$S81,BT$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BU$2),SUMIF(CLASS!$N81:$S81,BU$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BV$2),SUMIF(CLASS!$N81:$S81,BV$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BW$2),SUMIF(CLASS!$N81:$S81,BW$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BX$2),SUMIF(CLASS!$N81:$S81,BX$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BY$2),SUMIF(CLASS!$N81:$S81,BY$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCT!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BZ$2),SUMIF(CLASS!$N81:$S81,BZ$3,CLASS!$E81:$J81))","v":0},null,null,0,0,0,0,0,0,0,null,3609361.0520445327,0,0,0,0,0,3609361.0520445327,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-4210638.9000000004]
[{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},null,null,{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,F$2),SUMIF(CLASS!$N82:$S82,F$3,CLASS!$E82:$J82))","v":2275730.737261686},null,{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,H$2),SUMIF(CLASS!$N82:$S82,H$3,CLASS!$E82:$J82))","v":173641.19062050447},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,I$2),SUMIF(CLASS!$N82:$S82,I$3,CLASS!$E82:$J82))","v":194.01426360351851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AC$2),SUMIF(CLASS!$N82:$S82,AC$3,CLASS!$E82:$J82))","v":0},null,{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AE$2),SUMIF(CLASS!$N82:$S82,AE$3,CLASS!$E82:$J82))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AZ$2),SUMIF(CLASS!$N82:$S82,AZ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BA$2),SUMIF(CLASS!$N82:$S82,BA$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BB$2),SUMIF(CLASS!$N82:$S82,BB$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BC$2),SUMIF(CLASS!$N82:$S82,BC$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BD$2),SUMIF(CLASS!$N82:$S82,BD$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BE$2),SUMIF(CLASS!$N82:$S82,BE$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BF$2),SUMIF(CLASS!$N82:$S82,BF$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BG$2),SUMIF(CLASS!$N82:$S82,BG$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BH$2),SUMIF(CLASS!$N82:$S82,BH$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BI$2),SUMIF(CLASS!$N82:$S82,BI$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BJ$2),SUMIF(CLASS!$N82:$S82,BJ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BK$2),SUMIF(CLASS!$N82:$S82,BK$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BL$2),SUMIF(CLASS!$N82:$S82,BL$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BM$2),SUMIF(CLASS!$N82:$S82,BM$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BN$2),SUMIF(CLASS!$N82:$S82,BN$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BO$2),SUMIF(CLASS!$N82:$S82,BO$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BP$2),SUMIF(CLASS!$N82:$S82,BP$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BQ$2),SUMIF(CLASS!$N82:$S82,BQ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BR$2),SUMIF(CLASS!$N82:$S82,BR$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BS$2),SUMIF(CLASS!$N82:$S82,BS$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BT$2),SUMIF(CLASS!$N82:$S82,BT$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BU$2),SUMIF(CLASS!$N82:$S82,BU$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BV$2),SUMIF(CLASS!$N82:$S82,BV$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BW$2),SUMIF(CLASS!$N82:$S82,BW$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BX$2),SUMIF(CLASS!$N82:$S82,BX$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BY$2),SUMIF(CLASS!$N82:$S82,BY$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCT!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BZ$2),SUMIF(CLASS!$N82:$S82,BZ$3,CLASS!$E82:$J82))","v":0},null,null,0,0,0,0,0,0,0,null,2449565.9421457937,0,0,0,0,0,2449565.9421457937,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-2857635.4]
[{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},null,null,{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,F$2),SUMIF(CLASS!$N83:$S83,F$3,CLASS!$E83:$J83))","v":55121351.693662658},null,{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,H$2),SUMIF(CLASS!$N83:$S83,H$3,CLASS!$E83:$J83))","v":4408524.507652753},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,I$2),SUMIF(CLASS!$N83:$S83,I$3,CLASS!$E83:$J83))","v":4925.7703939592357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AC$2),SUMIF(CLASS!$N83:$S83,AC$3,CLASS!$E83:$J83))","v":0},null,{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AE$2),SUMIF(CLASS!$N83:$S83,AE$3,CLASS!$E83:$J83))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AZ$2),SUMIF(CLASS!$N83:$S83,AZ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BA$2),SUMIF(CLASS!$N83:$S83,BA$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BB$2),SUMIF(CLASS!$N83:$S83,BB$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BC$2),SUMIF(CLASS!$N83:$S83,BC$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BD$2),SUMIF(CLASS!$N83:$S83,BD$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BE$2),SUMIF(CLASS!$N83:$S83,BE$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BF$2),SUMIF(CLASS!$N83:$S83,BF$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BG$2),SUMIF(CLASS!$N83:$S83,BG$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BH$2),SUMIF(CLASS!$N83:$S83,BH$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BI$2),SUMIF(CLASS!$N83:$S83,BI$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BJ$2),SUMIF(CLASS!$N83:$S83,BJ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BK$2),SUMIF(CLASS!$N83:$S83,BK$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BL$2),SUMIF(CLASS!$N83:$S83,BL$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BM$2),SUMIF(CLASS!$N83:$S83,BM$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BN$2),SUMIF(CLASS!$N83:$S83,BN$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BO$2),SUMIF(CLASS!$N83:$S83,BO$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BP$2),SUMIF(CLASS!$N83:$S83,BP$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BQ$2),SUMIF(CLASS!$N83:$S83,BQ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BR$2),SUMIF(CLASS!$N83:$S83,BR$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BS$2),SUMIF(CLASS!$N83:$S83,BS$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BT$2),SUMIF(CLASS!$N83:$S83,BT$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BU$2),SUMIF(CLASS!$N83:$S83,BU$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BV$2),SUMIF(CLASS!$N83:$S83,BV$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BW$2),SUMIF(CLASS!$N83:$S83,BW$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BX$2),SUMIF(CLASS!$N83:$S83,BX$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BY$2),SUMIF(CLASS!$N83:$S83,BY$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCT!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BZ$2),SUMIF(CLASS!$N83:$S83,BZ$3,CLASS!$E83:$J83))","v":0},null,null,0,0,0,0,0,0,0,null,59534801.971709371,0,0,0,0,0,59534801.971709371,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-87405593.599999994]
[{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},null,null,{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,F$2),SUMIF(CLASS!$N84:$S84,F$3,CLASS!$E84:$J84))","v":366608.21961860789},null,{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,H$2),SUMIF(CLASS!$N84:$S84,H$3,CLASS!$E84:$J84))","v":29320.785344264183},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,I$2),SUMIF(CLASS!$N84:$S84,I$3,CLASS!$E84:$J84))","v":32.760951226583607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AC$2),SUMIF(CLASS!$N84:$S84,AC$3,CLASS!$E84:$J84))","v":0},null,{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AE$2),SUMIF(CLASS!$N84:$S84,AE$3,CLASS!$E84:$J84))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AZ$2),SUMIF(CLASS!$N84:$S84,AZ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BA$2),SUMIF(CLASS!$N84:$S84,BA$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BB$2),SUMIF(CLASS!$N84:$S84,BB$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BC$2),SUMIF(CLASS!$N84:$S84,BC$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BD$2),SUMIF(CLASS!$N84:$S84,BD$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BE$2),SUMIF(CLASS!$N84:$S84,BE$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BF$2),SUMIF(CLASS!$N84:$S84,BF$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BG$2),SUMIF(CLASS!$N84:$S84,BG$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BH$2),SUMIF(CLASS!$N84:$S84,BH$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BI$2),SUMIF(CLASS!$N84:$S84,BI$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BJ$2),SUMIF(CLASS!$N84:$S84,BJ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BK$2),SUMIF(CLASS!$N84:$S84,BK$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BL$2),SUMIF(CLASS!$N84:$S84,BL$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BM$2),SUMIF(CLASS!$N84:$S84,BM$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BN$2),SUMIF(CLASS!$N84:$S84,BN$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BO$2),SUMIF(CLASS!$N84:$S84,BO$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BP$2),SUMIF(CLASS!$N84:$S84,BP$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BQ$2),SUMIF(CLASS!$N84:$S84,BQ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BR$2),SUMIF(CLASS!$N84:$S84,BR$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BS$2),SUMIF(CLASS!$N84:$S84,BS$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BT$2),SUMIF(CLASS!$N84:$S84,BT$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BU$2),SUMIF(CLASS!$N84:$S84,BU$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BV$2),SUMIF(CLASS!$N84:$S84,BV$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BW$2),SUMIF(CLASS!$N84:$S84,BW$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BX$2),SUMIF(CLASS!$N84:$S84,BX$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BY$2),SUMIF(CLASS!$N84:$S84,BY$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCT!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BZ$2),SUMIF(CLASS!$N84:$S84,BZ$3,CLASS!$E84:$J84))","v":0},null,null,0,0,0,0,0,0,0,null,395961.76591409865,0,0,0,0,0,395961.76591409865,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-581328.4]
[{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},null,null,{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,F$2),SUMIF(CLASS!$N85:$S85,F$3,CLASS!$E85:$J85))","v":469055.91779105354},null,{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,H$2),SUMIF(CLASS!$N85:$S85,H$3,CLASS!$E85:$J85))","v":37514.401325524028},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,I$2),SUMIF(CLASS!$N85:$S85,I$3,CLASS!$E85:$J85))","v":41.915912472664999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AC$2),SUMIF(CLASS!$N85:$S85,AC$3,CLASS!$E85:$J85))","v":0},null,{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AE$2),SUMIF(CLASS!$N85:$S85,AE$3,CLASS!$E85:$J85))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AZ$2),SUMIF(CLASS!$N85:$S85,AZ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BA$2),SUMIF(CLASS!$N85:$S85,BA$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BB$2),SUMIF(CLASS!$N85:$S85,BB$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BC$2),SUMIF(CLASS!$N85:$S85,BC$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BD$2),SUMIF(CLASS!$N85:$S85,BD$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BE$2),SUMIF(CLASS!$N85:$S85,BE$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BF$2),SUMIF(CLASS!$N85:$S85,BF$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BG$2),SUMIF(CLASS!$N85:$S85,BG$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BH$2),SUMIF(CLASS!$N85:$S85,BH$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BI$2),SUMIF(CLASS!$N85:$S85,BI$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BJ$2),SUMIF(CLASS!$N85:$S85,BJ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BK$2),SUMIF(CLASS!$N85:$S85,BK$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BL$2),SUMIF(CLASS!$N85:$S85,BL$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BM$2),SUMIF(CLASS!$N85:$S85,BM$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BN$2),SUMIF(CLASS!$N85:$S85,BN$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BO$2),SUMIF(CLASS!$N85:$S85,BO$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BP$2),SUMIF(CLASS!$N85:$S85,BP$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BQ$2),SUMIF(CLASS!$N85:$S85,BQ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BR$2),SUMIF(CLASS!$N85:$S85,BR$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BS$2),SUMIF(CLASS!$N85:$S85,BS$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BT$2),SUMIF(CLASS!$N85:$S85,BT$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BU$2),SUMIF(CLASS!$N85:$S85,BU$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BV$2),SUMIF(CLASS!$N85:$S85,BV$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BW$2),SUMIF(CLASS!$N85:$S85,BW$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BX$2),SUMIF(CLASS!$N85:$S85,BX$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BY$2),SUMIF(CLASS!$N85:$S85,BY$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCT!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BZ$2),SUMIF(CLASS!$N85:$S85,BZ$3,CLASS!$E85:$J85))","v":0},null,null,0,0,0,0,0,0,0,null,506612.23502905021,0,0,0,0,0,506612.23502905021,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-743779.1]
[{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},null,null,{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,F$2),SUMIF(CLASS!$N86:$S86,F$3,CLASS!$E86:$J86))","v":0},null,{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,H$2),SUMIF(CLASS!$N86:$S86,H$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,I$2),SUMIF(CLASS!$N86:$S86,I$3,CLASS!$E86:$J86))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AC$2),SUMIF(CLASS!$N86:$S86,AC$3,CLASS!$E86:$J86))","v":0},null,{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AE$2),SUMIF(CLASS!$N86:$S86,AE$3,CLASS!$E86:$J86))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AZ$2),SUMIF(CLASS!$N86:$S86,AZ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BA$2),SUMIF(CLASS!$N86:$S86,BA$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BB$2),SUMIF(CLASS!$N86:$S86,BB$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BC$2),SUMIF(CLASS!$N86:$S86,BC$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BD$2),SUMIF(CLASS!$N86:$S86,BD$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BE$2),SUMIF(CLASS!$N86:$S86,BE$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BF$2),SUMIF(CLASS!$N86:$S86,BF$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BG$2),SUMIF(CLASS!$N86:$S86,BG$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BH$2),SUMIF(CLASS!$N86:$S86,BH$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BI$2),SUMIF(CLASS!$N86:$S86,BI$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BJ$2),SUMIF(CLASS!$N86:$S86,BJ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BK$2),SUMIF(CLASS!$N86:$S86,BK$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BL$2),SUMIF(CLASS!$N86:$S86,BL$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BM$2),SUMIF(CLASS!$N86:$S86,BM$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BN$2),SUMIF(CLASS!$N86:$S86,BN$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BO$2),SUMIF(CLASS!$N86:$S86,BO$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BP$2),SUMIF(CLASS!$N86:$S86,BP$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BQ$2),SUMIF(CLASS!$N86:$S86,BQ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BR$2),SUMIF(CLASS!$N86:$S86,BR$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BS$2),SUMIF(CLASS!$N86:$S86,BS$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BT$2),SUMIF(CLASS!$N86:$S86,BT$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BU$2),SUMIF(CLASS!$N86:$S86,BU$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BV$2),SUMIF(CLASS!$N86:$S86,BV$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BW$2),SUMIF(CLASS!$N86:$S86,BW$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BX$2),SUMIF(CLASS!$N86:$S86,BX$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BY$2),SUMIF(CLASS!$N86:$S86,BY$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCT!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BZ$2),SUMIF(CLASS!$N86:$S86,BZ$3,CLASS!$E86:$J86))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},null,null,{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,F$2),SUMIF(CLASS!$N87:$S87,F$3,CLASS!$E87:$J87))","v":0},null,{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,H$2),SUMIF(CLASS!$N87:$S87,H$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,I$2),SUMIF(CLASS!$N87:$S87,I$3,CLASS!$E87:$J87))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AC$2),SUMIF(CLASS!$N87:$S87,AC$3,CLASS!$E87:$J87))","v":0},null,{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AE$2),SUMIF(CLASS!$N87:$S87,AE$3,CLASS!$E87:$J87))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AZ$2),SUMIF(CLASS!$N87:$S87,AZ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BA$2),SUMIF(CLASS!$N87:$S87,BA$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BB$2),SUMIF(CLASS!$N87:$S87,BB$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BC$2),SUMIF(CLASS!$N87:$S87,BC$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BD$2),SUMIF(CLASS!$N87:$S87,BD$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BE$2),SUMIF(CLASS!$N87:$S87,BE$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BF$2),SUMIF(CLASS!$N87:$S87,BF$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BG$2),SUMIF(CLASS!$N87:$S87,BG$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BH$2),SUMIF(CLASS!$N87:$S87,BH$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BI$2),SUMIF(CLASS!$N87:$S87,BI$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BJ$2),SUMIF(CLASS!$N87:$S87,BJ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BK$2),SUMIF(CLASS!$N87:$S87,BK$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BL$2),SUMIF(CLASS!$N87:$S87,BL$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BM$2),SUMIF(CLASS!$N87:$S87,BM$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BN$2),SUMIF(CLASS!$N87:$S87,BN$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BO$2),SUMIF(CLASS!$N87:$S87,BO$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BP$2),SUMIF(CLASS!$N87:$S87,BP$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BQ$2),SUMIF(CLASS!$N87:$S87,BQ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BR$2),SUMIF(CLASS!$N87:$S87,BR$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BS$2),SUMIF(CLASS!$N87:$S87,BS$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BT$2),SUMIF(CLASS!$N87:$S87,BT$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BU$2),SUMIF(CLASS!$N87:$S87,BU$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BV$2),SUMIF(CLASS!$N87:$S87,BV$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BW$2),SUMIF(CLASS!$N87:$S87,BW$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BX$2),SUMIF(CLASS!$N87:$S87,BX$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BY$2),SUMIF(CLASS!$N87:$S87,BY$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCT!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BZ$2),SUMIF(CLASS!$N87:$S87,BZ$3,CLASS!$E87:$J87))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"SUM(C75:C87)","v":540077856.36380005},null,null,{"$f":"SUM(F75:F87)","v":204076623.83940646},null,{"$f":"SUM(H75:H87)","v":16279437.487932755},{"$f":"SUM(I75:I87)","v":18189.480645773809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC75:AC87)","v":0},null,{"$f":"SUM(AE75:AE87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ75:AZ87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC75:CC87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK75:CK87)","v":220374250.80798504},0,0,0,0,0,220374250.80798504,null,{"$f":"SUM(CS75:CS87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA75:DA87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI75:DI87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ75:DQ87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY75:DY87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG75:EG87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO75:EO87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW75:EW87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE75:FE87)","v":0},0,0,0,0,0,0,-319703605.60000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},null,null,{"$f":"SUM(F88,F72,F39,F28,F13)","v":682435759.77342951},null,{"$f":"SUM(H88,H72,H39,H28,H13)","v":1257146006.1720338},{"$f":"SUM(I88,I72,I39,I28,I13)","v":433745.30882682494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC88,AC72,AC39,AC28,AC13)","v":0},null,{"$f":"SUM(AE88,AE72,AE39,AE28,AE13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ88,AZ72,AZ39,AZ28,AZ13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC88,CC72,CC39,CC28,CC13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK88,CK72,CK39,CK28,CK13)","v":1940015511.2542903},0,0,0,0,0,{"$f":"SUM(CQ88,CQ72,CQ39,CQ28,CQ13)","v":1940015511.2542903},null,{"$f":"SUM(CS88,CS72,CS39,CS28,CS13)","v":0},0,0,0,0,0,{"$f":"SUM(CY88,CY72,CY39,CY28,CY13)","v":0},null,{"$f":"SUM(DA88,DA72,DA39,DA28,DA13)","v":0},0,0,0,0,0,{"$f":"SUM(DG88,DG72,DG39,DG28,DG13)","v":0},null,{"$f":"SUM(DI88,DI72,DI39,DI28,DI13)","v":0},0,0,0,0,0,{"$f":"SUM(DO88,DO72,DO39,DO28,DO13)","v":0},null,{"$f":"SUM(DQ88,DQ72,DQ39,DQ28,DQ13)","v":0},0,0,0,0,0,{"$f":"SUM(DW88,DW72,DW39,DW28,DW13)","v":0},null,{"$f":"SUM(DY88,DY72,DY39,DY28,DY13)","v":0},0,0,0,0,0,{"$f":"SUM(EE88,EE72,EE39,EE28,EE13)","v":0},null,{"$f":"SUM(EG88,EG72,EG39,EG28,EG13)","v":0},0,0,0,0,0,{"$f":"SUM(EM88,EM72,EM39,EM28,EM13)","v":0},null,{"$f":"SUM(EO88,EO72,EO39,EO28,EO13)","v":0},0,0,0,0,0,{"$f":"SUM(EU88,EU72,EU39,EU28,EU13)","v":0},null,{"$f":"SUM(EW88,EW72,EW39,EW28,EW13)","v":0},0,0,0,0,0,{"$f":"SUM(FC88,FC72,FC39,FC28,FC13)","v":0},null,{"$f":"SUM(FE88,FE72,FE39,FE28,FE13)","v":0},0,0,0,0,0,{"$f":"SUM(FK88,FK72,FK39,FK28,FK13)","v":0},-8814401599.6000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"}]
[{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},null,null,{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,F$2),SUMIF(CLASS!$N95:$S95,F$3,CLASS!$E95:$J95))","v":0},null,{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,H$2),SUMIF(CLASS!$N95:$S95,H$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,I$2),SUMIF(CLASS!$N95:$S95,I$3,CLASS!$E95:$J95))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AC$2),SUMIF(CLASS!$N95:$S95,AC$3,CLASS!$E95:$J95))","v":0},null,{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AE$2),SUMIF(CLASS!$N95:$S95,AE$3,CLASS!$E95:$J95))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AZ$2),SUMIF(CLASS!$N95:$S95,AZ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BA$2),SUMIF(CLASS!$N95:$S95,BA$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BB$2),SUMIF(CLASS!$N95:$S95,BB$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BC$2),SUMIF(CLASS!$N95:$S95,BC$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BD$2),SUMIF(CLASS!$N95:$S95,BD$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BE$2),SUMIF(CLASS!$N95:$S95,BE$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BF$2),SUMIF(CLASS!$N95:$S95,BF$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BG$2),SUMIF(CLASS!$N95:$S95,BG$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BH$2),SUMIF(CLASS!$N95:$S95,BH$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BI$2),SUMIF(CLASS!$N95:$S95,BI$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BJ$2),SUMIF(CLASS!$N95:$S95,BJ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BK$2),SUMIF(CLASS!$N95:$S95,BK$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BL$2),SUMIF(CLASS!$N95:$S95,BL$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BM$2),SUMIF(CLASS!$N95:$S95,BM$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BN$2),SUMIF(CLASS!$N95:$S95,BN$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BO$2),SUMIF(CLASS!$N95:$S95,BO$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BP$2),SUMIF(CLASS!$N95:$S95,BP$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BQ$2),SUMIF(CLASS!$N95:$S95,BQ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BR$2),SUMIF(CLASS!$N95:$S95,BR$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BS$2),SUMIF(CLASS!$N95:$S95,BS$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BT$2),SUMIF(CLASS!$N95:$S95,BT$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BU$2),SUMIF(CLASS!$N95:$S95,BU$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BV$2),SUMIF(CLASS!$N95:$S95,BV$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BW$2),SUMIF(CLASS!$N95:$S95,BW$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BX$2),SUMIF(CLASS!$N95:$S95,BX$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BY$2),SUMIF(CLASS!$N95:$S95,BY$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCT!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BZ$2),SUMIF(CLASS!$N95:$S95,BZ$3,CLASS!$E95:$J95))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CC95:CH95)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CK95:CP95)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CS95:CX95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DA95:DF95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DI95:DN95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DQ95:DV95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DY95:ED95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EG95:EL95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EO95:ET95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EW95:FB95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(FE95:FJ95)","v":0},{"$f":"ROUND((SUM(FK95,FC95,EU95,EM95,EE95,DW95,DO95,DG95,CY95,CQ95,CI95)-C95),1)","v":11848339.4}]
[{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},null,null,{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,F$2),SUMIF(CLASS!$N96:$S96,F$3,CLASS!$E96:$J96))","v":0},null,{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,H$2),SUMIF(CLASS!$N96:$S96,H$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,I$2),SUMIF(CLASS!$N96:$S96,I$3,CLASS!$E96:$J96))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AC$2),SUMIF(CLASS!$N96:$S96,AC$3,CLASS!$E96:$J96))","v":0},null,{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AE$2),SUMIF(CLASS!$N96:$S96,AE$3,CLASS!$E96:$J96))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AZ$2),SUMIF(CLASS!$N96:$S96,AZ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BA$2),SUMIF(CLASS!$N96:$S96,BA$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BB$2),SUMIF(CLASS!$N96:$S96,BB$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BC$2),SUMIF(CLASS!$N96:$S96,BC$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BD$2),SUMIF(CLASS!$N96:$S96,BD$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BE$2),SUMIF(CLASS!$N96:$S96,BE$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BF$2),SUMIF(CLASS!$N96:$S96,BF$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BG$2),SUMIF(CLASS!$N96:$S96,BG$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BH$2),SUMIF(CLASS!$N96:$S96,BH$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BI$2),SUMIF(CLASS!$N96:$S96,BI$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BJ$2),SUMIF(CLASS!$N96:$S96,BJ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BK$2),SUMIF(CLASS!$N96:$S96,BK$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BL$2),SUMIF(CLASS!$N96:$S96,BL$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BM$2),SUMIF(CLASS!$N96:$S96,BM$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BN$2),SUMIF(CLASS!$N96:$S96,BN$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BO$2),SUMIF(CLASS!$N96:$S96,BO$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BP$2),SUMIF(CLASS!$N96:$S96,BP$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BQ$2),SUMIF(CLASS!$N96:$S96,BQ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BR$2),SUMIF(CLASS!$N96:$S96,BR$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BS$2),SUMIF(CLASS!$N96:$S96,BS$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BT$2),SUMIF(CLASS!$N96:$S96,BT$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BU$2),SUMIF(CLASS!$N96:$S96,BU$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BV$2),SUMIF(CLASS!$N96:$S96,BV$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BW$2),SUMIF(CLASS!$N96:$S96,BW$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BX$2),SUMIF(CLASS!$N96:$S96,BX$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BY$2),SUMIF(CLASS!$N96:$S96,BY$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCT!$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},15836820.300000001]
[{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},null,null,{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,F$2),SUMIF(CLASS!$N97:$S97,F$3,CLASS!$E97:$J97))","v":-59572357.442290127},null,{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,H$2),SUMIF(CLASS!$N97:$S97,H$3,CLASS!$E97:$J97))","v":-4752158.5311687319},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,I$2),SUMIF(CLASS!$N97:$S97,I$3,CLASS!$E97:$J97))","v":-5309.7225068382295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AC$2),SUMIF(CLASS!$N97:$S97,AC$3,CLASS!$E97:$J97))","v":0},null,{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AE$2),SUMIF(CLASS!$N97:$S97,AE$3,CLASS!$E97:$J97))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AZ$2),SUMIF(CLASS!$N97:$S97,AZ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BA$2),SUMIF(CLASS!$N97:$S97,BA$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BB$2),SUMIF(CLASS!$N97:$S97,BB$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BC$2),SUMIF(CLASS!$N97:$S97,BC$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BD$2),SUMIF(CLASS!$N97:$S97,BD$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BE$2),SUMIF(CLASS!$N97:$S97,BE$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BF$2),SUMIF(CLASS!$N97:$S97,BF$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BG$2),SUMIF(CLASS!$N97:$S97,BG$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BH$2),SUMIF(CLASS!$N97:$S97,BH$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BI$2),SUMIF(CLASS!$N97:$S97,BI$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BJ$2),SUMIF(CLASS!$N97:$S97,BJ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BK$2),SUMIF(CLASS!$N97:$S97,BK$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BL$2),SUMIF(CLASS!$N97:$S97,BL$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BM$2),SUMIF(CLASS!$N97:$S97,BM$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BN$2),SUMIF(CLASS!$N97:$S97,BN$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BO$2),SUMIF(CLASS!$N97:$S97,BO$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BP$2),SUMIF(CLASS!$N97:$S97,BP$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BQ$2),SUMIF(CLASS!$N97:$S97,BQ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BR$2),SUMIF(CLASS!$N97:$S97,BR$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BS$2),SUMIF(CLASS!$N97:$S97,BS$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BT$2),SUMIF(CLASS!$N97:$S97,BT$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BU$2),SUMIF(CLASS!$N97:$S97,BU$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BV$2),SUMIF(CLASS!$N97:$S97,BV$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BW$2),SUMIF(CLASS!$N97:$S97,BW$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BX$2),SUMIF(CLASS!$N97:$S97,BX$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BY$2),SUMIF(CLASS!$N97:$S97,BY$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCT!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BZ$2),SUMIF(CLASS!$N97:$S97,BZ$3,CLASS!$E97:$J97))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC97:CH97)","v":0},null,-64329825.695965692,0,0,0,0,0,{"$f":"SUM(CK97:CP97)","v":-64329825.695965692},null,0,0,0,0,0,0,{"$f":"SUM(CS97:CX97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA97:DF97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI97:DN97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ97:DV97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY97:ED97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG97:EL97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO97:ET97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW97:FB97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE97:FJ97)","v":0},93325228.099999994]
[null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"SUM(C95:C97)","v":-185340213.45111978},null,null,{"$f":"SUM(F95:F97)","v":-59572357.442290127},null,{"$f":"SUM(H95:H97)","v":-4752158.5311687319},{"$f":"SUM(I95:I97)","v":-5309.7225068382295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC95:AC97)","v":0},null,{"$f":"SUM(AE95:AE97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ95:AZ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC95:CC97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK95:CK97)","v":-64329825.695965692},0,0,0,0,0,-64329825.695965692,null,{"$f":"SUM(CS95:CS97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA95:DA97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI95:DI97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ95:DQ97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY95:DY97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG95:EG97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO95:EO97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW95:EW97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE95:FE97)","v":0},0,0,0,0,0,0,121010387.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B100","v":"Production Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},null,null,{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,F$2),SUMIF(CLASS!$N101:$S101,F$3,CLASS!$E101:$J101))","v":-945433620.17765331},null,{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,H$2),SUMIF(CLASS!$N101:$S101,H$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,I$2),SUMIF(CLASS!$N101:$S101,I$3,CLASS!$E101:$J101))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AC$2),SUMIF(CLASS!$N101:$S101,AC$3,CLASS!$E101:$J101))","v":0},null,{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AE$2),SUMIF(CLASS!$N101:$S101,AE$3,CLASS!$E101:$J101))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AZ$2),SUMIF(CLASS!$N101:$S101,AZ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BA$2),SUMIF(CLASS!$N101:$S101,BA$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BB$2),SUMIF(CLASS!$N101:$S101,BB$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BC$2),SUMIF(CLASS!$N101:$S101,BC$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BD$2),SUMIF(CLASS!$N101:$S101,BD$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BE$2),SUMIF(CLASS!$N101:$S101,BE$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BF$2),SUMIF(CLASS!$N101:$S101,BF$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BG$2),SUMIF(CLASS!$N101:$S101,BG$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BH$2),SUMIF(CLASS!$N101:$S101,BH$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BI$2),SUMIF(CLASS!$N101:$S101,BI$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BJ$2),SUMIF(CLASS!$N101:$S101,BJ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BK$2),SUMIF(CLASS!$N101:$S101,BK$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BL$2),SUMIF(CLASS!$N101:$S101,BL$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BM$2),SUMIF(CLASS!$N101:$S101,BM$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BN$2),SUMIF(CLASS!$N101:$S101,BN$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BO$2),SUMIF(CLASS!$N101:$S101,BO$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BP$2),SUMIF(CLASS!$N101:$S101,BP$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BQ$2),SUMIF(CLASS!$N101:$S101,BQ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BR$2),SUMIF(CLASS!$N101:$S101,BR$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BS$2),SUMIF(CLASS!$N101:$S101,BS$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BT$2),SUMIF(CLASS!$N101:$S101,BT$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BU$2),SUMIF(CLASS!$N101:$S101,BU$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BV$2),SUMIF(CLASS!$N101:$S101,BV$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BW$2),SUMIF(CLASS!$N101:$S101,BW$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BX$2),SUMIF(CLASS!$N101:$S101,BX$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BY$2),SUMIF(CLASS!$N101:$S101,BY$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCT!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BZ$2),SUMIF(CLASS!$N101:$S101,BZ$3,CLASS!$E101:$J101))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E101:$BL101)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CC101:CH101)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E101:$BL101)","v":-945433620.17765331},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CK101:CP101)","v":-945433620.17765331},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E101:$BL101)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CS101:CX101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DA101:DF101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DI101:DN101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DQ101:DV101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DY101:ED101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EG101:EL101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EO101:ET101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EW101:FB101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(FE101:FJ101)","v":0},0]
[{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},null,null,{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,F$2),SUMIF(CLASS!$N102:$S102,F$3,CLASS!$E102:$J102))","v":-183522621.94999999},null,{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,H$2),SUMIF(CLASS!$N102:$S102,H$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,I$2),SUMIF(CLASS!$N102:$S102,I$3,CLASS!$E102:$J102))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AC$2),SUMIF(CLASS!$N102:$S102,AC$3,CLASS!$E102:$J102))","v":0},null,{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AE$2),SUMIF(CLASS!$N102:$S102,AE$3,CLASS!$E102:$J102))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AZ$2),SUMIF(CLASS!$N102:$S102,AZ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BA$2),SUMIF(CLASS!$N102:$S102,BA$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BB$2),SUMIF(CLASS!$N102:$S102,BB$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BC$2),SUMIF(CLASS!$N102:$S102,BC$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BD$2),SUMIF(CLASS!$N102:$S102,BD$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BE$2),SUMIF(CLASS!$N102:$S102,BE$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BF$2),SUMIF(CLASS!$N102:$S102,BF$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BG$2),SUMIF(CLASS!$N102:$S102,BG$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BH$2),SUMIF(CLASS!$N102:$S102,BH$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BI$2),SUMIF(CLASS!$N102:$S102,BI$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BJ$2),SUMIF(CLASS!$N102:$S102,BJ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BK$2),SUMIF(CLASS!$N102:$S102,BK$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BL$2),SUMIF(CLASS!$N102:$S102,BL$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BM$2),SUMIF(CLASS!$N102:$S102,BM$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BN$2),SUMIF(CLASS!$N102:$S102,BN$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BO$2),SUMIF(CLASS!$N102:$S102,BO$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BP$2),SUMIF(CLASS!$N102:$S102,BP$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BQ$2),SUMIF(CLASS!$N102:$S102,BQ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BR$2),SUMIF(CLASS!$N102:$S102,BR$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BS$2),SUMIF(CLASS!$N102:$S102,BS$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BT$2),SUMIF(CLASS!$N102:$S102,BT$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BU$2),SUMIF(CLASS!$N102:$S102,BU$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BV$2),SUMIF(CLASS!$N102:$S102,BV$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BW$2),SUMIF(CLASS!$N102:$S102,BW$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BX$2),SUMIF(CLASS!$N102:$S102,BX$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BY$2),SUMIF(CLASS!$N102:$S102,BY$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCT!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BZ$2),SUMIF(CLASS!$N102:$S102,BZ$3,CLASS!$E102:$J102))","v":0},null,null,0,0,0,0,0,0,0,null,-183522621.94999999,0,0,0,0,0,-183522621.94999999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},null,null,{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,F$2),SUMIF(CLASS!$N103:$S103,F$3,CLASS!$E103:$J103))","v":-789161667.84000003},null,{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,H$2),SUMIF(CLASS!$N103:$S103,H$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,I$2),SUMIF(CLASS!$N103:$S103,I$3,CLASS!$E103:$J103))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AC$2),SUMIF(CLASS!$N103:$S103,AC$3,CLASS!$E103:$J103))","v":0},null,{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AE$2),SUMIF(CLASS!$N103:$S103,AE$3,CLASS!$E103:$J103))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AZ$2),SUMIF(CLASS!$N103:$S103,AZ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BA$2),SUMIF(CLASS!$N103:$S103,BA$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BB$2),SUMIF(CLASS!$N103:$S103,BB$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BC$2),SUMIF(CLASS!$N103:$S103,BC$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BD$2),SUMIF(CLASS!$N103:$S103,BD$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BE$2),SUMIF(CLASS!$N103:$S103,BE$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BF$2),SUMIF(CLASS!$N103:$S103,BF$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BG$2),SUMIF(CLASS!$N103:$S103,BG$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BH$2),SUMIF(CLASS!$N103:$S103,BH$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BI$2),SUMIF(CLASS!$N103:$S103,BI$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BJ$2),SUMIF(CLASS!$N103:$S103,BJ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BK$2),SUMIF(CLASS!$N103:$S103,BK$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BL$2),SUMIF(CLASS!$N103:$S103,BL$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BM$2),SUMIF(CLASS!$N103:$S103,BM$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BN$2),SUMIF(CLASS!$N103:$S103,BN$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BO$2),SUMIF(CLASS!$N103:$S103,BO$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BP$2),SUMIF(CLASS!$N103:$S103,BP$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BQ$2),SUMIF(CLASS!$N103:$S103,BQ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BR$2),SUMIF(CLASS!$N103:$S103,BR$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BS$2),SUMIF(CLASS!$N103:$S103,BS$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BT$2),SUMIF(CLASS!$N103:$S103,BT$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BU$2),SUMIF(CLASS!$N103:$S103,BU$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BV$2),SUMIF(CLASS!$N103:$S103,BV$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BW$2),SUMIF(CLASS!$N103:$S103,BW$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BX$2),SUMIF(CLASS!$N103:$S103,BX$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BY$2),SUMIF(CLASS!$N103:$S103,BY$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCT!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BZ$2),SUMIF(CLASS!$N103:$S103,BZ$3,CLASS!$E103:$J103))","v":0},null,null,0,0,0,0,0,0,0,null,-789161667.84000003,0,0,0,0,0,-789161667.84000003,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},null,null,{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,F$2),SUMIF(CLASS!$N104:$S104,F$3,CLASS!$E104:$J104))","v":0},null,{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,H$2),SUMIF(CLASS!$N104:$S104,H$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,I$2),SUMIF(CLASS!$N104:$S104,I$3,CLASS!$E104:$J104))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AC$2),SUMIF(CLASS!$N104:$S104,AC$3,CLASS!$E104:$J104))","v":0},null,{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AE$2),SUMIF(CLASS!$N104:$S104,AE$3,CLASS!$E104:$J104))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AZ$2),SUMIF(CLASS!$N104:$S104,AZ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BA$2),SUMIF(CLASS!$N104:$S104,BA$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BB$2),SUMIF(CLASS!$N104:$S104,BB$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BC$2),SUMIF(CLASS!$N104:$S104,BC$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BD$2),SUMIF(CLASS!$N104:$S104,BD$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BE$2),SUMIF(CLASS!$N104:$S104,BE$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BF$2),SUMIF(CLASS!$N104:$S104,BF$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BG$2),SUMIF(CLASS!$N104:$S104,BG$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BH$2),SUMIF(CLASS!$N104:$S104,BH$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BI$2),SUMIF(CLASS!$N104:$S104,BI$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BJ$2),SUMIF(CLASS!$N104:$S104,BJ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BK$2),SUMIF(CLASS!$N104:$S104,BK$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BL$2),SUMIF(CLASS!$N104:$S104,BL$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BM$2),SUMIF(CLASS!$N104:$S104,BM$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BN$2),SUMIF(CLASS!$N104:$S104,BN$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BO$2),SUMIF(CLASS!$N104:$S104,BO$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BP$2),SUMIF(CLASS!$N104:$S104,BP$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BQ$2),SUMIF(CLASS!$N104:$S104,BQ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BR$2),SUMIF(CLASS!$N104:$S104,BR$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BS$2),SUMIF(CLASS!$N104:$S104,BS$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BT$2),SUMIF(CLASS!$N104:$S104,BT$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BU$2),SUMIF(CLASS!$N104:$S104,BU$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BV$2),SUMIF(CLASS!$N104:$S104,BV$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BW$2),SUMIF(CLASS!$N104:$S104,BW$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BX$2),SUMIF(CLASS!$N104:$S104,BX$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BY$2),SUMIF(CLASS!$N104:$S104,BY$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,F$2),SUMIF(CLASS!$N105:$S105,F$3,CLASS!$E105:$J105))","v":0},null,{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,H$2),SUMIF(CLASS!$N105:$S105,H$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,I$2),SUMIF(CLASS!$N105:$S105,I$3,CLASS!$E105:$J105))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AC$2),SUMIF(CLASS!$N105:$S105,AC$3,CLASS!$E105:$J105))","v":0},null,{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AE$2),SUMIF(CLASS!$N105:$S105,AE$3,CLASS!$E105:$J105))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AZ$2),SUMIF(CLASS!$N105:$S105,AZ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BA$2),SUMIF(CLASS!$N105:$S105,BA$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BB$2),SUMIF(CLASS!$N105:$S105,BB$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BC$2),SUMIF(CLASS!$N105:$S105,BC$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BD$2),SUMIF(CLASS!$N105:$S105,BD$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BE$2),SUMIF(CLASS!$N105:$S105,BE$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BF$2),SUMIF(CLASS!$N105:$S105,BF$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BG$2),SUMIF(CLASS!$N105:$S105,BG$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BH$2),SUMIF(CLASS!$N105:$S105,BH$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BI$2),SUMIF(CLASS!$N105:$S105,BI$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BJ$2),SUMIF(CLASS!$N105:$S105,BJ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BK$2),SUMIF(CLASS!$N105:$S105,BK$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BL$2),SUMIF(CLASS!$N105:$S105,BL$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BM$2),SUMIF(CLASS!$N105:$S105,BM$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BN$2),SUMIF(CLASS!$N105:$S105,BN$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BO$2),SUMIF(CLASS!$N105:$S105,BO$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BP$2),SUMIF(CLASS!$N105:$S105,BP$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BQ$2),SUMIF(CLASS!$N105:$S105,BQ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BR$2),SUMIF(CLASS!$N105:$S105,BR$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BS$2),SUMIF(CLASS!$N105:$S105,BS$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BT$2),SUMIF(CLASS!$N105:$S105,BT$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BU$2),SUMIF(CLASS!$N105:$S105,BU$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BV$2),SUMIF(CLASS!$N105:$S105,BV$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BW$2),SUMIF(CLASS!$N105:$S105,BW$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BX$2),SUMIF(CLASS!$N105:$S105,BX$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BY$2),SUMIF(CLASS!$N105:$S105,BY$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,F$2),SUMIF(CLASS!$N106:$S106,F$3,CLASS!$E106:$J106))","v":0},null,{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,H$2),SUMIF(CLASS!$N106:$S106,H$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,I$2),SUMIF(CLASS!$N106:$S106,I$3,CLASS!$E106:$J106))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AC$2),SUMIF(CLASS!$N106:$S106,AC$3,CLASS!$E106:$J106))","v":0},null,{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AE$2),SUMIF(CLASS!$N106:$S106,AE$3,CLASS!$E106:$J106))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AZ$2),SUMIF(CLASS!$N106:$S106,AZ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BA$2),SUMIF(CLASS!$N106:$S106,BA$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BB$2),SUMIF(CLASS!$N106:$S106,BB$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BC$2),SUMIF(CLASS!$N106:$S106,BC$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BD$2),SUMIF(CLASS!$N106:$S106,BD$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BE$2),SUMIF(CLASS!$N106:$S106,BE$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BF$2),SUMIF(CLASS!$N106:$S106,BF$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BG$2),SUMIF(CLASS!$N106:$S106,BG$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BH$2),SUMIF(CLASS!$N106:$S106,BH$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BI$2),SUMIF(CLASS!$N106:$S106,BI$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BJ$2),SUMIF(CLASS!$N106:$S106,BJ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BK$2),SUMIF(CLASS!$N106:$S106,BK$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BL$2),SUMIF(CLASS!$N106:$S106,BL$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BM$2),SUMIF(CLASS!$N106:$S106,BM$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BN$2),SUMIF(CLASS!$N106:$S106,BN$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BO$2),SUMIF(CLASS!$N106:$S106,BO$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BP$2),SUMIF(CLASS!$N106:$S106,BP$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BQ$2),SUMIF(CLASS!$N106:$S106,BQ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BR$2),SUMIF(CLASS!$N106:$S106,BR$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BS$2),SUMIF(CLASS!$N106:$S106,BS$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BT$2),SUMIF(CLASS!$N106:$S106,BT$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BU$2),SUMIF(CLASS!$N106:$S106,BU$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BV$2),SUMIF(CLASS!$N106:$S106,BV$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BW$2),SUMIF(CLASS!$N106:$S106,BW$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BX$2),SUMIF(CLASS!$N106:$S106,BX$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BY$2),SUMIF(CLASS!$N106:$S106,BY$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,F$2),SUMIF(CLASS!$N107:$S107,F$3,CLASS!$E107:$J107))","v":0},null,{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,H$2),SUMIF(CLASS!$N107:$S107,H$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,I$2),SUMIF(CLASS!$N107:$S107,I$3,CLASS!$E107:$J107))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AC$2),SUMIF(CLASS!$N107:$S107,AC$3,CLASS!$E107:$J107))","v":0},null,{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AE$2),SUMIF(CLASS!$N107:$S107,AE$3,CLASS!$E107:$J107))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AZ$2),SUMIF(CLASS!$N107:$S107,AZ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BA$2),SUMIF(CLASS!$N107:$S107,BA$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BB$2),SUMIF(CLASS!$N107:$S107,BB$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BC$2),SUMIF(CLASS!$N107:$S107,BC$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BD$2),SUMIF(CLASS!$N107:$S107,BD$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BE$2),SUMIF(CLASS!$N107:$S107,BE$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BF$2),SUMIF(CLASS!$N107:$S107,BF$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BG$2),SUMIF(CLASS!$N107:$S107,BG$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BH$2),SUMIF(CLASS!$N107:$S107,BH$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BI$2),SUMIF(CLASS!$N107:$S107,BI$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BJ$2),SUMIF(CLASS!$N107:$S107,BJ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BK$2),SUMIF(CLASS!$N107:$S107,BK$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BL$2),SUMIF(CLASS!$N107:$S107,BL$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BM$2),SUMIF(CLASS!$N107:$S107,BM$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BN$2),SUMIF(CLASS!$N107:$S107,BN$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BO$2),SUMIF(CLASS!$N107:$S107,BO$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BP$2),SUMIF(CLASS!$N107:$S107,BP$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BQ$2),SUMIF(CLASS!$N107:$S107,BQ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BR$2),SUMIF(CLASS!$N107:$S107,BR$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BS$2),SUMIF(CLASS!$N107:$S107,BS$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BT$2),SUMIF(CLASS!$N107:$S107,BT$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BU$2),SUMIF(CLASS!$N107:$S107,BU$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BV$2),SUMIF(CLASS!$N107:$S107,BV$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BW$2),SUMIF(CLASS!$N107:$S107,BW$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BX$2),SUMIF(CLASS!$N107:$S107,BX$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BY$2),SUMIF(CLASS!$N107:$S107,BY$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,F$2),SUMIF(CLASS!$N108:$S108,F$3,CLASS!$E108:$J108))","v":0},null,{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,H$2),SUMIF(CLASS!$N108:$S108,H$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,I$2),SUMIF(CLASS!$N108:$S108,I$3,CLASS!$E108:$J108))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AC$2),SUMIF(CLASS!$N108:$S108,AC$3,CLASS!$E108:$J108))","v":0},null,{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AE$2),SUMIF(CLASS!$N108:$S108,AE$3,CLASS!$E108:$J108))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AZ$2),SUMIF(CLASS!$N108:$S108,AZ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BA$2),SUMIF(CLASS!$N108:$S108,BA$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BB$2),SUMIF(CLASS!$N108:$S108,BB$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BC$2),SUMIF(CLASS!$N108:$S108,BC$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BD$2),SUMIF(CLASS!$N108:$S108,BD$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BE$2),SUMIF(CLASS!$N108:$S108,BE$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BF$2),SUMIF(CLASS!$N108:$S108,BF$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BG$2),SUMIF(CLASS!$N108:$S108,BG$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BH$2),SUMIF(CLASS!$N108:$S108,BH$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BI$2),SUMIF(CLASS!$N108:$S108,BI$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BJ$2),SUMIF(CLASS!$N108:$S108,BJ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BK$2),SUMIF(CLASS!$N108:$S108,BK$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BL$2),SUMIF(CLASS!$N108:$S108,BL$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BM$2),SUMIF(CLASS!$N108:$S108,BM$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BN$2),SUMIF(CLASS!$N108:$S108,BN$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BO$2),SUMIF(CLASS!$N108:$S108,BO$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BP$2),SUMIF(CLASS!$N108:$S108,BP$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BQ$2),SUMIF(CLASS!$N108:$S108,BQ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BR$2),SUMIF(CLASS!$N108:$S108,BR$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BS$2),SUMIF(CLASS!$N108:$S108,BS$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BT$2),SUMIF(CLASS!$N108:$S108,BT$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BU$2),SUMIF(CLASS!$N108:$S108,BU$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BV$2),SUMIF(CLASS!$N108:$S108,BV$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BW$2),SUMIF(CLASS!$N108:$S108,BW$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BX$2),SUMIF(CLASS!$N108:$S108,BX$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BY$2),SUMIF(CLASS!$N108:$S108,BY$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,F$2),SUMIF(CLASS!$N109:$S109,F$3,CLASS!$E109:$J109))","v":0},null,{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,H$2),SUMIF(CLASS!$N109:$S109,H$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,I$2),SUMIF(CLASS!$N109:$S109,I$3,CLASS!$E109:$J109))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AC$2),SUMIF(CLASS!$N109:$S109,AC$3,CLASS!$E109:$J109))","v":0},null,{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AE$2),SUMIF(CLASS!$N109:$S109,AE$3,CLASS!$E109:$J109))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AZ$2),SUMIF(CLASS!$N109:$S109,AZ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BA$2),SUMIF(CLASS!$N109:$S109,BA$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BB$2),SUMIF(CLASS!$N109:$S109,BB$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BC$2),SUMIF(CLASS!$N109:$S109,BC$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BD$2),SUMIF(CLASS!$N109:$S109,BD$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BE$2),SUMIF(CLASS!$N109:$S109,BE$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BF$2),SUMIF(CLASS!$N109:$S109,BF$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BG$2),SUMIF(CLASS!$N109:$S109,BG$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BH$2),SUMIF(CLASS!$N109:$S109,BH$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BI$2),SUMIF(CLASS!$N109:$S109,BI$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BJ$2),SUMIF(CLASS!$N109:$S109,BJ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BK$2),SUMIF(CLASS!$N109:$S109,BK$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BL$2),SUMIF(CLASS!$N109:$S109,BL$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BM$2),SUMIF(CLASS!$N109:$S109,BM$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BN$2),SUMIF(CLASS!$N109:$S109,BN$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BO$2),SUMIF(CLASS!$N109:$S109,BO$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BP$2),SUMIF(CLASS!$N109:$S109,BP$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BQ$2),SUMIF(CLASS!$N109:$S109,BQ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BR$2),SUMIF(CLASS!$N109:$S109,BR$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BS$2),SUMIF(CLASS!$N109:$S109,BS$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BT$2),SUMIF(CLASS!$N109:$S109,BT$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BU$2),SUMIF(CLASS!$N109:$S109,BU$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BV$2),SUMIF(CLASS!$N109:$S109,BV$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BW$2),SUMIF(CLASS!$N109:$S109,BW$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BX$2),SUMIF(CLASS!$N109:$S109,BX$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BY$2),SUMIF(CLASS!$N109:$S109,BY$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,F$2),SUMIF(CLASS!$N110:$S110,F$3,CLASS!$E110:$J110))","v":0},null,{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,H$2),SUMIF(CLASS!$N110:$S110,H$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,I$2),SUMIF(CLASS!$N110:$S110,I$3,CLASS!$E110:$J110))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AC$2),SUMIF(CLASS!$N110:$S110,AC$3,CLASS!$E110:$J110))","v":0},null,{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AE$2),SUMIF(CLASS!$N110:$S110,AE$3,CLASS!$E110:$J110))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AZ$2),SUMIF(CLASS!$N110:$S110,AZ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BA$2),SUMIF(CLASS!$N110:$S110,BA$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BB$2),SUMIF(CLASS!$N110:$S110,BB$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BC$2),SUMIF(CLASS!$N110:$S110,BC$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BD$2),SUMIF(CLASS!$N110:$S110,BD$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BE$2),SUMIF(CLASS!$N110:$S110,BE$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BF$2),SUMIF(CLASS!$N110:$S110,BF$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BG$2),SUMIF(CLASS!$N110:$S110,BG$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BH$2),SUMIF(CLASS!$N110:$S110,BH$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BI$2),SUMIF(CLASS!$N110:$S110,BI$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BJ$2),SUMIF(CLASS!$N110:$S110,BJ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BK$2),SUMIF(CLASS!$N110:$S110,BK$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BL$2),SUMIF(CLASS!$N110:$S110,BL$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BM$2),SUMIF(CLASS!$N110:$S110,BM$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BN$2),SUMIF(CLASS!$N110:$S110,BN$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BO$2),SUMIF(CLASS!$N110:$S110,BO$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BP$2),SUMIF(CLASS!$N110:$S110,BP$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BQ$2),SUMIF(CLASS!$N110:$S110,BQ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BR$2),SUMIF(CLASS!$N110:$S110,BR$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BS$2),SUMIF(CLASS!$N110:$S110,BS$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BT$2),SUMIF(CLASS!$N110:$S110,BT$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BU$2),SUMIF(CLASS!$N110:$S110,BU$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BV$2),SUMIF(CLASS!$N110:$S110,BV$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BW$2),SUMIF(CLASS!$N110:$S110,BW$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BX$2),SUMIF(CLASS!$N110:$S110,BX$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BY$2),SUMIF(CLASS!$N110:$S110,BY$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,F$2),SUMIF(CLASS!$N111:$S111,F$3,CLASS!$E111:$J111))","v":0},null,{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,H$2),SUMIF(CLASS!$N111:$S111,H$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,I$2),SUMIF(CLASS!$N111:$S111,I$3,CLASS!$E111:$J111))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AC$2),SUMIF(CLASS!$N111:$S111,AC$3,CLASS!$E111:$J111))","v":0},null,{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AE$2),SUMIF(CLASS!$N111:$S111,AE$3,CLASS!$E111:$J111))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AZ$2),SUMIF(CLASS!$N111:$S111,AZ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BA$2),SUMIF(CLASS!$N111:$S111,BA$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BB$2),SUMIF(CLASS!$N111:$S111,BB$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BC$2),SUMIF(CLASS!$N111:$S111,BC$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BD$2),SUMIF(CLASS!$N111:$S111,BD$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BE$2),SUMIF(CLASS!$N111:$S111,BE$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BF$2),SUMIF(CLASS!$N111:$S111,BF$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BG$2),SUMIF(CLASS!$N111:$S111,BG$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BH$2),SUMIF(CLASS!$N111:$S111,BH$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BI$2),SUMIF(CLASS!$N111:$S111,BI$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BJ$2),SUMIF(CLASS!$N111:$S111,BJ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BK$2),SUMIF(CLASS!$N111:$S111,BK$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BL$2),SUMIF(CLASS!$N111:$S111,BL$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BM$2),SUMIF(CLASS!$N111:$S111,BM$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BN$2),SUMIF(CLASS!$N111:$S111,BN$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BO$2),SUMIF(CLASS!$N111:$S111,BO$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BP$2),SUMIF(CLASS!$N111:$S111,BP$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BQ$2),SUMIF(CLASS!$N111:$S111,BQ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BR$2),SUMIF(CLASS!$N111:$S111,BR$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BS$2),SUMIF(CLASS!$N111:$S111,BS$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BT$2),SUMIF(CLASS!$N111:$S111,BT$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BU$2),SUMIF(CLASS!$N111:$S111,BU$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BV$2),SUMIF(CLASS!$N111:$S111,BV$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BW$2),SUMIF(CLASS!$N111:$S111,BW$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BX$2),SUMIF(CLASS!$N111:$S111,BX$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BY$2),SUMIF(CLASS!$N111:$S111,BY$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCT!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BZ$2),SUMIF(CLASS!$N111:$S111,BZ$3,CLASS!$E111:$J111))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},null,null,{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,F$2),SUMIF(CLASS!$N112:$S112,F$3,CLASS!$E112:$J112))","v":0},null,{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,H$2),SUMIF(CLASS!$N112:$S112,H$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,I$2),SUMIF(CLASS!$N112:$S112,I$3,CLASS!$E112:$J112))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AC$2),SUMIF(CLASS!$N112:$S112,AC$3,CLASS!$E112:$J112))","v":0},null,{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AE$2),SUMIF(CLASS!$N112:$S112,AE$3,CLASS!$E112:$J112))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AZ$2),SUMIF(CLASS!$N112:$S112,AZ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BA$2),SUMIF(CLASS!$N112:$S112,BA$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BB$2),SUMIF(CLASS!$N112:$S112,BB$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BC$2),SUMIF(CLASS!$N112:$S112,BC$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BD$2),SUMIF(CLASS!$N112:$S112,BD$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BE$2),SUMIF(CLASS!$N112:$S112,BE$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BF$2),SUMIF(CLASS!$N112:$S112,BF$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BG$2),SUMIF(CLASS!$N112:$S112,BG$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BH$2),SUMIF(CLASS!$N112:$S112,BH$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BI$2),SUMIF(CLASS!$N112:$S112,BI$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BJ$2),SUMIF(CLASS!$N112:$S112,BJ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BK$2),SUMIF(CLASS!$N112:$S112,BK$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BL$2),SUMIF(CLASS!$N112:$S112,BL$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BM$2),SUMIF(CLASS!$N112:$S112,BM$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BN$2),SUMIF(CLASS!$N112:$S112,BN$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BO$2),SUMIF(CLASS!$N112:$S112,BO$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BP$2),SUMIF(CLASS!$N112:$S112,BP$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BQ$2),SUMIF(CLASS!$N112:$S112,BQ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BR$2),SUMIF(CLASS!$N112:$S112,BR$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BS$2),SUMIF(CLASS!$N112:$S112,BS$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BT$2),SUMIF(CLASS!$N112:$S112,BT$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BU$2),SUMIF(CLASS!$N112:$S112,BU$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BV$2),SUMIF(CLASS!$N112:$S112,BV$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BW$2),SUMIF(CLASS!$N112:$S112,BW$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BX$2),SUMIF(CLASS!$N112:$S112,BX$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BY$2),SUMIF(CLASS!$N112:$S112,BY$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCT!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BZ$2),SUMIF(CLASS!$N112:$S112,BZ$3,CLASS!$E112:$J112))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"SUM(C101:C112)","v":-1918117909.9676533},null,null,{"$f":"SUM(F101:F112)","v":-1918117909.9676533},null,{"$f":"SUM(H101:H112)","v":0},{"$f":"SUM(I101:I112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC101:AC112)","v":0},null,{"$f":"SUM(AE101:AE112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ101:AZ112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC101:CC112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK101:CK112)","v":-1918117909.9676533},0,0,0,0,0,-1918117909.9676533,null,{"$f":"SUM(CS101:CS112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA101:DA112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI101:DI112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ101:DQ112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY101:DY112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG101:EG112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO101:EO112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW101:EW112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE101:FE112)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},null,null,{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,F$2),SUMIF(CLASS!$N116:$S116,F$3,CLASS!$E116:$J116))","v":0},null,{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,H$2),SUMIF(CLASS!$N116:$S116,H$3,CLASS!$E116:$J116))","v":-348915488.81225431},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,I$2),SUMIF(CLASS!$N116:$S116,I$3,CLASS!$E116:$J116))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AC$2),SUMIF(CLASS!$N116:$S116,AC$3,CLASS!$E116:$J116))","v":0},null,{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AE$2),SUMIF(CLASS!$N116:$S116,AE$3,CLASS!$E116:$J116))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AZ$2),SUMIF(CLASS!$N116:$S116,AZ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BA$2),SUMIF(CLASS!$N116:$S116,BA$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BB$2),SUMIF(CLASS!$N116:$S116,BB$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BC$2),SUMIF(CLASS!$N116:$S116,BC$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BD$2),SUMIF(CLASS!$N116:$S116,BD$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BE$2),SUMIF(CLASS!$N116:$S116,BE$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BF$2),SUMIF(CLASS!$N116:$S116,BF$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BG$2),SUMIF(CLASS!$N116:$S116,BG$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BH$2),SUMIF(CLASS!$N116:$S116,BH$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BI$2),SUMIF(CLASS!$N116:$S116,BI$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BJ$2),SUMIF(CLASS!$N116:$S116,BJ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BK$2),SUMIF(CLASS!$N116:$S116,BK$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BL$2),SUMIF(CLASS!$N116:$S116,BL$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BM$2),SUMIF(CLASS!$N116:$S116,BM$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BN$2),SUMIF(CLASS!$N116:$S116,BN$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BO$2),SUMIF(CLASS!$N116:$S116,BO$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BP$2),SUMIF(CLASS!$N116:$S116,BP$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BQ$2),SUMIF(CLASS!$N116:$S116,BQ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BR$2),SUMIF(CLASS!$N116:$S116,BR$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BS$2),SUMIF(CLASS!$N116:$S116,BS$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BT$2),SUMIF(CLASS!$N116:$S116,BT$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BU$2),SUMIF(CLASS!$N116:$S116,BU$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BV$2),SUMIF(CLASS!$N116:$S116,BV$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BW$2),SUMIF(CLASS!$N116:$S116,BW$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BX$2),SUMIF(CLASS!$N116:$S116,BX$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BY$2),SUMIF(CLASS!$N116:$S116,BY$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCT!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BZ$2),SUMIF(CLASS!$N116:$S116,BZ$3,CLASS!$E116:$J116))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E116:$BL116)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CC116:CH116)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E116:$BL116)","v":-348915488.81225431},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CK116:CP116)","v":-348915488.81225431},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E116:$BL116)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CS116:CX116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DA116:DF116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DI116:DN116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DQ116:DV116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DY116:ED116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EG116:EL116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EO116:ET116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EW116:FB116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(FE116:FJ116)","v":0},0]
[{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},null,null,{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,F$2),SUMIF(CLASS!$N117:$S117,F$3,CLASS!$E117:$J117))","v":-54709537.547322765},null,{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,H$2),SUMIF(CLASS!$N117:$S117,H$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,I$2),SUMIF(CLASS!$N117:$S117,I$3,CLASS!$E117:$J117))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AC$2),SUMIF(CLASS!$N117:$S117,AC$3,CLASS!$E117:$J117))","v":0},null,{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AE$2),SUMIF(CLASS!$N117:$S117,AE$3,CLASS!$E117:$J117))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AZ$2),SUMIF(CLASS!$N117:$S117,AZ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BA$2),SUMIF(CLASS!$N117:$S117,BA$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BB$2),SUMIF(CLASS!$N117:$S117,BB$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BC$2),SUMIF(CLASS!$N117:$S117,BC$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BD$2),SUMIF(CLASS!$N117:$S117,BD$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BE$2),SUMIF(CLASS!$N117:$S117,BE$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BF$2),SUMIF(CLASS!$N117:$S117,BF$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BG$2),SUMIF(CLASS!$N117:$S117,BG$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BH$2),SUMIF(CLASS!$N117:$S117,BH$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BI$2),SUMIF(CLASS!$N117:$S117,BI$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BJ$2),SUMIF(CLASS!$N117:$S117,BJ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BK$2),SUMIF(CLASS!$N117:$S117,BK$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BL$2),SUMIF(CLASS!$N117:$S117,BL$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BM$2),SUMIF(CLASS!$N117:$S117,BM$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BN$2),SUMIF(CLASS!$N117:$S117,BN$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BO$2),SUMIF(CLASS!$N117:$S117,BO$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BP$2),SUMIF(CLASS!$N117:$S117,BP$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BQ$2),SUMIF(CLASS!$N117:$S117,BQ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BR$2),SUMIF(CLASS!$N117:$S117,BR$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BS$2),SUMIF(CLASS!$N117:$S117,BS$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BT$2),SUMIF(CLASS!$N117:$S117,BT$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BU$2),SUMIF(CLASS!$N117:$S117,BU$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BV$2),SUMIF(CLASS!$N117:$S117,BV$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BW$2),SUMIF(CLASS!$N117:$S117,BW$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BX$2),SUMIF(CLASS!$N117:$S117,BX$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BY$2),SUMIF(CLASS!$N117:$S117,BY$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCT!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BZ$2),SUMIF(CLASS!$N117:$S117,BZ$3,CLASS!$E117:$J117))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC117:CH117)","v":0},null,-54709537.547322765,0,0,0,0,0,{"$f":"SUM(CK117:CP117)","v":-54709537.547322765},null,0,0,0,0,0,0,{"$f":"SUM(CS117:CX117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA117:DF117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI117:DN117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ117:DV117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY117:ED117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG117:EL117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO117:ET117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW117:FB117)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},null,null,{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,F$2),SUMIF(CLASS!$N118:$S118,F$3,CLASS!$E118:$J118))","v":0},null,{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,H$2),SUMIF(CLASS!$N118:$S118,H$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,I$2),SUMIF(CLASS!$N118:$S118,I$3,CLASS!$E118:$J118))","v":-290302.21785940375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AC$2),SUMIF(CLASS!$N118:$S118,AC$3,CLASS!$E118:$J118))","v":0},null,{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AE$2),SUMIF(CLASS!$N118:$S118,AE$3,CLASS!$E118:$J118))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AZ$2),SUMIF(CLASS!$N118:$S118,AZ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BA$2),SUMIF(CLASS!$N118:$S118,BA$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BB$2),SUMIF(CLASS!$N118:$S118,BB$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BC$2),SUMIF(CLASS!$N118:$S118,BC$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BD$2),SUMIF(CLASS!$N118:$S118,BD$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BE$2),SUMIF(CLASS!$N118:$S118,BE$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BF$2),SUMIF(CLASS!$N118:$S118,BF$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BG$2),SUMIF(CLASS!$N118:$S118,BG$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BH$2),SUMIF(CLASS!$N118:$S118,BH$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BI$2),SUMIF(CLASS!$N118:$S118,BI$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BJ$2),SUMIF(CLASS!$N118:$S118,BJ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BK$2),SUMIF(CLASS!$N118:$S118,BK$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BL$2),SUMIF(CLASS!$N118:$S118,BL$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BM$2),SUMIF(CLASS!$N118:$S118,BM$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BN$2),SUMIF(CLASS!$N118:$S118,BN$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BO$2),SUMIF(CLASS!$N118:$S118,BO$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BP$2),SUMIF(CLASS!$N118:$S118,BP$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BQ$2),SUMIF(CLASS!$N118:$S118,BQ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BR$2),SUMIF(CLASS!$N118:$S118,BR$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BS$2),SUMIF(CLASS!$N118:$S118,BS$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BT$2),SUMIF(CLASS!$N118:$S118,BT$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BU$2),SUMIF(CLASS!$N118:$S118,BU$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BV$2),SUMIF(CLASS!$N118:$S118,BV$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BW$2),SUMIF(CLASS!$N118:$S118,BW$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BX$2),SUMIF(CLASS!$N118:$S118,BX$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BY$2),SUMIF(CLASS!$N118:$S118,BY$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCT!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BZ$2),SUMIF(CLASS!$N118:$S118,BZ$3,CLASS!$E118:$J118))","v":0},null,null,0,0,0,0,0,0,0,null,-290302.21785940375,0,0,0,0,0,-290302.21785940375,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},null,null,{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,F$2),SUMIF(CLASS!$N119:$S119,F$3,CLASS!$E119:$J119))","v":-115786862.48999999},null,{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,H$2),SUMIF(CLASS!$N119:$S119,H$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,I$2),SUMIF(CLASS!$N119:$S119,I$3,CLASS!$E119:$J119))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AC$2),SUMIF(CLASS!$N119:$S119,AC$3,CLASS!$E119:$J119))","v":0},null,{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AE$2),SUMIF(CLASS!$N119:$S119,AE$3,CLASS!$E119:$J119))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AZ$2),SUMIF(CLASS!$N119:$S119,AZ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BA$2),SUMIF(CLASS!$N119:$S119,BA$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BB$2),SUMIF(CLASS!$N119:$S119,BB$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BC$2),SUMIF(CLASS!$N119:$S119,BC$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BD$2),SUMIF(CLASS!$N119:$S119,BD$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BE$2),SUMIF(CLASS!$N119:$S119,BE$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BF$2),SUMIF(CLASS!$N119:$S119,BF$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BG$2),SUMIF(CLASS!$N119:$S119,BG$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BH$2),SUMIF(CLASS!$N119:$S119,BH$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BI$2),SUMIF(CLASS!$N119:$S119,BI$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BJ$2),SUMIF(CLASS!$N119:$S119,BJ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BK$2),SUMIF(CLASS!$N119:$S119,BK$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BL$2),SUMIF(CLASS!$N119:$S119,BL$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BM$2),SUMIF(CLASS!$N119:$S119,BM$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BN$2),SUMIF(CLASS!$N119:$S119,BN$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BO$2),SUMIF(CLASS!$N119:$S119,BO$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BP$2),SUMIF(CLASS!$N119:$S119,BP$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BQ$2),SUMIF(CLASS!$N119:$S119,BQ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BR$2),SUMIF(CLASS!$N119:$S119,BR$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BS$2),SUMIF(CLASS!$N119:$S119,BS$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BT$2),SUMIF(CLASS!$N119:$S119,BT$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BU$2),SUMIF(CLASS!$N119:$S119,BU$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BV$2),SUMIF(CLASS!$N119:$S119,BV$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BW$2),SUMIF(CLASS!$N119:$S119,BW$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BX$2),SUMIF(CLASS!$N119:$S119,BX$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BY$2),SUMIF(CLASS!$N119:$S119,BY$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCT!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BZ$2),SUMIF(CLASS!$N119:$S119,BZ$3,CLASS!$E119:$J119))","v":0},null,null,0,0,0,0,0,0,0,null,-115786862.48999999,0,0,0,0,0,-115786862.48999999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},null,null,{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,F$2),SUMIF(CLASS!$N120:$S120,F$3,CLASS!$E120:$J120))","v":0},null,{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,H$2),SUMIF(CLASS!$N120:$S120,H$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,I$2),SUMIF(CLASS!$N120:$S120,I$3,CLASS!$E120:$J120))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AC$2),SUMIF(CLASS!$N120:$S120,AC$3,CLASS!$E120:$J120))","v":0},null,{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AE$2),SUMIF(CLASS!$N120:$S120,AE$3,CLASS!$E120:$J120))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AZ$2),SUMIF(CLASS!$N120:$S120,AZ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BA$2),SUMIF(CLASS!$N120:$S120,BA$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BB$2),SUMIF(CLASS!$N120:$S120,BB$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BC$2),SUMIF(CLASS!$N120:$S120,BC$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BD$2),SUMIF(CLASS!$N120:$S120,BD$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BE$2),SUMIF(CLASS!$N120:$S120,BE$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BF$2),SUMIF(CLASS!$N120:$S120,BF$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BG$2),SUMIF(CLASS!$N120:$S120,BG$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BH$2),SUMIF(CLASS!$N120:$S120,BH$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BI$2),SUMIF(CLASS!$N120:$S120,BI$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BJ$2),SUMIF(CLASS!$N120:$S120,BJ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BK$2),SUMIF(CLASS!$N120:$S120,BK$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BL$2),SUMIF(CLASS!$N120:$S120,BL$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BM$2),SUMIF(CLASS!$N120:$S120,BM$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BN$2),SUMIF(CLASS!$N120:$S120,BN$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BO$2),SUMIF(CLASS!$N120:$S120,BO$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BP$2),SUMIF(CLASS!$N120:$S120,BP$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BQ$2),SUMIF(CLASS!$N120:$S120,BQ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BR$2),SUMIF(CLASS!$N120:$S120,BR$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BS$2),SUMIF(CLASS!$N120:$S120,BS$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BT$2),SUMIF(CLASS!$N120:$S120,BT$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BU$2),SUMIF(CLASS!$N120:$S120,BU$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BV$2),SUMIF(CLASS!$N120:$S120,BV$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BW$2),SUMIF(CLASS!$N120:$S120,BW$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BX$2),SUMIF(CLASS!$N120:$S120,BX$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BY$2),SUMIF(CLASS!$N120:$S120,BY$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,F$2),SUMIF(CLASS!$N121:$S121,F$3,CLASS!$E121:$J121))","v":0},null,{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,H$2),SUMIF(CLASS!$N121:$S121,H$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,I$2),SUMIF(CLASS!$N121:$S121,I$3,CLASS!$E121:$J121))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AC$2),SUMIF(CLASS!$N121:$S121,AC$3,CLASS!$E121:$J121))","v":0},null,{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AE$2),SUMIF(CLASS!$N121:$S121,AE$3,CLASS!$E121:$J121))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AZ$2),SUMIF(CLASS!$N121:$S121,AZ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BA$2),SUMIF(CLASS!$N121:$S121,BA$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BB$2),SUMIF(CLASS!$N121:$S121,BB$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BC$2),SUMIF(CLASS!$N121:$S121,BC$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BD$2),SUMIF(CLASS!$N121:$S121,BD$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BE$2),SUMIF(CLASS!$N121:$S121,BE$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BF$2),SUMIF(CLASS!$N121:$S121,BF$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BG$2),SUMIF(CLASS!$N121:$S121,BG$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BH$2),SUMIF(CLASS!$N121:$S121,BH$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BI$2),SUMIF(CLASS!$N121:$S121,BI$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BJ$2),SUMIF(CLASS!$N121:$S121,BJ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BK$2),SUMIF(CLASS!$N121:$S121,BK$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BL$2),SUMIF(CLASS!$N121:$S121,BL$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BM$2),SUMIF(CLASS!$N121:$S121,BM$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BN$2),SUMIF(CLASS!$N121:$S121,BN$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BO$2),SUMIF(CLASS!$N121:$S121,BO$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BP$2),SUMIF(CLASS!$N121:$S121,BP$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BQ$2),SUMIF(CLASS!$N121:$S121,BQ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BR$2),SUMIF(CLASS!$N121:$S121,BR$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BS$2),SUMIF(CLASS!$N121:$S121,BS$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BT$2),SUMIF(CLASS!$N121:$S121,BT$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BU$2),SUMIF(CLASS!$N121:$S121,BU$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BV$2),SUMIF(CLASS!$N121:$S121,BV$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BW$2),SUMIF(CLASS!$N121:$S121,BW$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BX$2),SUMIF(CLASS!$N121:$S121,BX$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BY$2),SUMIF(CLASS!$N121:$S121,BY$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,F$2),SUMIF(CLASS!$N122:$S122,F$3,CLASS!$E122:$J122))","v":0},null,{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,H$2),SUMIF(CLASS!$N122:$S122,H$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,I$2),SUMIF(CLASS!$N122:$S122,I$3,CLASS!$E122:$J122))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AC$2),SUMIF(CLASS!$N122:$S122,AC$3,CLASS!$E122:$J122))","v":0},null,{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AE$2),SUMIF(CLASS!$N122:$S122,AE$3,CLASS!$E122:$J122))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AZ$2),SUMIF(CLASS!$N122:$S122,AZ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BA$2),SUMIF(CLASS!$N122:$S122,BA$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BB$2),SUMIF(CLASS!$N122:$S122,BB$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BC$2),SUMIF(CLASS!$N122:$S122,BC$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BD$2),SUMIF(CLASS!$N122:$S122,BD$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BE$2),SUMIF(CLASS!$N122:$S122,BE$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BF$2),SUMIF(CLASS!$N122:$S122,BF$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BG$2),SUMIF(CLASS!$N122:$S122,BG$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BH$2),SUMIF(CLASS!$N122:$S122,BH$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BI$2),SUMIF(CLASS!$N122:$S122,BI$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BJ$2),SUMIF(CLASS!$N122:$S122,BJ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BK$2),SUMIF(CLASS!$N122:$S122,BK$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BL$2),SUMIF(CLASS!$N122:$S122,BL$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BM$2),SUMIF(CLASS!$N122:$S122,BM$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BN$2),SUMIF(CLASS!$N122:$S122,BN$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BO$2),SUMIF(CLASS!$N122:$S122,BO$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BP$2),SUMIF(CLASS!$N122:$S122,BP$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BQ$2),SUMIF(CLASS!$N122:$S122,BQ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BR$2),SUMIF(CLASS!$N122:$S122,BR$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BS$2),SUMIF(CLASS!$N122:$S122,BS$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BT$2),SUMIF(CLASS!$N122:$S122,BT$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BU$2),SUMIF(CLASS!$N122:$S122,BU$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BV$2),SUMIF(CLASS!$N122:$S122,BV$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BW$2),SUMIF(CLASS!$N122:$S122,BW$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BX$2),SUMIF(CLASS!$N122:$S122,BX$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BY$2),SUMIF(CLASS!$N122:$S122,BY$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCT!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BZ$2),SUMIF(CLASS!$N122:$S122,BZ$3,CLASS!$E122:$J122))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},null,null,{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,F$2),SUMIF(CLASS!$N123:$S123,F$3,CLASS!$E123:$J123))","v":0},null,{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,H$2),SUMIF(CLASS!$N123:$S123,H$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,I$2),SUMIF(CLASS!$N123:$S123,I$3,CLASS!$E123:$J123))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AC$2),SUMIF(CLASS!$N123:$S123,AC$3,CLASS!$E123:$J123))","v":0},null,{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AE$2),SUMIF(CLASS!$N123:$S123,AE$3,CLASS!$E123:$J123))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AZ$2),SUMIF(CLASS!$N123:$S123,AZ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BA$2),SUMIF(CLASS!$N123:$S123,BA$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BB$2),SUMIF(CLASS!$N123:$S123,BB$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BC$2),SUMIF(CLASS!$N123:$S123,BC$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BD$2),SUMIF(CLASS!$N123:$S123,BD$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BE$2),SUMIF(CLASS!$N123:$S123,BE$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BF$2),SUMIF(CLASS!$N123:$S123,BF$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BG$2),SUMIF(CLASS!$N123:$S123,BG$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BH$2),SUMIF(CLASS!$N123:$S123,BH$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BI$2),SUMIF(CLASS!$N123:$S123,BI$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BJ$2),SUMIF(CLASS!$N123:$S123,BJ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BK$2),SUMIF(CLASS!$N123:$S123,BK$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BL$2),SUMIF(CLASS!$N123:$S123,BL$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BM$2),SUMIF(CLASS!$N123:$S123,BM$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BN$2),SUMIF(CLASS!$N123:$S123,BN$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BO$2),SUMIF(CLASS!$N123:$S123,BO$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BP$2),SUMIF(CLASS!$N123:$S123,BP$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BQ$2),SUMIF(CLASS!$N123:$S123,BQ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BR$2),SUMIF(CLASS!$N123:$S123,BR$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BS$2),SUMIF(CLASS!$N123:$S123,BS$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BT$2),SUMIF(CLASS!$N123:$S123,BT$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BU$2),SUMIF(CLASS!$N123:$S123,BU$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BV$2),SUMIF(CLASS!$N123:$S123,BV$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BW$2),SUMIF(CLASS!$N123:$S123,BW$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BX$2),SUMIF(CLASS!$N123:$S123,BX$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BY$2),SUMIF(CLASS!$N123:$S123,BY$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCT!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BZ$2),SUMIF(CLASS!$N123:$S123,BZ$3,CLASS!$E123:$J123))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"SUM(C116:C123)","v":-519702191.06743646},null,null,{"$f":"SUM(F116:F123)","v":-170496400.03732276},null,{"$f":"SUM(H116:H123)","v":-348915488.81225431},{"$f":"SUM(I116:I123)","v":-290302.21785940375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC116:AC123)","v":0},null,{"$f":"SUM(AE116:AE123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ116:AZ123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC116:CC123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK116:CK123)","v":-519702191.06743646},0,0,0,0,0,-519702191.06743646,null,{"$f":"SUM(CS116:CS123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA116:DA123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI116:DI123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ116:DQ123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY116:DY123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG116:EG123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO116:EO123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW116:EW123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE116:FE123)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C127","v":-12148.752},null,null,{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,F$2),SUMIF(CLASS!$N127:$S127,F$3,CLASS!$E127:$J127))","v":0},null,{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,H$2),SUMIF(CLASS!$N127:$S127,H$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,I$2),SUMIF(CLASS!$N127:$S127,I$3,CLASS!$E127:$J127))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AC$2),SUMIF(CLASS!$N127:$S127,AC$3,CLASS!$E127:$J127))","v":0},null,{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AE$2),SUMIF(CLASS!$N127:$S127,AE$3,CLASS!$E127:$J127))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AZ$2),SUMIF(CLASS!$N127:$S127,AZ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BA$2),SUMIF(CLASS!$N127:$S127,BA$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BB$2),SUMIF(CLASS!$N127:$S127,BB$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BC$2),SUMIF(CLASS!$N127:$S127,BC$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BD$2),SUMIF(CLASS!$N127:$S127,BD$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BE$2),SUMIF(CLASS!$N127:$S127,BE$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BF$2),SUMIF(CLASS!$N127:$S127,BF$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BG$2),SUMIF(CLASS!$N127:$S127,BG$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BH$2),SUMIF(CLASS!$N127:$S127,BH$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BI$2),SUMIF(CLASS!$N127:$S127,BI$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BJ$2),SUMIF(CLASS!$N127:$S127,BJ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BK$2),SUMIF(CLASS!$N127:$S127,BK$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BL$2),SUMIF(CLASS!$N127:$S127,BL$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BM$2),SUMIF(CLASS!$N127:$S127,BM$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BN$2),SUMIF(CLASS!$N127:$S127,BN$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BO$2),SUMIF(CLASS!$N127:$S127,BO$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BP$2),SUMIF(CLASS!$N127:$S127,BP$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BQ$2),SUMIF(CLASS!$N127:$S127,BQ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BR$2),SUMIF(CLASS!$N127:$S127,BR$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BS$2),SUMIF(CLASS!$N127:$S127,BS$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BT$2),SUMIF(CLASS!$N127:$S127,BT$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BU$2),SUMIF(CLASS!$N127:$S127,BU$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BV$2),SUMIF(CLASS!$N127:$S127,BV$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BW$2),SUMIF(CLASS!$N127:$S127,BW$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BX$2),SUMIF(CLASS!$N127:$S127,BX$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BY$2),SUMIF(CLASS!$N127:$S127,BY$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCT!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BZ$2),SUMIF(CLASS!$N127:$S127,BZ$3,CLASS!$E127:$J127))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E127:$BL127)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CC127:CH127)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E127:$BL127)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CK127:CP127)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E127:$BL127)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CS127:CX127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DA127:DF127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DI127:DN127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DQ127:DV127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DY127:ED127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EG127:EL127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EO127:ET127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EW127:FB127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(FE127:FJ127)","v":0},12148.8]
[{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},null,null,{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,F$2),SUMIF(CLASS!$N132:$S132,F$3,CLASS!$E132:$J132))","v":0},null,{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,H$2),SUMIF(CLASS!$N132:$S132,H$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,I$2),SUMIF(CLASS!$N132:$S132,I$3,CLASS!$E132:$J132))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AC$2),SUMIF(CLASS!$N132:$S132,AC$3,CLASS!$E132:$J132))","v":0},null,{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AE$2),SUMIF(CLASS!$N132:$S132,AE$3,CLASS!$E132:$J132))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AZ$2),SUMIF(CLASS!$N132:$S132,AZ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BA$2),SUMIF(CLASS!$N132:$S132,BA$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BB$2),SUMIF(CLASS!$N132:$S132,BB$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BC$2),SUMIF(CLASS!$N132:$S132,BC$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BD$2),SUMIF(CLASS!$N132:$S132,BD$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BE$2),SUMIF(CLASS!$N132:$S132,BE$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BF$2),SUMIF(CLASS!$N132:$S132,BF$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BG$2),SUMIF(CLASS!$N132:$S132,BG$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BH$2),SUMIF(CLASS!$N132:$S132,BH$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BI$2),SUMIF(CLASS!$N132:$S132,BI$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BJ$2),SUMIF(CLASS!$N132:$S132,BJ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BK$2),SUMIF(CLASS!$N132:$S132,BK$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BL$2),SUMIF(CLASS!$N132:$S132,BL$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BM$2),SUMIF(CLASS!$N132:$S132,BM$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BN$2),SUMIF(CLASS!$N132:$S132,BN$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BO$2),SUMIF(CLASS!$N132:$S132,BO$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BP$2),SUMIF(CLASS!$N132:$S132,BP$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BQ$2),SUMIF(CLASS!$N132:$S132,BQ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BR$2),SUMIF(CLASS!$N132:$S132,BR$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BS$2),SUMIF(CLASS!$N132:$S132,BS$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BT$2),SUMIF(CLASS!$N132:$S132,BT$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BU$2),SUMIF(CLASS!$N132:$S132,BU$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BV$2),SUMIF(CLASS!$N132:$S132,BV$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BW$2),SUMIF(CLASS!$N132:$S132,BW$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BX$2),SUMIF(CLASS!$N132:$S132,BX$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BY$2),SUMIF(CLASS!$N132:$S132,BY$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCT!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BZ$2),SUMIF(CLASS!$N132:$S132,BZ$3,CLASS!$E132:$J132))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,125785408.5]
[{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},null,null,{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,F$2),SUMIF(CLASS!$N137:$S137,F$3,CLASS!$E137:$J137))","v":0},null,{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,H$2),SUMIF(CLASS!$N137:$S137,H$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,I$2),SUMIF(CLASS!$N137:$S137,I$3,CLASS!$E137:$J137))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AC$2),SUMIF(CLASS!$N137:$S137,AC$3,CLASS!$E137:$J137))","v":0},null,{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AE$2),SUMIF(CLASS!$N137:$S137,AE$3,CLASS!$E137:$J137))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AZ$2),SUMIF(CLASS!$N137:$S137,AZ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BA$2),SUMIF(CLASS!$N137:$S137,BA$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BB$2),SUMIF(CLASS!$N137:$S137,BB$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BC$2),SUMIF(CLASS!$N137:$S137,BC$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BD$2),SUMIF(CLASS!$N137:$S137,BD$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BE$2),SUMIF(CLASS!$N137:$S137,BE$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BF$2),SUMIF(CLASS!$N137:$S137,BF$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BG$2),SUMIF(CLASS!$N137:$S137,BG$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BH$2),SUMIF(CLASS!$N137:$S137,BH$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BI$2),SUMIF(CLASS!$N137:$S137,BI$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BJ$2),SUMIF(CLASS!$N137:$S137,BJ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BK$2),SUMIF(CLASS!$N137:$S137,BK$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BL$2),SUMIF(CLASS!$N137:$S137,BL$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BM$2),SUMIF(CLASS!$N137:$S137,BM$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BN$2),SUMIF(CLASS!$N137:$S137,BN$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BO$2),SUMIF(CLASS!$N137:$S137,BO$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BP$2),SUMIF(CLASS!$N137:$S137,BP$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BQ$2),SUMIF(CLASS!$N137:$S137,BQ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BR$2),SUMIF(CLASS!$N137:$S137,BR$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BS$2),SUMIF(CLASS!$N137:$S137,BS$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BT$2),SUMIF(CLASS!$N137:$S137,BT$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BU$2),SUMIF(CLASS!$N137:$S137,BU$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BV$2),SUMIF(CLASS!$N137:$S137,BV$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BW$2),SUMIF(CLASS!$N137:$S137,BW$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BX$2),SUMIF(CLASS!$N137:$S137,BX$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BY$2),SUMIF(CLASS!$N137:$S137,BY$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCT!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BZ$2),SUMIF(CLASS!$N137:$S137,BZ$3,CLASS!$E137:$J137))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,15897826.6]
[{"$f":"ACCOUNTS!A138","v":"108.10_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},null,null,{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,F$2),SUMIF(CLASS!$N138:$S138,F$3,CLASS!$E138:$J138))","v":0},null,{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,H$2),SUMIF(CLASS!$N138:$S138,H$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,I$2),SUMIF(CLASS!$N138:$S138,I$3,CLASS!$E138:$J138))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AC$2),SUMIF(CLASS!$N138:$S138,AC$3,CLASS!$E138:$J138))","v":0},null,{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AE$2),SUMIF(CLASS!$N138:$S138,AE$3,CLASS!$E138:$J138))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AZ$2),SUMIF(CLASS!$N138:$S138,AZ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BA$2),SUMIF(CLASS!$N138:$S138,BA$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BB$2),SUMIF(CLASS!$N138:$S138,BB$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BC$2),SUMIF(CLASS!$N138:$S138,BC$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BD$2),SUMIF(CLASS!$N138:$S138,BD$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BE$2),SUMIF(CLASS!$N138:$S138,BE$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BF$2),SUMIF(CLASS!$N138:$S138,BF$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BG$2),SUMIF(CLASS!$N138:$S138,BG$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BH$2),SUMIF(CLASS!$N138:$S138,BH$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BI$2),SUMIF(CLASS!$N138:$S138,BI$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BJ$2),SUMIF(CLASS!$N138:$S138,BJ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BK$2),SUMIF(CLASS!$N138:$S138,BK$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BL$2),SUMIF(CLASS!$N138:$S138,BL$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BM$2),SUMIF(CLASS!$N138:$S138,BM$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BN$2),SUMIF(CLASS!$N138:$S138,BN$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BO$2),SUMIF(CLASS!$N138:$S138,BO$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BP$2),SUMIF(CLASS!$N138:$S138,BP$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BQ$2),SUMIF(CLASS!$N138:$S138,BQ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BR$2),SUMIF(CLASS!$N138:$S138,BR$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BS$2),SUMIF(CLASS!$N138:$S138,BS$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BT$2),SUMIF(CLASS!$N138:$S138,BT$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BU$2),SUMIF(CLASS!$N138:$S138,BU$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BV$2),SUMIF(CLASS!$N138:$S138,BV$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BW$2),SUMIF(CLASS!$N138:$S138,BW$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BX$2),SUMIF(CLASS!$N138:$S138,BX$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BY$2),SUMIF(CLASS!$N138:$S138,BY$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCT!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BZ$2),SUMIF(CLASS!$N138:$S138,BZ$3,CLASS!$E138:$J138))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC138:CH138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK138:CP138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS138:CX138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA138:DF138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI138:DN138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ138:DV138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY138:ED138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG138:EL138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO138:ET138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW138:FB138)","v":0},null,0,0,0,0,0,0,0,274914988.10000002]
[{"$f":"ACCOUNTS!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},null,null,{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,F$2),SUMIF(CLASS!$N143:$S143,F$3,CLASS!$E143:$J143))","v":0},null,{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,H$2),SUMIF(CLASS!$N143:$S143,H$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,I$2),SUMIF(CLASS!$N143:$S143,I$3,CLASS!$E143:$J143))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AC$2),SUMIF(CLASS!$N143:$S143,AC$3,CLASS!$E143:$J143))","v":0},null,{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AE$2),SUMIF(CLASS!$N143:$S143,AE$3,CLASS!$E143:$J143))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AZ$2),SUMIF(CLASS!$N143:$S143,AZ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BA$2),SUMIF(CLASS!$N143:$S143,BA$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BB$2),SUMIF(CLASS!$N143:$S143,BB$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BC$2),SUMIF(CLASS!$N143:$S143,BC$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BD$2),SUMIF(CLASS!$N143:$S143,BD$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BE$2),SUMIF(CLASS!$N143:$S143,BE$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BF$2),SUMIF(CLASS!$N143:$S143,BF$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BG$2),SUMIF(CLASS!$N143:$S143,BG$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BH$2),SUMIF(CLASS!$N143:$S143,BH$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BI$2),SUMIF(CLASS!$N143:$S143,BI$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BJ$2),SUMIF(CLASS!$N143:$S143,BJ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BK$2),SUMIF(CLASS!$N143:$S143,BK$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BL$2),SUMIF(CLASS!$N143:$S143,BL$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BM$2),SUMIF(CLASS!$N143:$S143,BM$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BN$2),SUMIF(CLASS!$N143:$S143,BN$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BO$2),SUMIF(CLASS!$N143:$S143,BO$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BP$2),SUMIF(CLASS!$N143:$S143,BP$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BQ$2),SUMIF(CLASS!$N143:$S143,BQ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BR$2),SUMIF(CLASS!$N143:$S143,BR$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BS$2),SUMIF(CLASS!$N143:$S143,BS$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BT$2),SUMIF(CLASS!$N143:$S143,BT$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BU$2),SUMIF(CLASS!$N143:$S143,BU$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BV$2),SUMIF(CLASS!$N143:$S143,BV$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BW$2),SUMIF(CLASS!$N143:$S143,BW$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BX$2),SUMIF(CLASS!$N143:$S143,BX$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BY$2),SUMIF(CLASS!$N143:$S143,BY$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCT!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BZ$2),SUMIF(CLASS!$N143:$S143,BZ$3,CLASS!$E143:$J143))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E143:$BA143)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E143:$BA143)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E143:$BA143)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E143:$BA143)","v":0},0,0,0,0,0,0,33106913.100000001]
[{"$f":"ACCOUNTS!A148","v":"~"},{"$f":"ACCOUNTS!B148","v":"~"},{"$f":"ACCOUNTS!C148","v":0},null,null,{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,F$2),SUMIF(CLASS!$N148:$S148,F$3,CLASS!$E148:$J148))","v":0},null,{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,H$2),SUMIF(CLASS!$N148:$S148,H$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,I$2),SUMIF(CLASS!$N148:$S148,I$3,CLASS!$E148:$J148))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AC$2),SUMIF(CLASS!$N148:$S148,AC$3,CLASS!$E148:$J148))","v":0},null,{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AE$2),SUMIF(CLASS!$N148:$S148,AE$3,CLASS!$E148:$J148))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AZ$2),SUMIF(CLASS!$N148:$S148,AZ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BA$2),SUMIF(CLASS!$N148:$S148,BA$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BB$2),SUMIF(CLASS!$N148:$S148,BB$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BC$2),SUMIF(CLASS!$N148:$S148,BC$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BD$2),SUMIF(CLASS!$N148:$S148,BD$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BE$2),SUMIF(CLASS!$N148:$S148,BE$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BF$2),SUMIF(CLASS!$N148:$S148,BF$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BG$2),SUMIF(CLASS!$N148:$S148,BG$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BH$2),SUMIF(CLASS!$N148:$S148,BH$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BI$2),SUMIF(CLASS!$N148:$S148,BI$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BJ$2),SUMIF(CLASS!$N148:$S148,BJ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BK$2),SUMIF(CLASS!$N148:$S148,BK$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BL$2),SUMIF(CLASS!$N148:$S148,BL$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BM$2),SUMIF(CLASS!$N148:$S148,BM$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BN$2),SUMIF(CLASS!$N148:$S148,BN$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BO$2),SUMIF(CLASS!$N148:$S148,BO$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BP$2),SUMIF(CLASS!$N148:$S148,BP$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BQ$2),SUMIF(CLASS!$N148:$S148,BQ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BR$2),SUMIF(CLASS!$N148:$S148,BR$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BS$2),SUMIF(CLASS!$N148:$S148,BS$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BT$2),SUMIF(CLASS!$N148:$S148,BT$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BU$2),SUMIF(CLASS!$N148:$S148,BU$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BV$2),SUMIF(CLASS!$N148:$S148,BV$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BW$2),SUMIF(CLASS!$N148:$S148,BW$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BX$2),SUMIF(CLASS!$N148:$S148,BX$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BY$2),SUMIF(CLASS!$N148:$S148,BY$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCT!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BZ$2),SUMIF(CLASS!$N148:$S148,BZ$3,CLASS!$E148:$J148))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},null,null,{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,F$2),SUMIF(CLASS!$N153:$S153,F$3,CLASS!$E153:$J153))","v":0},null,{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,H$2),SUMIF(CLASS!$N153:$S153,H$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,I$2),SUMIF(CLASS!$N153:$S153,I$3,CLASS!$E153:$J153))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AC$2),SUMIF(CLASS!$N153:$S153,AC$3,CLASS!$E153:$J153))","v":0},null,{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AE$2),SUMIF(CLASS!$N153:$S153,AE$3,CLASS!$E153:$J153))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AZ$2),SUMIF(CLASS!$N153:$S153,AZ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BA$2),SUMIF(CLASS!$N153:$S153,BA$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BB$2),SUMIF(CLASS!$N153:$S153,BB$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BC$2),SUMIF(CLASS!$N153:$S153,BC$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BD$2),SUMIF(CLASS!$N153:$S153,BD$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BE$2),SUMIF(CLASS!$N153:$S153,BE$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BF$2),SUMIF(CLASS!$N153:$S153,BF$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BG$2),SUMIF(CLASS!$N153:$S153,BG$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BH$2),SUMIF(CLASS!$N153:$S153,BH$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BI$2),SUMIF(CLASS!$N153:$S153,BI$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BJ$2),SUMIF(CLASS!$N153:$S153,BJ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BK$2),SUMIF(CLASS!$N153:$S153,BK$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BL$2),SUMIF(CLASS!$N153:$S153,BL$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BM$2),SUMIF(CLASS!$N153:$S153,BM$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BN$2),SUMIF(CLASS!$N153:$S153,BN$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BO$2),SUMIF(CLASS!$N153:$S153,BO$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BP$2),SUMIF(CLASS!$N153:$S153,BP$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BQ$2),SUMIF(CLASS!$N153:$S153,BQ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BR$2),SUMIF(CLASS!$N153:$S153,BR$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BS$2),SUMIF(CLASS!$N153:$S153,BS$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BT$2),SUMIF(CLASS!$N153:$S153,BT$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BU$2),SUMIF(CLASS!$N153:$S153,BU$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BV$2),SUMIF(CLASS!$N153:$S153,BV$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BW$2),SUMIF(CLASS!$N153:$S153,BW$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BX$2),SUMIF(CLASS!$N153:$S153,BX$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BY$2),SUMIF(CLASS!$N153:$S153,BY$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,F$2),SUMIF(CLASS!$N154:$S154,F$3,CLASS!$E154:$J154))","v":0},null,{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,H$2),SUMIF(CLASS!$N154:$S154,H$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,I$2),SUMIF(CLASS!$N154:$S154,I$3,CLASS!$E154:$J154))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AC$2),SUMIF(CLASS!$N154:$S154,AC$3,CLASS!$E154:$J154))","v":0},null,{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AE$2),SUMIF(CLASS!$N154:$S154,AE$3,CLASS!$E154:$J154))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AZ$2),SUMIF(CLASS!$N154:$S154,AZ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BA$2),SUMIF(CLASS!$N154:$S154,BA$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BB$2),SUMIF(CLASS!$N154:$S154,BB$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BC$2),SUMIF(CLASS!$N154:$S154,BC$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BD$2),SUMIF(CLASS!$N154:$S154,BD$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BE$2),SUMIF(CLASS!$N154:$S154,BE$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BF$2),SUMIF(CLASS!$N154:$S154,BF$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BG$2),SUMIF(CLASS!$N154:$S154,BG$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BH$2),SUMIF(CLASS!$N154:$S154,BH$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BI$2),SUMIF(CLASS!$N154:$S154,BI$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BJ$2),SUMIF(CLASS!$N154:$S154,BJ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BK$2),SUMIF(CLASS!$N154:$S154,BK$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BL$2),SUMIF(CLASS!$N154:$S154,BL$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BM$2),SUMIF(CLASS!$N154:$S154,BM$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BN$2),SUMIF(CLASS!$N154:$S154,BN$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BO$2),SUMIF(CLASS!$N154:$S154,BO$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BP$2),SUMIF(CLASS!$N154:$S154,BP$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BQ$2),SUMIF(CLASS!$N154:$S154,BQ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BR$2),SUMIF(CLASS!$N154:$S154,BR$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BS$2),SUMIF(CLASS!$N154:$S154,BS$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BT$2),SUMIF(CLASS!$N154:$S154,BT$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BU$2),SUMIF(CLASS!$N154:$S154,BU$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BV$2),SUMIF(CLASS!$N154:$S154,BV$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BW$2),SUMIF(CLASS!$N154:$S154,BW$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BX$2),SUMIF(CLASS!$N154:$S154,BX$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BY$2),SUMIF(CLASS!$N154:$S154,BY$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCT!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BZ$2),SUMIF(CLASS!$N154:$S154,BZ$3,CLASS!$E154:$J154))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},null,null,{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,F$2),SUMIF(CLASS!$N159:$S159,F$3,CLASS!$E159:$J159))","v":-69942655.242744774},null,{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,H$2),SUMIF(CLASS!$N159:$S159,H$3,CLASS!$E159:$J159))","v":-5579409.6469388511},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,I$2),SUMIF(CLASS!$N159:$S159,I$3,CLASS!$E159:$J159))","v":-6234.0338149315994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AC$2),SUMIF(CLASS!$N159:$S159,AC$3,CLASS!$E159:$J159))","v":0},null,{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AE$2),SUMIF(CLASS!$N159:$S159,AE$3,CLASS!$E159:$J159))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AZ$2),SUMIF(CLASS!$N159:$S159,AZ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BA$2),SUMIF(CLASS!$N159:$S159,BA$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BB$2),SUMIF(CLASS!$N159:$S159,BB$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BC$2),SUMIF(CLASS!$N159:$S159,BC$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BD$2),SUMIF(CLASS!$N159:$S159,BD$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BE$2),SUMIF(CLASS!$N159:$S159,BE$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BF$2),SUMIF(CLASS!$N159:$S159,BF$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BG$2),SUMIF(CLASS!$N159:$S159,BG$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BH$2),SUMIF(CLASS!$N159:$S159,BH$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BI$2),SUMIF(CLASS!$N159:$S159,BI$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BJ$2),SUMIF(CLASS!$N159:$S159,BJ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BK$2),SUMIF(CLASS!$N159:$S159,BK$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BL$2),SUMIF(CLASS!$N159:$S159,BL$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BM$2),SUMIF(CLASS!$N159:$S159,BM$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BN$2),SUMIF(CLASS!$N159:$S159,BN$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BO$2),SUMIF(CLASS!$N159:$S159,BO$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BP$2),SUMIF(CLASS!$N159:$S159,BP$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BQ$2),SUMIF(CLASS!$N159:$S159,BQ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BR$2),SUMIF(CLASS!$N159:$S159,BR$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BS$2),SUMIF(CLASS!$N159:$S159,BS$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BT$2),SUMIF(CLASS!$N159:$S159,BT$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BU$2),SUMIF(CLASS!$N159:$S159,BU$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BV$2),SUMIF(CLASS!$N159:$S159,BV$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BW$2),SUMIF(CLASS!$N159:$S159,BW$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BX$2),SUMIF(CLASS!$N159:$S159,BX$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BY$2),SUMIF(CLASS!$N159:$S159,BY$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCT!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BZ$2),SUMIF(CLASS!$N159:$S159,BZ$3,CLASS!$E159:$J159))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E159:$BL159)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CC159:CH159)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E159:$BL159)","v":-75528298.923498556},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CK159:CP159)","v":-75528298.923498556},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E159:$BL159)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CS159:CX159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DA159:DF159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DI159:DN159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DQ159:DV159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DY159:ED159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EG159:EL159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EO159:ET159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EW159:FB159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(FE159:FJ159)","v":0},{"$f":"ROUND((SUM(FK159,FC159,EU159,EM159,EE159,DW159,DO159,DG159,CY159,CQ159,CI159)-C159),1)","v":109571192.59999999}]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},null,null,{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,F$2),SUMIF(CLASS!$N164:$S164,F$3,CLASS!$E164:$J164))","v":0},null,{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,H$2),SUMIF(CLASS!$N164:$S164,H$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,I$2),SUMIF(CLASS!$N164:$S164,I$3,CLASS!$E164:$J164))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AC$2),SUMIF(CLASS!$N164:$S164,AC$3,CLASS!$E164:$J164))","v":0},null,{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AE$2),SUMIF(CLASS!$N164:$S164,AE$3,CLASS!$E164:$J164))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AZ$2),SUMIF(CLASS!$N164:$S164,AZ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BA$2),SUMIF(CLASS!$N164:$S164,BA$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BB$2),SUMIF(CLASS!$N164:$S164,BB$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BC$2),SUMIF(CLASS!$N164:$S164,BC$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BD$2),SUMIF(CLASS!$N164:$S164,BD$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BE$2),SUMIF(CLASS!$N164:$S164,BE$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BF$2),SUMIF(CLASS!$N164:$S164,BF$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BG$2),SUMIF(CLASS!$N164:$S164,BG$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BH$2),SUMIF(CLASS!$N164:$S164,BH$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BI$2),SUMIF(CLASS!$N164:$S164,BI$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BJ$2),SUMIF(CLASS!$N164:$S164,BJ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BK$2),SUMIF(CLASS!$N164:$S164,BK$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BL$2),SUMIF(CLASS!$N164:$S164,BL$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BM$2),SUMIF(CLASS!$N164:$S164,BM$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BN$2),SUMIF(CLASS!$N164:$S164,BN$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BO$2),SUMIF(CLASS!$N164:$S164,BO$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BP$2),SUMIF(CLASS!$N164:$S164,BP$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BQ$2),SUMIF(CLASS!$N164:$S164,BQ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BR$2),SUMIF(CLASS!$N164:$S164,BR$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BS$2),SUMIF(CLASS!$N164:$S164,BS$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BT$2),SUMIF(CLASS!$N164:$S164,BT$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BU$2),SUMIF(CLASS!$N164:$S164,BU$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BV$2),SUMIF(CLASS!$N164:$S164,BV$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BW$2),SUMIF(CLASS!$N164:$S164,BW$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BX$2),SUMIF(CLASS!$N164:$S164,BX$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BY$2),SUMIF(CLASS!$N164:$S164,BY$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCT!$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!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},null,null,{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,F$2),SUMIF(CLASS!$N169:$S169,F$3,CLASS!$E169:$J169))","v":0},null,{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,H$2),SUMIF(CLASS!$N169:$S169,H$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,I$2),SUMIF(CLASS!$N169:$S169,I$3,CLASS!$E169:$J169))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AC$2),SUMIF(CLASS!$N169:$S169,AC$3,CLASS!$E169:$J169))","v":0},null,{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AE$2),SUMIF(CLASS!$N169:$S169,AE$3,CLASS!$E169:$J169))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AZ$2),SUMIF(CLASS!$N169:$S169,AZ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BA$2),SUMIF(CLASS!$N169:$S169,BA$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BB$2),SUMIF(CLASS!$N169:$S169,BB$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BC$2),SUMIF(CLASS!$N169:$S169,BC$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BD$2),SUMIF(CLASS!$N169:$S169,BD$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BE$2),SUMIF(CLASS!$N169:$S169,BE$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BF$2),SUMIF(CLASS!$N169:$S169,BF$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BG$2),SUMIF(CLASS!$N169:$S169,BG$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BH$2),SUMIF(CLASS!$N169:$S169,BH$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BI$2),SUMIF(CLASS!$N169:$S169,BI$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BJ$2),SUMIF(CLASS!$N169:$S169,BJ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BK$2),SUMIF(CLASS!$N169:$S169,BK$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BL$2),SUMIF(CLASS!$N169:$S169,BL$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BM$2),SUMIF(CLASS!$N169:$S169,BM$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BN$2),SUMIF(CLASS!$N169:$S169,BN$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BO$2),SUMIF(CLASS!$N169:$S169,BO$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BP$2),SUMIF(CLASS!$N169:$S169,BP$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BQ$2),SUMIF(CLASS!$N169:$S169,BQ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BR$2),SUMIF(CLASS!$N169:$S169,BR$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BS$2),SUMIF(CLASS!$N169:$S169,BS$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BT$2),SUMIF(CLASS!$N169:$S169,BT$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BU$2),SUMIF(CLASS!$N169:$S169,BU$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BV$2),SUMIF(CLASS!$N169:$S169,BV$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BW$2),SUMIF(CLASS!$N169:$S169,BW$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BX$2),SUMIF(CLASS!$N169:$S169,BX$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BY$2),SUMIF(CLASS!$N169:$S169,BY$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,F$2),SUMIF(CLASS!$N170:$S170,F$3,CLASS!$E170:$J170))","v":0},null,{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,H$2),SUMIF(CLASS!$N170:$S170,H$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,I$2),SUMIF(CLASS!$N170:$S170,I$3,CLASS!$E170:$J170))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AC$2),SUMIF(CLASS!$N170:$S170,AC$3,CLASS!$E170:$J170))","v":0},null,{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AE$2),SUMIF(CLASS!$N170:$S170,AE$3,CLASS!$E170:$J170))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AZ$2),SUMIF(CLASS!$N170:$S170,AZ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BA$2),SUMIF(CLASS!$N170:$S170,BA$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BB$2),SUMIF(CLASS!$N170:$S170,BB$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BC$2),SUMIF(CLASS!$N170:$S170,BC$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BD$2),SUMIF(CLASS!$N170:$S170,BD$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BE$2),SUMIF(CLASS!$N170:$S170,BE$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BF$2),SUMIF(CLASS!$N170:$S170,BF$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BG$2),SUMIF(CLASS!$N170:$S170,BG$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BH$2),SUMIF(CLASS!$N170:$S170,BH$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BI$2),SUMIF(CLASS!$N170:$S170,BI$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BJ$2),SUMIF(CLASS!$N170:$S170,BJ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BK$2),SUMIF(CLASS!$N170:$S170,BK$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BL$2),SUMIF(CLASS!$N170:$S170,BL$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BM$2),SUMIF(CLASS!$N170:$S170,BM$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BN$2),SUMIF(CLASS!$N170:$S170,BN$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BO$2),SUMIF(CLASS!$N170:$S170,BO$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BP$2),SUMIF(CLASS!$N170:$S170,BP$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BQ$2),SUMIF(CLASS!$N170:$S170,BQ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BR$2),SUMIF(CLASS!$N170:$S170,BR$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BS$2),SUMIF(CLASS!$N170:$S170,BS$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BT$2),SUMIF(CLASS!$N170:$S170,BT$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BU$2),SUMIF(CLASS!$N170:$S170,BU$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BV$2),SUMIF(CLASS!$N170:$S170,BV$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BW$2),SUMIF(CLASS!$N170:$S170,BW$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BX$2),SUMIF(CLASS!$N170:$S170,BX$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BY$2),SUMIF(CLASS!$N170:$S170,BY$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCT!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BZ$2),SUMIF(CLASS!$N170:$S170,BZ$3,CLASS!$E170:$J170))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},null,null,{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,F$2),SUMIF(CLASS!$N180:$S180,F$3,CLASS!$E180:$J180))","v":0},null,{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,H$2),SUMIF(CLASS!$N180:$S180,H$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,I$2),SUMIF(CLASS!$N180:$S180,I$3,CLASS!$E180:$J180))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AC$2),SUMIF(CLASS!$N180:$S180,AC$3,CLASS!$E180:$J180))","v":0},null,{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AE$2),SUMIF(CLASS!$N180:$S180,AE$3,CLASS!$E180:$J180))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AZ$2),SUMIF(CLASS!$N180:$S180,AZ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BA$2),SUMIF(CLASS!$N180:$S180,BA$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BB$2),SUMIF(CLASS!$N180:$S180,BB$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BC$2),SUMIF(CLASS!$N180:$S180,BC$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BD$2),SUMIF(CLASS!$N180:$S180,BD$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BE$2),SUMIF(CLASS!$N180:$S180,BE$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BF$2),SUMIF(CLASS!$N180:$S180,BF$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BG$2),SUMIF(CLASS!$N180:$S180,BG$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BH$2),SUMIF(CLASS!$N180:$S180,BH$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BI$2),SUMIF(CLASS!$N180:$S180,BI$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BJ$2),SUMIF(CLASS!$N180:$S180,BJ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BK$2),SUMIF(CLASS!$N180:$S180,BK$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BL$2),SUMIF(CLASS!$N180:$S180,BL$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BM$2),SUMIF(CLASS!$N180:$S180,BM$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BN$2),SUMIF(CLASS!$N180:$S180,BN$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BO$2),SUMIF(CLASS!$N180:$S180,BO$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BP$2),SUMIF(CLASS!$N180:$S180,BP$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BQ$2),SUMIF(CLASS!$N180:$S180,BQ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BR$2),SUMIF(CLASS!$N180:$S180,BR$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BS$2),SUMIF(CLASS!$N180:$S180,BS$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BT$2),SUMIF(CLASS!$N180:$S180,BT$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BU$2),SUMIF(CLASS!$N180:$S180,BU$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BV$2),SUMIF(CLASS!$N180:$S180,BV$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BW$2),SUMIF(CLASS!$N180:$S180,BW$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BX$2),SUMIF(CLASS!$N180:$S180,BX$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BY$2),SUMIF(CLASS!$N180:$S180,BY$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCT!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BZ$2),SUMIF(CLASS!$N180:$S180,BZ$3,CLASS!$E180:$J180))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"SUM(C179:C184)","v":0},null,null,{"$f":"SUM(F179:F184)","v":0},null,{"$f":"SUM(H179:H184)","v":0},{"$f":"SUM(I179:I184)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC179:AC184)","v":0},null,{"$f":"SUM(AE179:AE184)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ179:AZ184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC179:CC184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK179:CK184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS179:CS184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA179:DA184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI179:DI184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ179:DQ184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY179:DY184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG179:EG184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO179:EO184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW179:EW184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE179:FE184)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},null,null,{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,F$2),SUMIF(CLASS!$N191:$S191,F$3,CLASS!$E191:$J191))","v":0},null,{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,H$2),SUMIF(CLASS!$N191:$S191,H$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,I$2),SUMIF(CLASS!$N191:$S191,I$3,CLASS!$E191:$J191))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AC$2),SUMIF(CLASS!$N191:$S191,AC$3,CLASS!$E191:$J191))","v":0},null,{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AE$2),SUMIF(CLASS!$N191:$S191,AE$3,CLASS!$E191:$J191))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AZ$2),SUMIF(CLASS!$N191:$S191,AZ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BA$2),SUMIF(CLASS!$N191:$S191,BA$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BB$2),SUMIF(CLASS!$N191:$S191,BB$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BC$2),SUMIF(CLASS!$N191:$S191,BC$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BD$2),SUMIF(CLASS!$N191:$S191,BD$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BE$2),SUMIF(CLASS!$N191:$S191,BE$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BF$2),SUMIF(CLASS!$N191:$S191,BF$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BG$2),SUMIF(CLASS!$N191:$S191,BG$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BH$2),SUMIF(CLASS!$N191:$S191,BH$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BI$2),SUMIF(CLASS!$N191:$S191,BI$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BJ$2),SUMIF(CLASS!$N191:$S191,BJ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BK$2),SUMIF(CLASS!$N191:$S191,BK$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BL$2),SUMIF(CLASS!$N191:$S191,BL$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BM$2),SUMIF(CLASS!$N191:$S191,BM$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BN$2),SUMIF(CLASS!$N191:$S191,BN$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BO$2),SUMIF(CLASS!$N191:$S191,BO$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BP$2),SUMIF(CLASS!$N191:$S191,BP$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BQ$2),SUMIF(CLASS!$N191:$S191,BQ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BR$2),SUMIF(CLASS!$N191:$S191,BR$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BS$2),SUMIF(CLASS!$N191:$S191,BS$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BT$2),SUMIF(CLASS!$N191:$S191,BT$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BU$2),SUMIF(CLASS!$N191:$S191,BU$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BV$2),SUMIF(CLASS!$N191:$S191,BV$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BW$2),SUMIF(CLASS!$N191:$S191,BW$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BX$2),SUMIF(CLASS!$N191:$S191,BX$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BY$2),SUMIF(CLASS!$N191:$S191,BY$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCT!$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!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},null,null,{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,F$2),SUMIF(CLASS!$N196:$S196,F$3,CLASS!$E196:$J196))","v":0},null,{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,H$2),SUMIF(CLASS!$N196:$S196,H$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,I$2),SUMIF(CLASS!$N196:$S196,I$3,CLASS!$E196:$J196))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AC$2),SUMIF(CLASS!$N196:$S196,AC$3,CLASS!$E196:$J196))","v":0},null,{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AE$2),SUMIF(CLASS!$N196:$S196,AE$3,CLASS!$E196:$J196))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AZ$2),SUMIF(CLASS!$N196:$S196,AZ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BA$2),SUMIF(CLASS!$N196:$S196,BA$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BB$2),SUMIF(CLASS!$N196:$S196,BB$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BC$2),SUMIF(CLASS!$N196:$S196,BC$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BD$2),SUMIF(CLASS!$N196:$S196,BD$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BE$2),SUMIF(CLASS!$N196:$S196,BE$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BF$2),SUMIF(CLASS!$N196:$S196,BF$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BG$2),SUMIF(CLASS!$N196:$S196,BG$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BH$2),SUMIF(CLASS!$N196:$S196,BH$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BI$2),SUMIF(CLASS!$N196:$S196,BI$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BJ$2),SUMIF(CLASS!$N196:$S196,BJ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BK$2),SUMIF(CLASS!$N196:$S196,BK$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BL$2),SUMIF(CLASS!$N196:$S196,BL$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BM$2),SUMIF(CLASS!$N196:$S196,BM$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BN$2),SUMIF(CLASS!$N196:$S196,BN$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BO$2),SUMIF(CLASS!$N196:$S196,BO$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BP$2),SUMIF(CLASS!$N196:$S196,BP$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BQ$2),SUMIF(CLASS!$N196:$S196,BQ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BR$2),SUMIF(CLASS!$N196:$S196,BR$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BS$2),SUMIF(CLASS!$N196:$S196,BS$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BT$2),SUMIF(CLASS!$N196:$S196,BT$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BU$2),SUMIF(CLASS!$N196:$S196,BU$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BV$2),SUMIF(CLASS!$N196:$S196,BV$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BW$2),SUMIF(CLASS!$N196:$S196,BW$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BX$2),SUMIF(CLASS!$N196:$S196,BX$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BY$2),SUMIF(CLASS!$N196:$S196,BY$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCT!$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!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},null,null,{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,F$2),SUMIF(CLASS!$N201:$S201,F$3,CLASS!$E201:$J201))","v":0},null,{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,H$2),SUMIF(CLASS!$N201:$S201,H$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,I$2),SUMIF(CLASS!$N201:$S201,I$3,CLASS!$E201:$J201))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AC$2),SUMIF(CLASS!$N201:$S201,AC$3,CLASS!$E201:$J201))","v":0},null,{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AE$2),SUMIF(CLASS!$N201:$S201,AE$3,CLASS!$E201:$J201))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AZ$2),SUMIF(CLASS!$N201:$S201,AZ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BA$2),SUMIF(CLASS!$N201:$S201,BA$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BB$2),SUMIF(CLASS!$N201:$S201,BB$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BC$2),SUMIF(CLASS!$N201:$S201,BC$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BD$2),SUMIF(CLASS!$N201:$S201,BD$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BE$2),SUMIF(CLASS!$N201:$S201,BE$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BF$2),SUMIF(CLASS!$N201:$S201,BF$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BG$2),SUMIF(CLASS!$N201:$S201,BG$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BH$2),SUMIF(CLASS!$N201:$S201,BH$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BI$2),SUMIF(CLASS!$N201:$S201,BI$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BJ$2),SUMIF(CLASS!$N201:$S201,BJ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BK$2),SUMIF(CLASS!$N201:$S201,BK$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BL$2),SUMIF(CLASS!$N201:$S201,BL$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BM$2),SUMIF(CLASS!$N201:$S201,BM$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BN$2),SUMIF(CLASS!$N201:$S201,BN$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BO$2),SUMIF(CLASS!$N201:$S201,BO$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BP$2),SUMIF(CLASS!$N201:$S201,BP$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BQ$2),SUMIF(CLASS!$N201:$S201,BQ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BR$2),SUMIF(CLASS!$N201:$S201,BR$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BS$2),SUMIF(CLASS!$N201:$S201,BS$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BT$2),SUMIF(CLASS!$N201:$S201,BT$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BU$2),SUMIF(CLASS!$N201:$S201,BU$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BV$2),SUMIF(CLASS!$N201:$S201,BV$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BW$2),SUMIF(CLASS!$N201:$S201,BW$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BX$2),SUMIF(CLASS!$N201:$S201,BX$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BY$2),SUMIF(CLASS!$N201:$S201,BY$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,F$2),SUMIF(CLASS!$N202:$S202,F$3,CLASS!$E202:$J202))","v":0},null,{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,H$2),SUMIF(CLASS!$N202:$S202,H$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,I$2),SUMIF(CLASS!$N202:$S202,I$3,CLASS!$E202:$J202))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AC$2),SUMIF(CLASS!$N202:$S202,AC$3,CLASS!$E202:$J202))","v":0},null,{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AE$2),SUMIF(CLASS!$N202:$S202,AE$3,CLASS!$E202:$J202))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AZ$2),SUMIF(CLASS!$N202:$S202,AZ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BA$2),SUMIF(CLASS!$N202:$S202,BA$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BB$2),SUMIF(CLASS!$N202:$S202,BB$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BC$2),SUMIF(CLASS!$N202:$S202,BC$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BD$2),SUMIF(CLASS!$N202:$S202,BD$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BE$2),SUMIF(CLASS!$N202:$S202,BE$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BF$2),SUMIF(CLASS!$N202:$S202,BF$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BG$2),SUMIF(CLASS!$N202:$S202,BG$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BH$2),SUMIF(CLASS!$N202:$S202,BH$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BI$2),SUMIF(CLASS!$N202:$S202,BI$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BJ$2),SUMIF(CLASS!$N202:$S202,BJ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BK$2),SUMIF(CLASS!$N202:$S202,BK$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BL$2),SUMIF(CLASS!$N202:$S202,BL$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BM$2),SUMIF(CLASS!$N202:$S202,BM$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BN$2),SUMIF(CLASS!$N202:$S202,BN$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BO$2),SUMIF(CLASS!$N202:$S202,BO$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BP$2),SUMIF(CLASS!$N202:$S202,BP$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BQ$2),SUMIF(CLASS!$N202:$S202,BQ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BR$2),SUMIF(CLASS!$N202:$S202,BR$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BS$2),SUMIF(CLASS!$N202:$S202,BS$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BT$2),SUMIF(CLASS!$N202:$S202,BT$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BU$2),SUMIF(CLASS!$N202:$S202,BU$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BV$2),SUMIF(CLASS!$N202:$S202,BV$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BW$2),SUMIF(CLASS!$N202:$S202,BW$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BX$2),SUMIF(CLASS!$N202:$S202,BX$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BY$2),SUMIF(CLASS!$N202:$S202,BY$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCT!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BZ$2),SUMIF(CLASS!$N202:$S202,BZ$3,CLASS!$E202:$J202))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC202:CH202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK202:CP202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS202:CX202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA202:DF202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI202:DN202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ202:DV202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY202:ED202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG202:EL202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO202:ET202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW202:FB202)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},null,null,{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,F$2),SUMIF(CLASS!$N207:$S207,F$3,CLASS!$E207:$J207))","v":0},null,{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,H$2),SUMIF(CLASS!$N207:$S207,H$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,I$2),SUMIF(CLASS!$N207:$S207,I$3,CLASS!$E207:$J207))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AC$2),SUMIF(CLASS!$N207:$S207,AC$3,CLASS!$E207:$J207))","v":0},null,{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AE$2),SUMIF(CLASS!$N207:$S207,AE$3,CLASS!$E207:$J207))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AZ$2),SUMIF(CLASS!$N207:$S207,AZ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BA$2),SUMIF(CLASS!$N207:$S207,BA$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BB$2),SUMIF(CLASS!$N207:$S207,BB$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BC$2),SUMIF(CLASS!$N207:$S207,BC$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BD$2),SUMIF(CLASS!$N207:$S207,BD$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BE$2),SUMIF(CLASS!$N207:$S207,BE$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BF$2),SUMIF(CLASS!$N207:$S207,BF$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BG$2),SUMIF(CLASS!$N207:$S207,BG$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BH$2),SUMIF(CLASS!$N207:$S207,BH$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BI$2),SUMIF(CLASS!$N207:$S207,BI$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BJ$2),SUMIF(CLASS!$N207:$S207,BJ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BK$2),SUMIF(CLASS!$N207:$S207,BK$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BL$2),SUMIF(CLASS!$N207:$S207,BL$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BM$2),SUMIF(CLASS!$N207:$S207,BM$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BN$2),SUMIF(CLASS!$N207:$S207,BN$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BO$2),SUMIF(CLASS!$N207:$S207,BO$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BP$2),SUMIF(CLASS!$N207:$S207,BP$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BQ$2),SUMIF(CLASS!$N207:$S207,BQ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BR$2),SUMIF(CLASS!$N207:$S207,BR$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BS$2),SUMIF(CLASS!$N207:$S207,BS$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BT$2),SUMIF(CLASS!$N207:$S207,BT$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BU$2),SUMIF(CLASS!$N207:$S207,BU$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BV$2),SUMIF(CLASS!$N207:$S207,BV$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BW$2),SUMIF(CLASS!$N207:$S207,BW$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BX$2),SUMIF(CLASS!$N207:$S207,BX$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BY$2),SUMIF(CLASS!$N207:$S207,BY$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCT!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BZ$2),SUMIF(CLASS!$N207:$S207,BZ$3,CLASS!$E207:$J207))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CC207:CH207)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CK207:CP207)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CS207:CX207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DA207:DF207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DI207:DN207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DQ207:DV207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DY207:ED207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EG207:EL207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EO207:ET207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EW207:FB207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(FE207:FJ207)","v":0},-189792533.5]
[{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"ACCOUNTS!C212","v":10200176.612901218},null,null,{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,F$2),SUMIF(CLASS!$N212:$S212,F$3,CLASS!$E212:$J212))","v":10200176.612901218},null,{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,H$2),SUMIF(CLASS!$N212:$S212,H$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,I$2),SUMIF(CLASS!$N212:$S212,I$3,CLASS!$E212:$J212))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AC$2),SUMIF(CLASS!$N212:$S212,AC$3,CLASS!$E212:$J212))","v":0},null,{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AE$2),SUMIF(CLASS!$N212:$S212,AE$3,CLASS!$E212:$J212))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AZ$2),SUMIF(CLASS!$N212:$S212,AZ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BA$2),SUMIF(CLASS!$N212:$S212,BA$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BB$2),SUMIF(CLASS!$N212:$S212,BB$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BC$2),SUMIF(CLASS!$N212:$S212,BC$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BD$2),SUMIF(CLASS!$N212:$S212,BD$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BE$2),SUMIF(CLASS!$N212:$S212,BE$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BF$2),SUMIF(CLASS!$N212:$S212,BF$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BG$2),SUMIF(CLASS!$N212:$S212,BG$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BH$2),SUMIF(CLASS!$N212:$S212,BH$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BI$2),SUMIF(CLASS!$N212:$S212,BI$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BJ$2),SUMIF(CLASS!$N212:$S212,BJ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BK$2),SUMIF(CLASS!$N212:$S212,BK$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BL$2),SUMIF(CLASS!$N212:$S212,BL$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BM$2),SUMIF(CLASS!$N212:$S212,BM$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BN$2),SUMIF(CLASS!$N212:$S212,BN$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BO$2),SUMIF(CLASS!$N212:$S212,BO$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BP$2),SUMIF(CLASS!$N212:$S212,BP$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BQ$2),SUMIF(CLASS!$N212:$S212,BQ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BR$2),SUMIF(CLASS!$N212:$S212,BR$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BS$2),SUMIF(CLASS!$N212:$S212,BS$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BT$2),SUMIF(CLASS!$N212:$S212,BT$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BU$2),SUMIF(CLASS!$N212:$S212,BU$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BV$2),SUMIF(CLASS!$N212:$S212,BV$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BW$2),SUMIF(CLASS!$N212:$S212,BW$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BX$2),SUMIF(CLASS!$N212:$S212,BX$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BY$2),SUMIF(CLASS!$N212:$S212,BY$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCT!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BZ$2),SUMIF(CLASS!$N212:$S212,BZ$3,CLASS!$E212:$J212))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC212:CH212)","v":0},null,10200176.612901218,0,0,0,0,0,{"$f":"SUM(CK212:CP212)","v":10200176.612901218},null,0,0,0,0,0,0,{"$f":"SUM(CS212:CX212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA212:DF212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI212:DN212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ212:DV212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY212:ED212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG212:EL212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO212:ET212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW212:FB212)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},null,null,{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,F$2),SUMIF(CLASS!$N217:$S217,F$3,CLASS!$E217:$J217))","v":-799944.67156435538},null,{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,H$2),SUMIF(CLASS!$N217:$S217,H$3,CLASS!$E217:$J217))","v":-63978.396410825793},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,I$2),SUMIF(CLASS!$N217:$S217,I$3,CLASS!$E217:$J217))","v":-71.484890317923217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AC$2),SUMIF(CLASS!$N217:$S217,AC$3,CLASS!$E217:$J217))","v":0},null,{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AE$2),SUMIF(CLASS!$N217:$S217,AE$3,CLASS!$E217:$J217))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AZ$2),SUMIF(CLASS!$N217:$S217,AZ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BA$2),SUMIF(CLASS!$N217:$S217,BA$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BB$2),SUMIF(CLASS!$N217:$S217,BB$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BC$2),SUMIF(CLASS!$N217:$S217,BC$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BD$2),SUMIF(CLASS!$N217:$S217,BD$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BE$2),SUMIF(CLASS!$N217:$S217,BE$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BF$2),SUMIF(CLASS!$N217:$S217,BF$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BG$2),SUMIF(CLASS!$N217:$S217,BG$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BH$2),SUMIF(CLASS!$N217:$S217,BH$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BI$2),SUMIF(CLASS!$N217:$S217,BI$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BJ$2),SUMIF(CLASS!$N217:$S217,BJ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BK$2),SUMIF(CLASS!$N217:$S217,BK$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BL$2),SUMIF(CLASS!$N217:$S217,BL$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BM$2),SUMIF(CLASS!$N217:$S217,BM$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BN$2),SUMIF(CLASS!$N217:$S217,BN$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BO$2),SUMIF(CLASS!$N217:$S217,BO$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BP$2),SUMIF(CLASS!$N217:$S217,BP$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BQ$2),SUMIF(CLASS!$N217:$S217,BQ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BR$2),SUMIF(CLASS!$N217:$S217,BR$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BS$2),SUMIF(CLASS!$N217:$S217,BS$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BT$2),SUMIF(CLASS!$N217:$S217,BT$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BU$2),SUMIF(CLASS!$N217:$S217,BU$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BV$2),SUMIF(CLASS!$N217:$S217,BV$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BW$2),SUMIF(CLASS!$N217:$S217,BW$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BX$2),SUMIF(CLASS!$N217:$S217,BX$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BY$2),SUMIF(CLASS!$N217:$S217,BY$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCT!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BZ$2),SUMIF(CLASS!$N217:$S217,BZ$3,CLASS!$E217:$J217))","v":0},null,null,0,0,0,0,0,0,0,null,-863994.55286549905,0,0,0,0,0,-863994.55286549905,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1268467.3999999999]
[{"$f":"ACCOUNTS!A218","v":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C218","v":380941956.83829999},null,null,{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,F$2),SUMIF(CLASS!$N218:$S218,F$3,CLASS!$E218:$J218))","v":380941956.83829999},null,{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,H$2),SUMIF(CLASS!$N218:$S218,H$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,I$2),SUMIF(CLASS!$N218:$S218,I$3,CLASS!$E218:$J218))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AC$2),SUMIF(CLASS!$N218:$S218,AC$3,CLASS!$E218:$J218))","v":0},null,{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AE$2),SUMIF(CLASS!$N218:$S218,AE$3,CLASS!$E218:$J218))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AZ$2),SUMIF(CLASS!$N218:$S218,AZ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BA$2),SUMIF(CLASS!$N218:$S218,BA$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BB$2),SUMIF(CLASS!$N218:$S218,BB$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BC$2),SUMIF(CLASS!$N218:$S218,BC$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BD$2),SUMIF(CLASS!$N218:$S218,BD$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BE$2),SUMIF(CLASS!$N218:$S218,BE$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BF$2),SUMIF(CLASS!$N218:$S218,BF$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BG$2),SUMIF(CLASS!$N218:$S218,BG$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BH$2),SUMIF(CLASS!$N218:$S218,BH$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BI$2),SUMIF(CLASS!$N218:$S218,BI$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BJ$2),SUMIF(CLASS!$N218:$S218,BJ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BK$2),SUMIF(CLASS!$N218:$S218,BK$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BL$2),SUMIF(CLASS!$N218:$S218,BL$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BM$2),SUMIF(CLASS!$N218:$S218,BM$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BN$2),SUMIF(CLASS!$N218:$S218,BN$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BO$2),SUMIF(CLASS!$N218:$S218,BO$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BP$2),SUMIF(CLASS!$N218:$S218,BP$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BQ$2),SUMIF(CLASS!$N218:$S218,BQ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BR$2),SUMIF(CLASS!$N218:$S218,BR$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BS$2),SUMIF(CLASS!$N218:$S218,BS$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BT$2),SUMIF(CLASS!$N218:$S218,BT$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BU$2),SUMIF(CLASS!$N218:$S218,BU$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BV$2),SUMIF(CLASS!$N218:$S218,BV$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BW$2),SUMIF(CLASS!$N218:$S218,BW$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BX$2),SUMIF(CLASS!$N218:$S218,BX$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BY$2),SUMIF(CLASS!$N218:$S218,BY$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCT!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BZ$2),SUMIF(CLASS!$N218:$S218,BZ$3,CLASS!$E218:$J218))","v":0},null,null,0,0,0,0,0,0,0,null,380941956.83829999,0,0,0,0,0,380941956.83829999,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A223","v":115.03},{"$f":"ACCOUNTS!B223","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C223","v":-302358.00999999995},null,null,{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,F$2),SUMIF(CLASS!$N223:$S223,F$3,CLASS!$E223:$J223))","v":0},null,{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,H$2),SUMIF(CLASS!$N223:$S223,H$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,I$2),SUMIF(CLASS!$N223:$S223,I$3,CLASS!$E223:$J223))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AC$2),SUMIF(CLASS!$N223:$S223,AC$3,CLASS!$E223:$J223))","v":0},null,{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AE$2),SUMIF(CLASS!$N223:$S223,AE$3,CLASS!$E223:$J223))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AZ$2),SUMIF(CLASS!$N223:$S223,AZ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BA$2),SUMIF(CLASS!$N223:$S223,BA$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BB$2),SUMIF(CLASS!$N223:$S223,BB$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BC$2),SUMIF(CLASS!$N223:$S223,BC$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BD$2),SUMIF(CLASS!$N223:$S223,BD$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BE$2),SUMIF(CLASS!$N223:$S223,BE$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BF$2),SUMIF(CLASS!$N223:$S223,BF$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BG$2),SUMIF(CLASS!$N223:$S223,BG$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BH$2),SUMIF(CLASS!$N223:$S223,BH$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BI$2),SUMIF(CLASS!$N223:$S223,BI$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BJ$2),SUMIF(CLASS!$N223:$S223,BJ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BK$2),SUMIF(CLASS!$N223:$S223,BK$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BL$2),SUMIF(CLASS!$N223:$S223,BL$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BM$2),SUMIF(CLASS!$N223:$S223,BM$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BN$2),SUMIF(CLASS!$N223:$S223,BN$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BO$2),SUMIF(CLASS!$N223:$S223,BO$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BP$2),SUMIF(CLASS!$N223:$S223,BP$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BQ$2),SUMIF(CLASS!$N223:$S223,BQ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BR$2),SUMIF(CLASS!$N223:$S223,BR$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BS$2),SUMIF(CLASS!$N223:$S223,BS$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BT$2),SUMIF(CLASS!$N223:$S223,BT$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BU$2),SUMIF(CLASS!$N223:$S223,BU$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BV$2),SUMIF(CLASS!$N223:$S223,BV$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BW$2),SUMIF(CLASS!$N223:$S223,BW$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BX$2),SUMIF(CLASS!$N223:$S223,BX$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BY$2),SUMIF(CLASS!$N223:$S223,BY$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCT!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BZ$2),SUMIF(CLASS!$N223:$S223,BZ$3,CLASS!$E223:$J223))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E223:$BA223)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E223:$BA223)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E223:$BA223)","v":0},0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E223:$BA223)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK223,FC223,EU223,EM223,EE223,DW223,DO223,DG223,CY223,CQ223,CI223)-C223),1)","v":302358}]
[{"$f":"ACCOUNTS!A228","v":"~"},{"$f":"ACCOUNTS!B228","v":"~"},{"$f":"ACCOUNTS!C228","v":0},null,null,{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,F$2),SUMIF(CLASS!$N228:$S228,F$3,CLASS!$E228:$J228))","v":0},null,{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,H$2),SUMIF(CLASS!$N228:$S228,H$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,I$2),SUMIF(CLASS!$N228:$S228,I$3,CLASS!$E228:$J228))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AC$2),SUMIF(CLASS!$N228:$S228,AC$3,CLASS!$E228:$J228))","v":0},null,{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AE$2),SUMIF(CLASS!$N228:$S228,AE$3,CLASS!$E228:$J228))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AZ$2),SUMIF(CLASS!$N228:$S228,AZ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BA$2),SUMIF(CLASS!$N228:$S228,BA$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BB$2),SUMIF(CLASS!$N228:$S228,BB$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BC$2),SUMIF(CLASS!$N228:$S228,BC$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BD$2),SUMIF(CLASS!$N228:$S228,BD$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BE$2),SUMIF(CLASS!$N228:$S228,BE$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BF$2),SUMIF(CLASS!$N228:$S228,BF$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BG$2),SUMIF(CLASS!$N228:$S228,BG$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BH$2),SUMIF(CLASS!$N228:$S228,BH$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BI$2),SUMIF(CLASS!$N228:$S228,BI$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BJ$2),SUMIF(CLASS!$N228:$S228,BJ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BK$2),SUMIF(CLASS!$N228:$S228,BK$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BL$2),SUMIF(CLASS!$N228:$S228,BL$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BM$2),SUMIF(CLASS!$N228:$S228,BM$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BN$2),SUMIF(CLASS!$N228:$S228,BN$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BO$2),SUMIF(CLASS!$N228:$S228,BO$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BP$2),SUMIF(CLASS!$N228:$S228,BP$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BQ$2),SUMIF(CLASS!$N228:$S228,BQ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BR$2),SUMIF(CLASS!$N228:$S228,BR$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BS$2),SUMIF(CLASS!$N228:$S228,BS$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BT$2),SUMIF(CLASS!$N228:$S228,BT$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BU$2),SUMIF(CLASS!$N228:$S228,BU$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BV$2),SUMIF(CLASS!$N228:$S228,BV$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BW$2),SUMIF(CLASS!$N228:$S228,BW$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BX$2),SUMIF(CLASS!$N228:$S228,BX$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BY$2),SUMIF(CLASS!$N228:$S228,BY$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCT!$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!A233","v":"~"},{"$f":"ACCOUNTS!B233","v":"~"},{"$f":"ACCOUNTS!C233","v":0},null,null,{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,F$2),SUMIF(CLASS!$N233:$S233,F$3,CLASS!$E233:$J233))","v":0},null,{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,H$2),SUMIF(CLASS!$N233:$S233,H$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,I$2),SUMIF(CLASS!$N233:$S233,I$3,CLASS!$E233:$J233))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AC$2),SUMIF(CLASS!$N233:$S233,AC$3,CLASS!$E233:$J233))","v":0},null,{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AE$2),SUMIF(CLASS!$N233:$S233,AE$3,CLASS!$E233:$J233))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AZ$2),SUMIF(CLASS!$N233:$S233,AZ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BA$2),SUMIF(CLASS!$N233:$S233,BA$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BB$2),SUMIF(CLASS!$N233:$S233,BB$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BC$2),SUMIF(CLASS!$N233:$S233,BC$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BD$2),SUMIF(CLASS!$N233:$S233,BD$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BE$2),SUMIF(CLASS!$N233:$S233,BE$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BF$2),SUMIF(CLASS!$N233:$S233,BF$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BG$2),SUMIF(CLASS!$N233:$S233,BG$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BH$2),SUMIF(CLASS!$N233:$S233,BH$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BI$2),SUMIF(CLASS!$N233:$S233,BI$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BJ$2),SUMIF(CLASS!$N233:$S233,BJ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BK$2),SUMIF(CLASS!$N233:$S233,BK$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BL$2),SUMIF(CLASS!$N233:$S233,BL$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BM$2),SUMIF(CLASS!$N233:$S233,BM$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BN$2),SUMIF(CLASS!$N233:$S233,BN$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BO$2),SUMIF(CLASS!$N233:$S233,BO$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BP$2),SUMIF(CLASS!$N233:$S233,BP$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BQ$2),SUMIF(CLASS!$N233:$S233,BQ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BR$2),SUMIF(CLASS!$N233:$S233,BR$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BS$2),SUMIF(CLASS!$N233:$S233,BS$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BT$2),SUMIF(CLASS!$N233:$S233,BT$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BU$2),SUMIF(CLASS!$N233:$S233,BU$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BV$2),SUMIF(CLASS!$N233:$S233,BV$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BW$2),SUMIF(CLASS!$N233:$S233,BW$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BX$2),SUMIF(CLASS!$N233:$S233,BX$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BY$2),SUMIF(CLASS!$N233:$S233,BY$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCT!$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},null,null,{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,F$2),SUMIF(CLASS!$N234:$S234,F$3,CLASS!$E234:$J234))","v":0},null,{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,H$2),SUMIF(CLASS!$N234:$S234,H$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,I$2),SUMIF(CLASS!$N234:$S234,I$3,CLASS!$E234:$J234))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AC$2),SUMIF(CLASS!$N234:$S234,AC$3,CLASS!$E234:$J234))","v":0},null,{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AE$2),SUMIF(CLASS!$N234:$S234,AE$3,CLASS!$E234:$J234))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AZ$2),SUMIF(CLASS!$N234:$S234,AZ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BA$2),SUMIF(CLASS!$N234:$S234,BA$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BB$2),SUMIF(CLASS!$N234:$S234,BB$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BC$2),SUMIF(CLASS!$N234:$S234,BC$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BD$2),SUMIF(CLASS!$N234:$S234,BD$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BE$2),SUMIF(CLASS!$N234:$S234,BE$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BF$2),SUMIF(CLASS!$N234:$S234,BF$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BG$2),SUMIF(CLASS!$N234:$S234,BG$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BH$2),SUMIF(CLASS!$N234:$S234,BH$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BI$2),SUMIF(CLASS!$N234:$S234,BI$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BJ$2),SUMIF(CLASS!$N234:$S234,BJ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BK$2),SUMIF(CLASS!$N234:$S234,BK$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BL$2),SUMIF(CLASS!$N234:$S234,BL$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BM$2),SUMIF(CLASS!$N234:$S234,BM$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BN$2),SUMIF(CLASS!$N234:$S234,BN$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BO$2),SUMIF(CLASS!$N234:$S234,BO$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BP$2),SUMIF(CLASS!$N234:$S234,BP$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BQ$2),SUMIF(CLASS!$N234:$S234,BQ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BR$2),SUMIF(CLASS!$N234:$S234,BR$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BS$2),SUMIF(CLASS!$N234:$S234,BS$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BT$2),SUMIF(CLASS!$N234:$S234,BT$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BU$2),SUMIF(CLASS!$N234:$S234,BU$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BV$2),SUMIF(CLASS!$N234:$S234,BV$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BW$2),SUMIF(CLASS!$N234:$S234,BW$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BX$2),SUMIF(CLASS!$N234:$S234,BX$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BY$2),SUMIF(CLASS!$N234:$S234,BY$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCT!$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!A239","v":"~"},{"$f":"ACCOUNTS!B239","v":"~"},{"$f":"ACCOUNTS!C239","v":0},null,null,{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,F$2),SUMIF(CLASS!$N239:$S239,F$3,CLASS!$E239:$J239))","v":0},null,{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,H$2),SUMIF(CLASS!$N239:$S239,H$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,I$2),SUMIF(CLASS!$N239:$S239,I$3,CLASS!$E239:$J239))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AC$2),SUMIF(CLASS!$N239:$S239,AC$3,CLASS!$E239:$J239))","v":0},null,{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AE$2),SUMIF(CLASS!$N239:$S239,AE$3,CLASS!$E239:$J239))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AZ$2),SUMIF(CLASS!$N239:$S239,AZ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BA$2),SUMIF(CLASS!$N239:$S239,BA$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BB$2),SUMIF(CLASS!$N239:$S239,BB$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BC$2),SUMIF(CLASS!$N239:$S239,BC$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BD$2),SUMIF(CLASS!$N239:$S239,BD$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BE$2),SUMIF(CLASS!$N239:$S239,BE$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BF$2),SUMIF(CLASS!$N239:$S239,BF$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BG$2),SUMIF(CLASS!$N239:$S239,BG$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BH$2),SUMIF(CLASS!$N239:$S239,BH$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BI$2),SUMIF(CLASS!$N239:$S239,BI$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BJ$2),SUMIF(CLASS!$N239:$S239,BJ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BK$2),SUMIF(CLASS!$N239:$S239,BK$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BL$2),SUMIF(CLASS!$N239:$S239,BL$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BM$2),SUMIF(CLASS!$N239:$S239,BM$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BN$2),SUMIF(CLASS!$N239:$S239,BN$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BO$2),SUMIF(CLASS!$N239:$S239,BO$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BP$2),SUMIF(CLASS!$N239:$S239,BP$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BQ$2),SUMIF(CLASS!$N239:$S239,BQ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BR$2),SUMIF(CLASS!$N239:$S239,BR$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BS$2),SUMIF(CLASS!$N239:$S239,BS$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BT$2),SUMIF(CLASS!$N239:$S239,BT$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BU$2),SUMIF(CLASS!$N239:$S239,BU$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BV$2),SUMIF(CLASS!$N239:$S239,BV$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BW$2),SUMIF(CLASS!$N239:$S239,BW$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BX$2),SUMIF(CLASS!$N239:$S239,BX$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BY$2),SUMIF(CLASS!$N239:$S239,BY$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCT!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BZ$2),SUMIF(CLASS!$N239:$S239,BZ$3,CLASS!$E239:$J239))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E239:$BA239)","v":0},0,0,{"$f":"SUM(CC239:CH239)","v":0},null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E239:$BA239)","v":0},0,0,{"$f":"SUM(CK239:CP239)","v":0},null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E239:$BA239)","v":0},0,0,{"$f":"SUM(CS239:CX239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DA239:DF239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DI239:DN239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DQ239:DV239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DY239:ED239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(EG239:EL239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(EO239:ET239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(EW239:FB239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E239:$BA239)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A249","v":"O & M Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A252","v":"FUEL.ST"},{"$f":"ACCOUNTS!B252","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":37464673.568808615},null,null,{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,F$2),SUMIF(CLASS!$N252:$S252,F$3,CLASS!$E252:$J252))","v":0},null,{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,H$2),SUMIF(CLASS!$N252:$S252,H$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,I$2),SUMIF(CLASS!$N252:$S252,I$3,CLASS!$E252:$J252))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AC$2),SUMIF(CLASS!$N252:$S252,AC$3,CLASS!$E252:$J252))","v":0},null,{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AE$2),SUMIF(CLASS!$N252:$S252,AE$3,CLASS!$E252:$J252))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AZ$2),SUMIF(CLASS!$N252:$S252,AZ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BA$2),SUMIF(CLASS!$N252:$S252,BA$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BB$2),SUMIF(CLASS!$N252:$S252,BB$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BC$2),SUMIF(CLASS!$N252:$S252,BC$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BD$2),SUMIF(CLASS!$N252:$S252,BD$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BE$2),SUMIF(CLASS!$N252:$S252,BE$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BF$2),SUMIF(CLASS!$N252:$S252,BF$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BG$2),SUMIF(CLASS!$N252:$S252,BG$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BH$2),SUMIF(CLASS!$N252:$S252,BH$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BI$2),SUMIF(CLASS!$N252:$S252,BI$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BJ$2),SUMIF(CLASS!$N252:$S252,BJ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BK$2),SUMIF(CLASS!$N252:$S252,BK$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BL$2),SUMIF(CLASS!$N252:$S252,BL$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BM$2),SUMIF(CLASS!$N252:$S252,BM$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BN$2),SUMIF(CLASS!$N252:$S252,BN$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BO$2),SUMIF(CLASS!$N252:$S252,BO$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BP$2),SUMIF(CLASS!$N252:$S252,BP$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BQ$2),SUMIF(CLASS!$N252:$S252,BQ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BR$2),SUMIF(CLASS!$N252:$S252,BR$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BS$2),SUMIF(CLASS!$N252:$S252,BS$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BT$2),SUMIF(CLASS!$N252:$S252,BT$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BU$2),SUMIF(CLASS!$N252:$S252,BU$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BV$2),SUMIF(CLASS!$N252:$S252,BV$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BW$2),SUMIF(CLASS!$N252:$S252,BW$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BX$2),SUMIF(CLASS!$N252:$S252,BX$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BY$2),SUMIF(CLASS!$N252:$S252,BY$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCT!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BZ$2),SUMIF(CLASS!$N252:$S252,BZ$3,CLASS!$E252:$J252))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CC252:CH252)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CK252:CP252)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CS252:CX252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DA252:DF252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DI252:DN252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DQ252:DV252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DY252:ED252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EG252:EL252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EO252:ET252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EW252:FB252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(FE252:FJ252)","v":0},-37464673.600000001]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},null,null,{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,F$2),SUMIF(CLASS!$N256:$S256,F$3,CLASS!$E256:$J256))","v":0},null,{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,H$2),SUMIF(CLASS!$N256:$S256,H$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,I$2),SUMIF(CLASS!$N256:$S256,I$3,CLASS!$E256:$J256))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AC$2),SUMIF(CLASS!$N256:$S256,AC$3,CLASS!$E256:$J256))","v":0},null,{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AE$2),SUMIF(CLASS!$N256:$S256,AE$3,CLASS!$E256:$J256))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AZ$2),SUMIF(CLASS!$N256:$S256,AZ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BA$2),SUMIF(CLASS!$N256:$S256,BA$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BB$2),SUMIF(CLASS!$N256:$S256,BB$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BC$2),SUMIF(CLASS!$N256:$S256,BC$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BD$2),SUMIF(CLASS!$N256:$S256,BD$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BE$2),SUMIF(CLASS!$N256:$S256,BE$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BF$2),SUMIF(CLASS!$N256:$S256,BF$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BG$2),SUMIF(CLASS!$N256:$S256,BG$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BH$2),SUMIF(CLASS!$N256:$S256,BH$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BI$2),SUMIF(CLASS!$N256:$S256,BI$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BJ$2),SUMIF(CLASS!$N256:$S256,BJ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BK$2),SUMIF(CLASS!$N256:$S256,BK$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BL$2),SUMIF(CLASS!$N256:$S256,BL$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BM$2),SUMIF(CLASS!$N256:$S256,BM$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BN$2),SUMIF(CLASS!$N256:$S256,BN$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BO$2),SUMIF(CLASS!$N256:$S256,BO$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BP$2),SUMIF(CLASS!$N256:$S256,BP$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BQ$2),SUMIF(CLASS!$N256:$S256,BQ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BR$2),SUMIF(CLASS!$N256:$S256,BR$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BS$2),SUMIF(CLASS!$N256:$S256,BS$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BT$2),SUMIF(CLASS!$N256:$S256,BT$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BU$2),SUMIF(CLASS!$N256:$S256,BU$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BV$2),SUMIF(CLASS!$N256:$S256,BV$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BW$2),SUMIF(CLASS!$N256:$S256,BW$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BX$2),SUMIF(CLASS!$N256:$S256,BX$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BY$2),SUMIF(CLASS!$N256:$S256,BY$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCT!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BZ$2),SUMIF(CLASS!$N256:$S256,BZ$3,CLASS!$E256:$J256))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B261","v":"Sub-total"},{"$f":"SUM(C252:C260)","v":180672605.83404735},null,null,{"$f":"SUM(F252:F260)","v":0},null,{"$f":"SUM(H252:H260)","v":0},{"$f":"SUM(I252:I260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC252:AC260)","v":0},null,{"$f":"SUM(AE252:AE260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ252:AZ260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC252:CC260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK252:CK260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS252:CS260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA252:DA260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI252:DI260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ252:DQ260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY252:DY260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG252:EG260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO252:EO260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW252:EW260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE252:FE260)","v":0},0,0,0,0,0,0,-180672605.80000001]
[{"$f":"ACCOUNTS!A266","v":"~"},{"$f":"ACCOUNTS!B266","v":"~"},{"$f":"ACCOUNTS!C266","v":0},null,null,{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,F$2),SUMIF(CLASS!$N266:$S266,F$3,CLASS!$E266:$J266))","v":0},null,{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,H$2),SUMIF(CLASS!$N266:$S266,H$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,I$2),SUMIF(CLASS!$N266:$S266,I$3,CLASS!$E266:$J266))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AC$2),SUMIF(CLASS!$N266:$S266,AC$3,CLASS!$E266:$J266))","v":0},null,{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AE$2),SUMIF(CLASS!$N266:$S266,AE$3,CLASS!$E266:$J266))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AZ$2),SUMIF(CLASS!$N266:$S266,AZ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BA$2),SUMIF(CLASS!$N266:$S266,BA$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BB$2),SUMIF(CLASS!$N266:$S266,BB$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BC$2),SUMIF(CLASS!$N266:$S266,BC$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BD$2),SUMIF(CLASS!$N266:$S266,BD$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BE$2),SUMIF(CLASS!$N266:$S266,BE$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BF$2),SUMIF(CLASS!$N266:$S266,BF$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BG$2),SUMIF(CLASS!$N266:$S266,BG$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BH$2),SUMIF(CLASS!$N266:$S266,BH$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BI$2),SUMIF(CLASS!$N266:$S266,BI$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BJ$2),SUMIF(CLASS!$N266:$S266,BJ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BK$2),SUMIF(CLASS!$N266:$S266,BK$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BL$2),SUMIF(CLASS!$N266:$S266,BL$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BM$2),SUMIF(CLASS!$N266:$S266,BM$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BN$2),SUMIF(CLASS!$N266:$S266,BN$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BO$2),SUMIF(CLASS!$N266:$S266,BO$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BP$2),SUMIF(CLASS!$N266:$S266,BP$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BQ$2),SUMIF(CLASS!$N266:$S266,BQ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BR$2),SUMIF(CLASS!$N266:$S266,BR$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BS$2),SUMIF(CLASS!$N266:$S266,BS$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BT$2),SUMIF(CLASS!$N266:$S266,BT$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BU$2),SUMIF(CLASS!$N266:$S266,BU$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BV$2),SUMIF(CLASS!$N266:$S266,BV$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BW$2),SUMIF(CLASS!$N266:$S266,BW$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BX$2),SUMIF(CLASS!$N266:$S266,BX$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BY$2),SUMIF(CLASS!$N266:$S266,BY$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCT!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BZ$2),SUMIF(CLASS!$N266:$S266,BZ$3,CLASS!$E266:$J266))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A267","v":"~"},{"$f":"ACCOUNTS!B267","v":"~"},{"$f":"ACCOUNTS!C267","v":0},null,null,{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,F$2),SUMIF(CLASS!$N267:$S267,F$3,CLASS!$E267:$J267))","v":0},null,{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,H$2),SUMIF(CLASS!$N267:$S267,H$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,I$2),SUMIF(CLASS!$N267:$S267,I$3,CLASS!$E267:$J267))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AC$2),SUMIF(CLASS!$N267:$S267,AC$3,CLASS!$E267:$J267))","v":0},null,{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AE$2),SUMIF(CLASS!$N267:$S267,AE$3,CLASS!$E267:$J267))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AZ$2),SUMIF(CLASS!$N267:$S267,AZ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BA$2),SUMIF(CLASS!$N267:$S267,BA$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BB$2),SUMIF(CLASS!$N267:$S267,BB$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BC$2),SUMIF(CLASS!$N267:$S267,BC$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BD$2),SUMIF(CLASS!$N267:$S267,BD$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BE$2),SUMIF(CLASS!$N267:$S267,BE$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BF$2),SUMIF(CLASS!$N267:$S267,BF$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BG$2),SUMIF(CLASS!$N267:$S267,BG$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BH$2),SUMIF(CLASS!$N267:$S267,BH$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BI$2),SUMIF(CLASS!$N267:$S267,BI$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BJ$2),SUMIF(CLASS!$N267:$S267,BJ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BK$2),SUMIF(CLASS!$N267:$S267,BK$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BL$2),SUMIF(CLASS!$N267:$S267,BL$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BM$2),SUMIF(CLASS!$N267:$S267,BM$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BN$2),SUMIF(CLASS!$N267:$S267,BN$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BO$2),SUMIF(CLASS!$N267:$S267,BO$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BP$2),SUMIF(CLASS!$N267:$S267,BP$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BQ$2),SUMIF(CLASS!$N267:$S267,BQ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BR$2),SUMIF(CLASS!$N267:$S267,BR$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BS$2),SUMIF(CLASS!$N267:$S267,BS$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BT$2),SUMIF(CLASS!$N267:$S267,BT$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BU$2),SUMIF(CLASS!$N267:$S267,BU$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BV$2),SUMIF(CLASS!$N267:$S267,BV$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BW$2),SUMIF(CLASS!$N267:$S267,BW$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BX$2),SUMIF(CLASS!$N267:$S267,BX$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BY$2),SUMIF(CLASS!$N267:$S267,BY$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCT!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BZ$2),SUMIF(CLASS!$N267:$S267,BZ$3,CLASS!$E267:$J267))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B272","v":"Production - O&M - Wheeling"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A282","v":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},null,null,{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,F$2),SUMIF(CLASS!$N282:$S282,F$3,CLASS!$E282:$J282))","v":94648.422495439925},null,{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,H$2),SUMIF(CLASS!$N282:$S282,H$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,I$2),SUMIF(CLASS!$N282:$S282,I$3,CLASS!$E282:$J282))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AC$2),SUMIF(CLASS!$N282:$S282,AC$3,CLASS!$E282:$J282))","v":0},null,{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AE$2),SUMIF(CLASS!$N282:$S282,AE$3,CLASS!$E282:$J282))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AZ$2),SUMIF(CLASS!$N282:$S282,AZ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BA$2),SUMIF(CLASS!$N282:$S282,BA$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BB$2),SUMIF(CLASS!$N282:$S282,BB$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BC$2),SUMIF(CLASS!$N282:$S282,BC$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BD$2),SUMIF(CLASS!$N282:$S282,BD$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BE$2),SUMIF(CLASS!$N282:$S282,BE$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BF$2),SUMIF(CLASS!$N282:$S282,BF$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BG$2),SUMIF(CLASS!$N282:$S282,BG$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BH$2),SUMIF(CLASS!$N282:$S282,BH$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BI$2),SUMIF(CLASS!$N282:$S282,BI$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BJ$2),SUMIF(CLASS!$N282:$S282,BJ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BK$2),SUMIF(CLASS!$N282:$S282,BK$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BL$2),SUMIF(CLASS!$N282:$S282,BL$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BM$2),SUMIF(CLASS!$N282:$S282,BM$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BN$2),SUMIF(CLASS!$N282:$S282,BN$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BO$2),SUMIF(CLASS!$N282:$S282,BO$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BP$2),SUMIF(CLASS!$N282:$S282,BP$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BQ$2),SUMIF(CLASS!$N282:$S282,BQ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BR$2),SUMIF(CLASS!$N282:$S282,BR$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BS$2),SUMIF(CLASS!$N282:$S282,BS$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BT$2),SUMIF(CLASS!$N282:$S282,BT$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BU$2),SUMIF(CLASS!$N282:$S282,BU$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BV$2),SUMIF(CLASS!$N282:$S282,BV$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BW$2),SUMIF(CLASS!$N282:$S282,BW$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BX$2),SUMIF(CLASS!$N282:$S282,BX$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BY$2),SUMIF(CLASS!$N282:$S282,BY$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCT!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BZ$2),SUMIF(CLASS!$N282:$S282,BZ$3,CLASS!$E282:$J282))","v":0},null,null,0,0,0,0,0,0,0,null,94648.422495439925,0,0,0,0,0,94648.422495439925,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A283","v":"~"},{"$f":"ACCOUNTS!B283","v":"~"},{"$f":"ACCOUNTS!C283","v":0},null,null,{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,F$2),SUMIF(CLASS!$N283:$S283,F$3,CLASS!$E283:$J283))","v":0},null,{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,H$2),SUMIF(CLASS!$N283:$S283,H$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,I$2),SUMIF(CLASS!$N283:$S283,I$3,CLASS!$E283:$J283))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AC$2),SUMIF(CLASS!$N283:$S283,AC$3,CLASS!$E283:$J283))","v":0},null,{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AE$2),SUMIF(CLASS!$N283:$S283,AE$3,CLASS!$E283:$J283))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AZ$2),SUMIF(CLASS!$N283:$S283,AZ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BA$2),SUMIF(CLASS!$N283:$S283,BA$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BB$2),SUMIF(CLASS!$N283:$S283,BB$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BC$2),SUMIF(CLASS!$N283:$S283,BC$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BD$2),SUMIF(CLASS!$N283:$S283,BD$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BE$2),SUMIF(CLASS!$N283:$S283,BE$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BF$2),SUMIF(CLASS!$N283:$S283,BF$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BG$2),SUMIF(CLASS!$N283:$S283,BG$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BH$2),SUMIF(CLASS!$N283:$S283,BH$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BI$2),SUMIF(CLASS!$N283:$S283,BI$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BJ$2),SUMIF(CLASS!$N283:$S283,BJ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BK$2),SUMIF(CLASS!$N283:$S283,BK$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BL$2),SUMIF(CLASS!$N283:$S283,BL$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BM$2),SUMIF(CLASS!$N283:$S283,BM$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BN$2),SUMIF(CLASS!$N283:$S283,BN$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BO$2),SUMIF(CLASS!$N283:$S283,BO$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BP$2),SUMIF(CLASS!$N283:$S283,BP$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BQ$2),SUMIF(CLASS!$N283:$S283,BQ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BR$2),SUMIF(CLASS!$N283:$S283,BR$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BS$2),SUMIF(CLASS!$N283:$S283,BS$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BT$2),SUMIF(CLASS!$N283:$S283,BT$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BU$2),SUMIF(CLASS!$N283:$S283,BU$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BV$2),SUMIF(CLASS!$N283:$S283,BV$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BW$2),SUMIF(CLASS!$N283:$S283,BW$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BX$2),SUMIF(CLASS!$N283:$S283,BX$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BY$2),SUMIF(CLASS!$N283:$S283,BY$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCT!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BZ$2),SUMIF(CLASS!$N283:$S283,BZ$3,CLASS!$E283:$J283))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A288","v":565.01},{"$f":"ACCOUNTS!B288","v":"Transmission O&M - Washington"},{"$f":"ACCOUNTS!C288","v":19056918.888669107},null,null,{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,F$2),SUMIF(CLASS!$N288:$S288,F$3,CLASS!$E288:$J288))","v":0},null,{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,H$2),SUMIF(CLASS!$N288:$S288,H$3,CLASS!$E288:$J288))","v":19056918.888669107},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,I$2),SUMIF(CLASS!$N288:$S288,I$3,CLASS!$E288:$J288))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AC$2),SUMIF(CLASS!$N288:$S288,AC$3,CLASS!$E288:$J288))","v":0},null,{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AE$2),SUMIF(CLASS!$N288:$S288,AE$3,CLASS!$E288:$J288))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AZ$2),SUMIF(CLASS!$N288:$S288,AZ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BA$2),SUMIF(CLASS!$N288:$S288,BA$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BB$2),SUMIF(CLASS!$N288:$S288,BB$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BC$2),SUMIF(CLASS!$N288:$S288,BC$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BD$2),SUMIF(CLASS!$N288:$S288,BD$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BE$2),SUMIF(CLASS!$N288:$S288,BE$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BF$2),SUMIF(CLASS!$N288:$S288,BF$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BG$2),SUMIF(CLASS!$N288:$S288,BG$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BH$2),SUMIF(CLASS!$N288:$S288,BH$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BI$2),SUMIF(CLASS!$N288:$S288,BI$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BJ$2),SUMIF(CLASS!$N288:$S288,BJ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BK$2),SUMIF(CLASS!$N288:$S288,BK$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BL$2),SUMIF(CLASS!$N288:$S288,BL$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BM$2),SUMIF(CLASS!$N288:$S288,BM$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BN$2),SUMIF(CLASS!$N288:$S288,BN$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BO$2),SUMIF(CLASS!$N288:$S288,BO$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BP$2),SUMIF(CLASS!$N288:$S288,BP$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BQ$2),SUMIF(CLASS!$N288:$S288,BQ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BR$2),SUMIF(CLASS!$N288:$S288,BR$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BS$2),SUMIF(CLASS!$N288:$S288,BS$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BT$2),SUMIF(CLASS!$N288:$S288,BT$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BU$2),SUMIF(CLASS!$N288:$S288,BU$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BV$2),SUMIF(CLASS!$N288:$S288,BV$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BW$2),SUMIF(CLASS!$N288:$S288,BW$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BX$2),SUMIF(CLASS!$N288:$S288,BX$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BY$2),SUMIF(CLASS!$N288:$S288,BY$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCT!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BZ$2),SUMIF(CLASS!$N288:$S288,BZ$3,CLASS!$E288:$J288))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E288:$BL288)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CC288:CH288)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E288:$BL288)","v":19056918.888669107},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CK288:CP288)","v":19056918.888669107},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E288:$BL288)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CS288:CX288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DA288:DF288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DI288:DN288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DQ288:DV288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DY288:ED288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EG288:EL288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EO288:ET288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EW288:FB288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(FE288:FJ288)","v":0},0]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},null,null,{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,F$2),SUMIF(CLASS!$N293:$S293,F$3,CLASS!$E293:$J293))","v":0},null,{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,H$2),SUMIF(CLASS!$N293:$S293,H$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,I$2),SUMIF(CLASS!$N293:$S293,I$3,CLASS!$E293:$J293))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AC$2),SUMIF(CLASS!$N293:$S293,AC$3,CLASS!$E293:$J293))","v":0},null,{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AE$2),SUMIF(CLASS!$N293:$S293,AE$3,CLASS!$E293:$J293))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AZ$2),SUMIF(CLASS!$N293:$S293,AZ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BA$2),SUMIF(CLASS!$N293:$S293,BA$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BB$2),SUMIF(CLASS!$N293:$S293,BB$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BC$2),SUMIF(CLASS!$N293:$S293,BC$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BD$2),SUMIF(CLASS!$N293:$S293,BD$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BE$2),SUMIF(CLASS!$N293:$S293,BE$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BF$2),SUMIF(CLASS!$N293:$S293,BF$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BG$2),SUMIF(CLASS!$N293:$S293,BG$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BH$2),SUMIF(CLASS!$N293:$S293,BH$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BI$2),SUMIF(CLASS!$N293:$S293,BI$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BJ$2),SUMIF(CLASS!$N293:$S293,BJ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BK$2),SUMIF(CLASS!$N293:$S293,BK$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BL$2),SUMIF(CLASS!$N293:$S293,BL$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BM$2),SUMIF(CLASS!$N293:$S293,BM$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BN$2),SUMIF(CLASS!$N293:$S293,BN$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BO$2),SUMIF(CLASS!$N293:$S293,BO$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BP$2),SUMIF(CLASS!$N293:$S293,BP$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BQ$2),SUMIF(CLASS!$N293:$S293,BQ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BR$2),SUMIF(CLASS!$N293:$S293,BR$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BS$2),SUMIF(CLASS!$N293:$S293,BS$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BT$2),SUMIF(CLASS!$N293:$S293,BT$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BU$2),SUMIF(CLASS!$N293:$S293,BU$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BV$2),SUMIF(CLASS!$N293:$S293,BV$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BW$2),SUMIF(CLASS!$N293:$S293,BW$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BX$2),SUMIF(CLASS!$N293:$S293,BX$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BY$2),SUMIF(CLASS!$N293:$S293,BY$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCT!$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!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},null,null,{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,F$2),SUMIF(CLASS!$N298:$S298,F$3,CLASS!$E298:$J298))","v":0},null,{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,H$2),SUMIF(CLASS!$N298:$S298,H$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,I$2),SUMIF(CLASS!$N298:$S298,I$3,CLASS!$E298:$J298))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AC$2),SUMIF(CLASS!$N298:$S298,AC$3,CLASS!$E298:$J298))","v":0},null,{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AE$2),SUMIF(CLASS!$N298:$S298,AE$3,CLASS!$E298:$J298))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AZ$2),SUMIF(CLASS!$N298:$S298,AZ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BA$2),SUMIF(CLASS!$N298:$S298,BA$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BB$2),SUMIF(CLASS!$N298:$S298,BB$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BC$2),SUMIF(CLASS!$N298:$S298,BC$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BD$2),SUMIF(CLASS!$N298:$S298,BD$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BE$2),SUMIF(CLASS!$N298:$S298,BE$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BF$2),SUMIF(CLASS!$N298:$S298,BF$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BG$2),SUMIF(CLASS!$N298:$S298,BG$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BH$2),SUMIF(CLASS!$N298:$S298,BH$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BI$2),SUMIF(CLASS!$N298:$S298,BI$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BJ$2),SUMIF(CLASS!$N298:$S298,BJ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BK$2),SUMIF(CLASS!$N298:$S298,BK$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BL$2),SUMIF(CLASS!$N298:$S298,BL$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BM$2),SUMIF(CLASS!$N298:$S298,BM$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BN$2),SUMIF(CLASS!$N298:$S298,BN$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BO$2),SUMIF(CLASS!$N298:$S298,BO$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BP$2),SUMIF(CLASS!$N298:$S298,BP$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BQ$2),SUMIF(CLASS!$N298:$S298,BQ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BR$2),SUMIF(CLASS!$N298:$S298,BR$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BS$2),SUMIF(CLASS!$N298:$S298,BS$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BT$2),SUMIF(CLASS!$N298:$S298,BT$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BU$2),SUMIF(CLASS!$N298:$S298,BU$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BV$2),SUMIF(CLASS!$N298:$S298,BV$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BW$2),SUMIF(CLASS!$N298:$S298,BW$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BX$2),SUMIF(CLASS!$N298:$S298,BX$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BY$2),SUMIF(CLASS!$N298:$S298,BY$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCT!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BZ$2),SUMIF(CLASS!$N298:$S298,BZ$3,CLASS!$E298:$J298))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A299","v":"~"},{"$f":"ACCOUNTS!B299","v":"~"},{"$f":"ACCOUNTS!C299","v":0},null,null,{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,F$2),SUMIF(CLASS!$N299:$S299,F$3,CLASS!$E299:$J299))","v":0},null,{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,H$2),SUMIF(CLASS!$N299:$S299,H$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,I$2),SUMIF(CLASS!$N299:$S299,I$3,CLASS!$E299:$J299))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AC$2),SUMIF(CLASS!$N299:$S299,AC$3,CLASS!$E299:$J299))","v":0},null,{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AE$2),SUMIF(CLASS!$N299:$S299,AE$3,CLASS!$E299:$J299))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AZ$2),SUMIF(CLASS!$N299:$S299,AZ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BA$2),SUMIF(CLASS!$N299:$S299,BA$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BB$2),SUMIF(CLASS!$N299:$S299,BB$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BC$2),SUMIF(CLASS!$N299:$S299,BC$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BD$2),SUMIF(CLASS!$N299:$S299,BD$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BE$2),SUMIF(CLASS!$N299:$S299,BE$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BF$2),SUMIF(CLASS!$N299:$S299,BF$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BG$2),SUMIF(CLASS!$N299:$S299,BG$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BH$2),SUMIF(CLASS!$N299:$S299,BH$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BI$2),SUMIF(CLASS!$N299:$S299,BI$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BJ$2),SUMIF(CLASS!$N299:$S299,BJ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BK$2),SUMIF(CLASS!$N299:$S299,BK$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BL$2),SUMIF(CLASS!$N299:$S299,BL$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BM$2),SUMIF(CLASS!$N299:$S299,BM$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BN$2),SUMIF(CLASS!$N299:$S299,BN$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BO$2),SUMIF(CLASS!$N299:$S299,BO$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BP$2),SUMIF(CLASS!$N299:$S299,BP$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BQ$2),SUMIF(CLASS!$N299:$S299,BQ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BR$2),SUMIF(CLASS!$N299:$S299,BR$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BS$2),SUMIF(CLASS!$N299:$S299,BS$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BT$2),SUMIF(CLASS!$N299:$S299,BT$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BU$2),SUMIF(CLASS!$N299:$S299,BU$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BV$2),SUMIF(CLASS!$N299:$S299,BV$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BW$2),SUMIF(CLASS!$N299:$S299,BW$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BX$2),SUMIF(CLASS!$N299:$S299,BX$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BY$2),SUMIF(CLASS!$N299:$S299,BY$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCT!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BZ$2),SUMIF(CLASS!$N299:$S299,BZ$3,CLASS!$E299:$J299))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A304","v":582},{"$f":"ACCOUNTS!B304","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C304","v":1809514.8395264985},null,null,{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,F$2),SUMIF(CLASS!$N304:$S304,F$3,CLASS!$E304:$J304))","v":0},null,{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,H$2),SUMIF(CLASS!$N304:$S304,H$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,I$2),SUMIF(CLASS!$N304:$S304,I$3,CLASS!$E304:$J304))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AC$2),SUMIF(CLASS!$N304:$S304,AC$3,CLASS!$E304:$J304))","v":0},null,{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AE$2),SUMIF(CLASS!$N304:$S304,AE$3,CLASS!$E304:$J304))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AZ$2),SUMIF(CLASS!$N304:$S304,AZ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BA$2),SUMIF(CLASS!$N304:$S304,BA$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BB$2),SUMIF(CLASS!$N304:$S304,BB$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BC$2),SUMIF(CLASS!$N304:$S304,BC$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BD$2),SUMIF(CLASS!$N304:$S304,BD$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BE$2),SUMIF(CLASS!$N304:$S304,BE$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BF$2),SUMIF(CLASS!$N304:$S304,BF$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BG$2),SUMIF(CLASS!$N304:$S304,BG$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BH$2),SUMIF(CLASS!$N304:$S304,BH$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BI$2),SUMIF(CLASS!$N304:$S304,BI$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BJ$2),SUMIF(CLASS!$N304:$S304,BJ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BK$2),SUMIF(CLASS!$N304:$S304,BK$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BL$2),SUMIF(CLASS!$N304:$S304,BL$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BM$2),SUMIF(CLASS!$N304:$S304,BM$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BN$2),SUMIF(CLASS!$N304:$S304,BN$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BO$2),SUMIF(CLASS!$N304:$S304,BO$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BP$2),SUMIF(CLASS!$N304:$S304,BP$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BQ$2),SUMIF(CLASS!$N304:$S304,BQ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BR$2),SUMIF(CLASS!$N304:$S304,BR$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BS$2),SUMIF(CLASS!$N304:$S304,BS$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BT$2),SUMIF(CLASS!$N304:$S304,BT$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BU$2),SUMIF(CLASS!$N304:$S304,BU$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BV$2),SUMIF(CLASS!$N304:$S304,BV$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BW$2),SUMIF(CLASS!$N304:$S304,BW$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BX$2),SUMIF(CLASS!$N304:$S304,BX$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BY$2),SUMIF(CLASS!$N304:$S304,BY$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCT!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BZ$2),SUMIF(CLASS!$N304:$S304,BZ$3,CLASS!$E304:$J304))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1809514.8]
[{"$f":"ACCOUNTS!A309","v":587},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C309","v":3412779.0851301313},null,null,{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,F$2),SUMIF(CLASS!$N309:$S309,F$3,CLASS!$E309:$J309))","v":0},null,{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,H$2),SUMIF(CLASS!$N309:$S309,H$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,I$2),SUMIF(CLASS!$N309:$S309,I$3,CLASS!$E309:$J309))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AC$2),SUMIF(CLASS!$N309:$S309,AC$3,CLASS!$E309:$J309))","v":0},null,{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AE$2),SUMIF(CLASS!$N309:$S309,AE$3,CLASS!$E309:$J309))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AZ$2),SUMIF(CLASS!$N309:$S309,AZ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BA$2),SUMIF(CLASS!$N309:$S309,BA$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BB$2),SUMIF(CLASS!$N309:$S309,BB$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BC$2),SUMIF(CLASS!$N309:$S309,BC$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BD$2),SUMIF(CLASS!$N309:$S309,BD$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BE$2),SUMIF(CLASS!$N309:$S309,BE$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BF$2),SUMIF(CLASS!$N309:$S309,BF$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BG$2),SUMIF(CLASS!$N309:$S309,BG$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BH$2),SUMIF(CLASS!$N309:$S309,BH$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BI$2),SUMIF(CLASS!$N309:$S309,BI$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BJ$2),SUMIF(CLASS!$N309:$S309,BJ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BK$2),SUMIF(CLASS!$N309:$S309,BK$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BL$2),SUMIF(CLASS!$N309:$S309,BL$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BM$2),SUMIF(CLASS!$N309:$S309,BM$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BN$2),SUMIF(CLASS!$N309:$S309,BN$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BO$2),SUMIF(CLASS!$N309:$S309,BO$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BP$2),SUMIF(CLASS!$N309:$S309,BP$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BQ$2),SUMIF(CLASS!$N309:$S309,BQ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BR$2),SUMIF(CLASS!$N309:$S309,BR$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BS$2),SUMIF(CLASS!$N309:$S309,BS$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BT$2),SUMIF(CLASS!$N309:$S309,BT$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BU$2),SUMIF(CLASS!$N309:$S309,BU$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BV$2),SUMIF(CLASS!$N309:$S309,BV$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BW$2),SUMIF(CLASS!$N309:$S309,BW$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BX$2),SUMIF(CLASS!$N309:$S309,BX$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BY$2),SUMIF(CLASS!$N309:$S309,BY$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCT!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BZ$2),SUMIF(CLASS!$N309:$S309,BZ$3,CLASS!$E309:$J309))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-3412779.1]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},null,null,{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,F$2),SUMIF(CLASS!$N314:$S314,F$3,CLASS!$E314:$J314))","v":0},null,{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,H$2),SUMIF(CLASS!$N314:$S314,H$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,I$2),SUMIF(CLASS!$N314:$S314,I$3,CLASS!$E314:$J314))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AC$2),SUMIF(CLASS!$N314:$S314,AC$3,CLASS!$E314:$J314))","v":0},null,{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AE$2),SUMIF(CLASS!$N314:$S314,AE$3,CLASS!$E314:$J314))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AZ$2),SUMIF(CLASS!$N314:$S314,AZ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BA$2),SUMIF(CLASS!$N314:$S314,BA$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BB$2),SUMIF(CLASS!$N314:$S314,BB$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BC$2),SUMIF(CLASS!$N314:$S314,BC$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BD$2),SUMIF(CLASS!$N314:$S314,BD$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BE$2),SUMIF(CLASS!$N314:$S314,BE$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BF$2),SUMIF(CLASS!$N314:$S314,BF$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BG$2),SUMIF(CLASS!$N314:$S314,BG$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BH$2),SUMIF(CLASS!$N314:$S314,BH$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BI$2),SUMIF(CLASS!$N314:$S314,BI$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BJ$2),SUMIF(CLASS!$N314:$S314,BJ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BK$2),SUMIF(CLASS!$N314:$S314,BK$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BL$2),SUMIF(CLASS!$N314:$S314,BL$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BM$2),SUMIF(CLASS!$N314:$S314,BM$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BN$2),SUMIF(CLASS!$N314:$S314,BN$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BO$2),SUMIF(CLASS!$N314:$S314,BO$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BP$2),SUMIF(CLASS!$N314:$S314,BP$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BQ$2),SUMIF(CLASS!$N314:$S314,BQ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BR$2),SUMIF(CLASS!$N314:$S314,BR$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BS$2),SUMIF(CLASS!$N314:$S314,BS$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BT$2),SUMIF(CLASS!$N314:$S314,BT$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BU$2),SUMIF(CLASS!$N314:$S314,BU$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BV$2),SUMIF(CLASS!$N314:$S314,BV$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BW$2),SUMIF(CLASS!$N314:$S314,BW$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BX$2),SUMIF(CLASS!$N314:$S314,BX$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BY$2),SUMIF(CLASS!$N314:$S314,BY$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCT!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BZ$2),SUMIF(CLASS!$N314:$S314,BZ$3,CLASS!$E314:$J314))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A315","v":"~"},{"$f":"ACCOUNTS!B315","v":"~"},{"$f":"ACCOUNTS!C315","v":0},null,null,{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,F$2),SUMIF(CLASS!$N315:$S315,F$3,CLASS!$E315:$J315))","v":0},null,{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,H$2),SUMIF(CLASS!$N315:$S315,H$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,I$2),SUMIF(CLASS!$N315:$S315,I$3,CLASS!$E315:$J315))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AC$2),SUMIF(CLASS!$N315:$S315,AC$3,CLASS!$E315:$J315))","v":0},null,{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AE$2),SUMIF(CLASS!$N315:$S315,AE$3,CLASS!$E315:$J315))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AZ$2),SUMIF(CLASS!$N315:$S315,AZ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BA$2),SUMIF(CLASS!$N315:$S315,BA$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BB$2),SUMIF(CLASS!$N315:$S315,BB$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BC$2),SUMIF(CLASS!$N315:$S315,BC$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BD$2),SUMIF(CLASS!$N315:$S315,BD$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BE$2),SUMIF(CLASS!$N315:$S315,BE$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BF$2),SUMIF(CLASS!$N315:$S315,BF$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BG$2),SUMIF(CLASS!$N315:$S315,BG$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BH$2),SUMIF(CLASS!$N315:$S315,BH$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BI$2),SUMIF(CLASS!$N315:$S315,BI$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BJ$2),SUMIF(CLASS!$N315:$S315,BJ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BK$2),SUMIF(CLASS!$N315:$S315,BK$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BL$2),SUMIF(CLASS!$N315:$S315,BL$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BM$2),SUMIF(CLASS!$N315:$S315,BM$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BN$2),SUMIF(CLASS!$N315:$S315,BN$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BO$2),SUMIF(CLASS!$N315:$S315,BO$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BP$2),SUMIF(CLASS!$N315:$S315,BP$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BQ$2),SUMIF(CLASS!$N315:$S315,BQ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BR$2),SUMIF(CLASS!$N315:$S315,BR$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BS$2),SUMIF(CLASS!$N315:$S315,BS$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BT$2),SUMIF(CLASS!$N315:$S315,BT$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BU$2),SUMIF(CLASS!$N315:$S315,BU$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BV$2),SUMIF(CLASS!$N315:$S315,BV$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BW$2),SUMIF(CLASS!$N315:$S315,BW$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BX$2),SUMIF(CLASS!$N315:$S315,BX$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BY$2),SUMIF(CLASS!$N315:$S315,BY$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCT!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BZ$2),SUMIF(CLASS!$N315:$S315,BZ$3,CLASS!$E315:$J315))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A320","v":902},{"$f":"ACCOUNTS!B320","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C320","v":11371141.862653149},null,null,{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,F$2),SUMIF(CLASS!$N320:$S320,F$3,CLASS!$E320:$J320))","v":0},null,{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,H$2),SUMIF(CLASS!$N320:$S320,H$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,I$2),SUMIF(CLASS!$N320:$S320,I$3,CLASS!$E320:$J320))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AC$2),SUMIF(CLASS!$N320:$S320,AC$3,CLASS!$E320:$J320))","v":0},null,{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AE$2),SUMIF(CLASS!$N320:$S320,AE$3,CLASS!$E320:$J320))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AZ$2),SUMIF(CLASS!$N320:$S320,AZ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BA$2),SUMIF(CLASS!$N320:$S320,BA$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BB$2),SUMIF(CLASS!$N320:$S320,BB$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BC$2),SUMIF(CLASS!$N320:$S320,BC$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BD$2),SUMIF(CLASS!$N320:$S320,BD$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BE$2),SUMIF(CLASS!$N320:$S320,BE$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BF$2),SUMIF(CLASS!$N320:$S320,BF$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BG$2),SUMIF(CLASS!$N320:$S320,BG$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BH$2),SUMIF(CLASS!$N320:$S320,BH$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BI$2),SUMIF(CLASS!$N320:$S320,BI$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BJ$2),SUMIF(CLASS!$N320:$S320,BJ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BK$2),SUMIF(CLASS!$N320:$S320,BK$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BL$2),SUMIF(CLASS!$N320:$S320,BL$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BM$2),SUMIF(CLASS!$N320:$S320,BM$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BN$2),SUMIF(CLASS!$N320:$S320,BN$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BO$2),SUMIF(CLASS!$N320:$S320,BO$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BP$2),SUMIF(CLASS!$N320:$S320,BP$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BQ$2),SUMIF(CLASS!$N320:$S320,BQ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BR$2),SUMIF(CLASS!$N320:$S320,BR$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BS$2),SUMIF(CLASS!$N320:$S320,BS$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BT$2),SUMIF(CLASS!$N320:$S320,BT$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BU$2),SUMIF(CLASS!$N320:$S320,BU$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BV$2),SUMIF(CLASS!$N320:$S320,BV$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BW$2),SUMIF(CLASS!$N320:$S320,BW$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BX$2),SUMIF(CLASS!$N320:$S320,BX$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BY$2),SUMIF(CLASS!$N320:$S320,BY$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCT!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BZ$2),SUMIF(CLASS!$N320:$S320,BZ$3,CLASS!$E320:$J320))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-11371141.9]
[{"$f":"ACCOUNTS!A325","v":"~"},{"$f":"ACCOUNTS!B325","v":"~"},{"$f":"ACCOUNTS!C325","v":0},null,null,{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,F$2),SUMIF(CLASS!$N325:$S325,F$3,CLASS!$E325:$J325))","v":0},null,{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,H$2),SUMIF(CLASS!$N325:$S325,H$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,I$2),SUMIF(CLASS!$N325:$S325,I$3,CLASS!$E325:$J325))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AC$2),SUMIF(CLASS!$N325:$S325,AC$3,CLASS!$E325:$J325))","v":0},null,{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AE$2),SUMIF(CLASS!$N325:$S325,AE$3,CLASS!$E325:$J325))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AZ$2),SUMIF(CLASS!$N325:$S325,AZ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BA$2),SUMIF(CLASS!$N325:$S325,BA$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BB$2),SUMIF(CLASS!$N325:$S325,BB$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BC$2),SUMIF(CLASS!$N325:$S325,BC$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BD$2),SUMIF(CLASS!$N325:$S325,BD$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BE$2),SUMIF(CLASS!$N325:$S325,BE$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BF$2),SUMIF(CLASS!$N325:$S325,BF$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BG$2),SUMIF(CLASS!$N325:$S325,BG$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BH$2),SUMIF(CLASS!$N325:$S325,BH$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BI$2),SUMIF(CLASS!$N325:$S325,BI$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BJ$2),SUMIF(CLASS!$N325:$S325,BJ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BK$2),SUMIF(CLASS!$N325:$S325,BK$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BL$2),SUMIF(CLASS!$N325:$S325,BL$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BM$2),SUMIF(CLASS!$N325:$S325,BM$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BN$2),SUMIF(CLASS!$N325:$S325,BN$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BO$2),SUMIF(CLASS!$N325:$S325,BO$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BP$2),SUMIF(CLASS!$N325:$S325,BP$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BQ$2),SUMIF(CLASS!$N325:$S325,BQ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BR$2),SUMIF(CLASS!$N325:$S325,BR$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BS$2),SUMIF(CLASS!$N325:$S325,BS$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BT$2),SUMIF(CLASS!$N325:$S325,BT$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BU$2),SUMIF(CLASS!$N325:$S325,BU$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BV$2),SUMIF(CLASS!$N325:$S325,BV$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BW$2),SUMIF(CLASS!$N325:$S325,BW$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BX$2),SUMIF(CLASS!$N325:$S325,BX$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BY$2),SUMIF(CLASS!$N325:$S325,BY$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCT!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BZ$2),SUMIF(CLASS!$N325:$S325,BZ$3,CLASS!$E325:$J325))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A330","v":908.01},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C330","v":181452.77413573861},null,null,{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,F$2),SUMIF(CLASS!$N330:$S330,F$3,CLASS!$E330:$J330))","v":0},null,{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,H$2),SUMIF(CLASS!$N330:$S330,H$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,I$2),SUMIF(CLASS!$N330:$S330,I$3,CLASS!$E330:$J330))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AC$2),SUMIF(CLASS!$N330:$S330,AC$3,CLASS!$E330:$J330))","v":0},null,{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AE$2),SUMIF(CLASS!$N330:$S330,AE$3,CLASS!$E330:$J330))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AZ$2),SUMIF(CLASS!$N330:$S330,AZ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BA$2),SUMIF(CLASS!$N330:$S330,BA$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BB$2),SUMIF(CLASS!$N330:$S330,BB$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BC$2),SUMIF(CLASS!$N330:$S330,BC$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BD$2),SUMIF(CLASS!$N330:$S330,BD$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BE$2),SUMIF(CLASS!$N330:$S330,BE$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BF$2),SUMIF(CLASS!$N330:$S330,BF$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BG$2),SUMIF(CLASS!$N330:$S330,BG$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BH$2),SUMIF(CLASS!$N330:$S330,BH$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BI$2),SUMIF(CLASS!$N330:$S330,BI$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BJ$2),SUMIF(CLASS!$N330:$S330,BJ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BK$2),SUMIF(CLASS!$N330:$S330,BK$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BL$2),SUMIF(CLASS!$N330:$S330,BL$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BM$2),SUMIF(CLASS!$N330:$S330,BM$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BN$2),SUMIF(CLASS!$N330:$S330,BN$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BO$2),SUMIF(CLASS!$N330:$S330,BO$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BP$2),SUMIF(CLASS!$N330:$S330,BP$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BQ$2),SUMIF(CLASS!$N330:$S330,BQ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BR$2),SUMIF(CLASS!$N330:$S330,BR$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BS$2),SUMIF(CLASS!$N330:$S330,BS$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BT$2),SUMIF(CLASS!$N330:$S330,BT$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BU$2),SUMIF(CLASS!$N330:$S330,BU$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BV$2),SUMIF(CLASS!$N330:$S330,BV$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BW$2),SUMIF(CLASS!$N330:$S330,BW$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BX$2),SUMIF(CLASS!$N330:$S330,BX$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BY$2),SUMIF(CLASS!$N330:$S330,BY$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCT!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BZ$2),SUMIF(CLASS!$N330:$S330,BZ$3,CLASS!$E330:$J330))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E330:$BL330)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CC330:CH330)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E330:$BL330)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CK330:CP330)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E330:$BL330)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CS330:CX330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DA330:DF330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DI330:DN330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DQ330:DV330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DY330:ED330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EG330:EL330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EO330:ET330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EW330:FB330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(FE330:FJ330)","v":0},-181452.79999999999]
[{"$f":"ACCOUNTS!A331","v":908.02},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C331","v":0},null,null,{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,F$2),SUMIF(CLASS!$N331:$S331,F$3,CLASS!$E331:$J331))","v":0},null,{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,H$2),SUMIF(CLASS!$N331:$S331,H$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,I$2),SUMIF(CLASS!$N331:$S331,I$3,CLASS!$E331:$J331))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AC$2),SUMIF(CLASS!$N331:$S331,AC$3,CLASS!$E331:$J331))","v":0},null,{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AE$2),SUMIF(CLASS!$N331:$S331,AE$3,CLASS!$E331:$J331))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AZ$2),SUMIF(CLASS!$N331:$S331,AZ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BA$2),SUMIF(CLASS!$N331:$S331,BA$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BB$2),SUMIF(CLASS!$N331:$S331,BB$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BC$2),SUMIF(CLASS!$N331:$S331,BC$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BD$2),SUMIF(CLASS!$N331:$S331,BD$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BE$2),SUMIF(CLASS!$N331:$S331,BE$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BF$2),SUMIF(CLASS!$N331:$S331,BF$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BG$2),SUMIF(CLASS!$N331:$S331,BG$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BH$2),SUMIF(CLASS!$N331:$S331,BH$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BI$2),SUMIF(CLASS!$N331:$S331,BI$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BJ$2),SUMIF(CLASS!$N331:$S331,BJ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BK$2),SUMIF(CLASS!$N331:$S331,BK$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BL$2),SUMIF(CLASS!$N331:$S331,BL$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BM$2),SUMIF(CLASS!$N331:$S331,BM$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BN$2),SUMIF(CLASS!$N331:$S331,BN$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BO$2),SUMIF(CLASS!$N331:$S331,BO$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BP$2),SUMIF(CLASS!$N331:$S331,BP$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BQ$2),SUMIF(CLASS!$N331:$S331,BQ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BR$2),SUMIF(CLASS!$N331:$S331,BR$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BS$2),SUMIF(CLASS!$N331:$S331,BS$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BT$2),SUMIF(CLASS!$N331:$S331,BT$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BU$2),SUMIF(CLASS!$N331:$S331,BU$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BV$2),SUMIF(CLASS!$N331:$S331,BV$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BW$2),SUMIF(CLASS!$N331:$S331,BW$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BX$2),SUMIF(CLASS!$N331:$S331,BX$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BY$2),SUMIF(CLASS!$N331:$S331,BY$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCT!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BZ$2),SUMIF(CLASS!$N331:$S331,BZ$3,CLASS!$E331:$J331))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A336","v":913},{"$f":"ACCOUNTS!B336","v":"Cust Svc Exp - Advertising"},{"$f":"ACCOUNTS!C336","v":0},null,null,{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,F$2),SUMIF(CLASS!$N336:$S336,F$3,CLASS!$E336:$J336))","v":0},null,{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,H$2),SUMIF(CLASS!$N336:$S336,H$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,I$2),SUMIF(CLASS!$N336:$S336,I$3,CLASS!$E336:$J336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AC$2),SUMIF(CLASS!$N336:$S336,AC$3,CLASS!$E336:$J336))","v":0},null,{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AE$2),SUMIF(CLASS!$N336:$S336,AE$3,CLASS!$E336:$J336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AZ$2),SUMIF(CLASS!$N336:$S336,AZ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BA$2),SUMIF(CLASS!$N336:$S336,BA$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BB$2),SUMIF(CLASS!$N336:$S336,BB$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BC$2),SUMIF(CLASS!$N336:$S336,BC$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BD$2),SUMIF(CLASS!$N336:$S336,BD$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BE$2),SUMIF(CLASS!$N336:$S336,BE$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BF$2),SUMIF(CLASS!$N336:$S336,BF$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BG$2),SUMIF(CLASS!$N336:$S336,BG$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BH$2),SUMIF(CLASS!$N336:$S336,BH$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BI$2),SUMIF(CLASS!$N336:$S336,BI$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BJ$2),SUMIF(CLASS!$N336:$S336,BJ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BK$2),SUMIF(CLASS!$N336:$S336,BK$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BL$2),SUMIF(CLASS!$N336:$S336,BL$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BM$2),SUMIF(CLASS!$N336:$S336,BM$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BN$2),SUMIF(CLASS!$N336:$S336,BN$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BO$2),SUMIF(CLASS!$N336:$S336,BO$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BP$2),SUMIF(CLASS!$N336:$S336,BP$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BQ$2),SUMIF(CLASS!$N336:$S336,BQ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BR$2),SUMIF(CLASS!$N336:$S336,BR$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BS$2),SUMIF(CLASS!$N336:$S336,BS$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BT$2),SUMIF(CLASS!$N336:$S336,BT$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BU$2),SUMIF(CLASS!$N336:$S336,BU$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BV$2),SUMIF(CLASS!$N336:$S336,BV$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BW$2),SUMIF(CLASS!$N336:$S336,BW$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BX$2),SUMIF(CLASS!$N336:$S336,BX$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BY$2),SUMIF(CLASS!$N336:$S336,BY$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCT!$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,{"$f":"SUM(CK336:CP336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS336:CX336)","v":0},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,{"$f":"SUM(EW336:FB336)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B341","v":"General Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A346","v":924},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C346","v":4733023.9572393717},null,null,{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,F$2),SUMIF(CLASS!$N346:$S346,F$3,CLASS!$E346:$J346))","v":1972601.7818844568},null,{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,H$2),SUMIF(CLASS!$N346:$S346,H$3,CLASS!$E346:$J346))","v":173773.93965525838},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,I$2),SUMIF(CLASS!$N346:$S346,I$3,CLASS!$E346:$J346))","v":194.16258789299053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AC$2),SUMIF(CLASS!$N346:$S346,AC$3,CLASS!$E346:$J346))","v":0},null,{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AE$2),SUMIF(CLASS!$N346:$S346,AE$3,CLASS!$E346:$J346))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AZ$2),SUMIF(CLASS!$N346:$S346,AZ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BA$2),SUMIF(CLASS!$N346:$S346,BA$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BB$2),SUMIF(CLASS!$N346:$S346,BB$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BC$2),SUMIF(CLASS!$N346:$S346,BC$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BD$2),SUMIF(CLASS!$N346:$S346,BD$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BE$2),SUMIF(CLASS!$N346:$S346,BE$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BF$2),SUMIF(CLASS!$N346:$S346,BF$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BG$2),SUMIF(CLASS!$N346:$S346,BG$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BH$2),SUMIF(CLASS!$N346:$S346,BH$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BI$2),SUMIF(CLASS!$N346:$S346,BI$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BJ$2),SUMIF(CLASS!$N346:$S346,BJ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BK$2),SUMIF(CLASS!$N346:$S346,BK$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BL$2),SUMIF(CLASS!$N346:$S346,BL$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BM$2),SUMIF(CLASS!$N346:$S346,BM$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BN$2),SUMIF(CLASS!$N346:$S346,BN$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BO$2),SUMIF(CLASS!$N346:$S346,BO$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BP$2),SUMIF(CLASS!$N346:$S346,BP$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BQ$2),SUMIF(CLASS!$N346:$S346,BQ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BR$2),SUMIF(CLASS!$N346:$S346,BR$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BS$2),SUMIF(CLASS!$N346:$S346,BS$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BT$2),SUMIF(CLASS!$N346:$S346,BT$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BU$2),SUMIF(CLASS!$N346:$S346,BU$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BV$2),SUMIF(CLASS!$N346:$S346,BV$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BW$2),SUMIF(CLASS!$N346:$S346,BW$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BX$2),SUMIF(CLASS!$N346:$S346,BX$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BY$2),SUMIF(CLASS!$N346:$S346,BY$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCT!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BZ$2),SUMIF(CLASS!$N346:$S346,BZ$3,CLASS!$E346:$J346))","v":0},null,null,0,0,0,0,0,0,0,null,2146569.8841276085,0,0,0,0,0,2146569.8841276085,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-2586454.1]
[{"$f":"ACCOUNTS!A347","v":925},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C347","v":5028611.9969101809},null,null,{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,F$2),SUMIF(CLASS!$N347:$S347,F$3,CLASS!$E347:$J347))","v":1886369.5669311059},null,{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,H$2),SUMIF(CLASS!$N347:$S347,H$3,CLASS!$E347:$J347))","v":150869.059099329},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,I$2),SUMIF(CLASS!$N347:$S347,I$3,CLASS!$E347:$J347))","v":168.57031040338646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AC$2),SUMIF(CLASS!$N347:$S347,AC$3,CLASS!$E347:$J347))","v":0},null,{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AE$2),SUMIF(CLASS!$N347:$S347,AE$3,CLASS!$E347:$J347))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AZ$2),SUMIF(CLASS!$N347:$S347,AZ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BA$2),SUMIF(CLASS!$N347:$S347,BA$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BB$2),SUMIF(CLASS!$N347:$S347,BB$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BC$2),SUMIF(CLASS!$N347:$S347,BC$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BD$2),SUMIF(CLASS!$N347:$S347,BD$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BE$2),SUMIF(CLASS!$N347:$S347,BE$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BF$2),SUMIF(CLASS!$N347:$S347,BF$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BG$2),SUMIF(CLASS!$N347:$S347,BG$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BH$2),SUMIF(CLASS!$N347:$S347,BH$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BI$2),SUMIF(CLASS!$N347:$S347,BI$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BJ$2),SUMIF(CLASS!$N347:$S347,BJ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BK$2),SUMIF(CLASS!$N347:$S347,BK$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BL$2),SUMIF(CLASS!$N347:$S347,BL$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BM$2),SUMIF(CLASS!$N347:$S347,BM$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BN$2),SUMIF(CLASS!$N347:$S347,BN$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BO$2),SUMIF(CLASS!$N347:$S347,BO$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BP$2),SUMIF(CLASS!$N347:$S347,BP$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BQ$2),SUMIF(CLASS!$N347:$S347,BQ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BR$2),SUMIF(CLASS!$N347:$S347,BR$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BS$2),SUMIF(CLASS!$N347:$S347,BS$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BT$2),SUMIF(CLASS!$N347:$S347,BT$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BU$2),SUMIF(CLASS!$N347:$S347,BU$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BV$2),SUMIF(CLASS!$N347:$S347,BV$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BW$2),SUMIF(CLASS!$N347:$S347,BW$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BX$2),SUMIF(CLASS!$N347:$S347,BX$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BY$2),SUMIF(CLASS!$N347:$S347,BY$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCT!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BZ$2),SUMIF(CLASS!$N347:$S347,BZ$3,CLASS!$E347:$J347))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC347:CH347)","v":0},null,2037407.1963408382,0,0,0,0,0,{"$f":"SUM(CK347:CP347)","v":2037407.1963408382},null,0,0,0,0,0,0,{"$f":"SUM(CS347:CX347)","v":0},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,{"$f":"SUM(EW347:FB347)","v":0},null,0,0,0,0,0,0,0,-2991204.8]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},null,null,{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,F$2),SUMIF(CLASS!$N352:$S352,F$3,CLASS!$E352:$J352))","v":0},null,{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,H$2),SUMIF(CLASS!$N352:$S352,H$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,I$2),SUMIF(CLASS!$N352:$S352,I$3,CLASS!$E352:$J352))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AC$2),SUMIF(CLASS!$N352:$S352,AC$3,CLASS!$E352:$J352))","v":0},null,{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AE$2),SUMIF(CLASS!$N352:$S352,AE$3,CLASS!$E352:$J352))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AZ$2),SUMIF(CLASS!$N352:$S352,AZ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BA$2),SUMIF(CLASS!$N352:$S352,BA$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BB$2),SUMIF(CLASS!$N352:$S352,BB$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BC$2),SUMIF(CLASS!$N352:$S352,BC$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BD$2),SUMIF(CLASS!$N352:$S352,BD$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BE$2),SUMIF(CLASS!$N352:$S352,BE$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BF$2),SUMIF(CLASS!$N352:$S352,BF$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BG$2),SUMIF(CLASS!$N352:$S352,BG$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BH$2),SUMIF(CLASS!$N352:$S352,BH$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BI$2),SUMIF(CLASS!$N352:$S352,BI$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BJ$2),SUMIF(CLASS!$N352:$S352,BJ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BK$2),SUMIF(CLASS!$N352:$S352,BK$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BL$2),SUMIF(CLASS!$N352:$S352,BL$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BM$2),SUMIF(CLASS!$N352:$S352,BM$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BN$2),SUMIF(CLASS!$N352:$S352,BN$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BO$2),SUMIF(CLASS!$N352:$S352,BO$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BP$2),SUMIF(CLASS!$N352:$S352,BP$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BQ$2),SUMIF(CLASS!$N352:$S352,BQ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BR$2),SUMIF(CLASS!$N352:$S352,BR$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BS$2),SUMIF(CLASS!$N352:$S352,BS$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BT$2),SUMIF(CLASS!$N352:$S352,BT$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BU$2),SUMIF(CLASS!$N352:$S352,BU$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BV$2),SUMIF(CLASS!$N352:$S352,BV$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BW$2),SUMIF(CLASS!$N352:$S352,BW$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BX$2),SUMIF(CLASS!$N352:$S352,BX$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BY$2),SUMIF(CLASS!$N352:$S352,BY$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCT!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BZ$2),SUMIF(CLASS!$N352:$S352,BZ$3,CLASS!$E352:$J352))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[]
[{"$f":"ACCOUNTS!A362","v":"~"},{"$f":"ACCOUNTS!B362","v":"~"},{"$f":"ACCOUNTS!C362","v":0},null,null,{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,F$2),SUMIF(CLASS!$N362:$S362,F$3,CLASS!$E362:$J362))","v":0},null,{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,H$2),SUMIF(CLASS!$N362:$S362,H$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,I$2),SUMIF(CLASS!$N362:$S362,I$3,CLASS!$E362:$J362))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AC$2),SUMIF(CLASS!$N362:$S362,AC$3,CLASS!$E362:$J362))","v":0},null,{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AE$2),SUMIF(CLASS!$N362:$S362,AE$3,CLASS!$E362:$J362))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AZ$2),SUMIF(CLASS!$N362:$S362,AZ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BA$2),SUMIF(CLASS!$N362:$S362,BA$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BB$2),SUMIF(CLASS!$N362:$S362,BB$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BC$2),SUMIF(CLASS!$N362:$S362,BC$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BD$2),SUMIF(CLASS!$N362:$S362,BD$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BE$2),SUMIF(CLASS!$N362:$S362,BE$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BF$2),SUMIF(CLASS!$N362:$S362,BF$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BG$2),SUMIF(CLASS!$N362:$S362,BG$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BH$2),SUMIF(CLASS!$N362:$S362,BH$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BI$2),SUMIF(CLASS!$N362:$S362,BI$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BJ$2),SUMIF(CLASS!$N362:$S362,BJ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BK$2),SUMIF(CLASS!$N362:$S362,BK$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BL$2),SUMIF(CLASS!$N362:$S362,BL$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BM$2),SUMIF(CLASS!$N362:$S362,BM$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BN$2),SUMIF(CLASS!$N362:$S362,BN$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BO$2),SUMIF(CLASS!$N362:$S362,BO$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BP$2),SUMIF(CLASS!$N362:$S362,BP$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BQ$2),SUMIF(CLASS!$N362:$S362,BQ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BR$2),SUMIF(CLASS!$N362:$S362,BR$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BS$2),SUMIF(CLASS!$N362:$S362,BS$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BT$2),SUMIF(CLASS!$N362:$S362,BT$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BU$2),SUMIF(CLASS!$N362:$S362,BU$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BV$2),SUMIF(CLASS!$N362:$S362,BV$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BW$2),SUMIF(CLASS!$N362:$S362,BW$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BX$2),SUMIF(CLASS!$N362:$S362,BX$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BY$2),SUMIF(CLASS!$N362:$S362,BY$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCT!$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":"~"},{"$f":"ACCOUNTS!C363","v":0},null,null,{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,F$2),SUMIF(CLASS!$N363:$S363,F$3,CLASS!$E363:$J363))","v":0},null,{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,H$2),SUMIF(CLASS!$N363:$S363,H$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,I$2),SUMIF(CLASS!$N363:$S363,I$3,CLASS!$E363:$J363))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AC$2),SUMIF(CLASS!$N363:$S363,AC$3,CLASS!$E363:$J363))","v":0},null,{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AE$2),SUMIF(CLASS!$N363:$S363,AE$3,CLASS!$E363:$J363))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AZ$2),SUMIF(CLASS!$N363:$S363,AZ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BA$2),SUMIF(CLASS!$N363:$S363,BA$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BB$2),SUMIF(CLASS!$N363:$S363,BB$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BC$2),SUMIF(CLASS!$N363:$S363,BC$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BD$2),SUMIF(CLASS!$N363:$S363,BD$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BE$2),SUMIF(CLASS!$N363:$S363,BE$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BF$2),SUMIF(CLASS!$N363:$S363,BF$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BG$2),SUMIF(CLASS!$N363:$S363,BG$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BH$2),SUMIF(CLASS!$N363:$S363,BH$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BI$2),SUMIF(CLASS!$N363:$S363,BI$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BJ$2),SUMIF(CLASS!$N363:$S363,BJ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BK$2),SUMIF(CLASS!$N363:$S363,BK$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BL$2),SUMIF(CLASS!$N363:$S363,BL$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BM$2),SUMIF(CLASS!$N363:$S363,BM$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BN$2),SUMIF(CLASS!$N363:$S363,BN$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BO$2),SUMIF(CLASS!$N363:$S363,BO$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BP$2),SUMIF(CLASS!$N363:$S363,BP$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BQ$2),SUMIF(CLASS!$N363:$S363,BQ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BR$2),SUMIF(CLASS!$N363:$S363,BR$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BS$2),SUMIF(CLASS!$N363:$S363,BS$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BT$2),SUMIF(CLASS!$N363:$S363,BT$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BU$2),SUMIF(CLASS!$N363:$S363,BU$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BV$2),SUMIF(CLASS!$N363:$S363,BV$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BW$2),SUMIF(CLASS!$N363:$S363,BW$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BX$2),SUMIF(CLASS!$N363:$S363,BX$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BY$2),SUMIF(CLASS!$N363:$S363,BY$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCT!$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,{"$f":"ACCOUNTS!B368","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK368,FC368,EU368,EM368,EE368,DW368,DO368,DG368,CY368,CQ368,CI368)-C368),1)","v":0}]
[null,{"$f":"ACCOUNTS!B373","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B379","v":"Sub-total"},{"$f":"SUM(C374:C378)","v":0},null,null,{"$f":"SUM(F374:F378)","v":0},null,{"$f":"SUM(H374:H378)","v":0},{"$f":"SUM(I374:I378)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC374:AC378)","v":0},null,{"$f":"SUM(AE374:AE378)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ374:AZ378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC374:CC378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK374:CK378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS374:CS378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA374:DA378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI374:DI378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ374:DQ378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY374:DY378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG374:EG378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO374:EO378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW374:EW378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE374:FE378)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"ACCOUNTS!A385","v":594},{"$f":"ACCOUNTS!B385","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C385","v":12335802.999784056},null,null,{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,F$2),SUMIF(CLASS!$N385:$S385,F$3,CLASS!$E385:$J385))","v":0},null,{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,H$2),SUMIF(CLASS!$N385:$S385,H$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,I$2),SUMIF(CLASS!$N385:$S385,I$3,CLASS!$E385:$J385))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AC$2),SUMIF(CLASS!$N385:$S385,AC$3,CLASS!$E385:$J385))","v":0},null,{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AE$2),SUMIF(CLASS!$N385:$S385,AE$3,CLASS!$E385:$J385))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AZ$2),SUMIF(CLASS!$N385:$S385,AZ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BA$2),SUMIF(CLASS!$N385:$S385,BA$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BB$2),SUMIF(CLASS!$N385:$S385,BB$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BC$2),SUMIF(CLASS!$N385:$S385,BC$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BD$2),SUMIF(CLASS!$N385:$S385,BD$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BE$2),SUMIF(CLASS!$N385:$S385,BE$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BF$2),SUMIF(CLASS!$N385:$S385,BF$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BG$2),SUMIF(CLASS!$N385:$S385,BG$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BH$2),SUMIF(CLASS!$N385:$S385,BH$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BI$2),SUMIF(CLASS!$N385:$S385,BI$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BJ$2),SUMIF(CLASS!$N385:$S385,BJ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BK$2),SUMIF(CLASS!$N385:$S385,BK$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BL$2),SUMIF(CLASS!$N385:$S385,BL$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BM$2),SUMIF(CLASS!$N385:$S385,BM$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BN$2),SUMIF(CLASS!$N385:$S385,BN$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BO$2),SUMIF(CLASS!$N385:$S385,BO$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BP$2),SUMIF(CLASS!$N385:$S385,BP$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BQ$2),SUMIF(CLASS!$N385:$S385,BQ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BR$2),SUMIF(CLASS!$N385:$S385,BR$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BS$2),SUMIF(CLASS!$N385:$S385,BS$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BT$2),SUMIF(CLASS!$N385:$S385,BT$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BU$2),SUMIF(CLASS!$N385:$S385,BU$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BV$2),SUMIF(CLASS!$N385:$S385,BV$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BW$2),SUMIF(CLASS!$N385:$S385,BW$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BX$2),SUMIF(CLASS!$N385:$S385,BX$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BY$2),SUMIF(CLASS!$N385:$S385,BY$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCT!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BZ$2),SUMIF(CLASS!$N385:$S385,BZ$3,CLASS!$E385:$J385))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-12335803]
[{"$f":"ACCOUNTS!A390","v":"~"},{"$f":"ACCOUNTS!B390","v":"~"},{"$f":"ACCOUNTS!C390","v":0},null,null,{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,F$2),SUMIF(CLASS!$N390:$S390,F$3,CLASS!$E390:$J390))","v":0},null,{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,H$2),SUMIF(CLASS!$N390:$S390,H$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,I$2),SUMIF(CLASS!$N390:$S390,I$3,CLASS!$E390:$J390))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AC$2),SUMIF(CLASS!$N390:$S390,AC$3,CLASS!$E390:$J390))","v":0},null,{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AE$2),SUMIF(CLASS!$N390:$S390,AE$3,CLASS!$E390:$J390))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AZ$2),SUMIF(CLASS!$N390:$S390,AZ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BA$2),SUMIF(CLASS!$N390:$S390,BA$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BB$2),SUMIF(CLASS!$N390:$S390,BB$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BC$2),SUMIF(CLASS!$N390:$S390,BC$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BD$2),SUMIF(CLASS!$N390:$S390,BD$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BE$2),SUMIF(CLASS!$N390:$S390,BE$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BF$2),SUMIF(CLASS!$N390:$S390,BF$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BG$2),SUMIF(CLASS!$N390:$S390,BG$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BH$2),SUMIF(CLASS!$N390:$S390,BH$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BI$2),SUMIF(CLASS!$N390:$S390,BI$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BJ$2),SUMIF(CLASS!$N390:$S390,BJ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BK$2),SUMIF(CLASS!$N390:$S390,BK$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BL$2),SUMIF(CLASS!$N390:$S390,BL$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BM$2),SUMIF(CLASS!$N390:$S390,BM$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BN$2),SUMIF(CLASS!$N390:$S390,BN$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BO$2),SUMIF(CLASS!$N390:$S390,BO$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BP$2),SUMIF(CLASS!$N390:$S390,BP$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BQ$2),SUMIF(CLASS!$N390:$S390,BQ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BR$2),SUMIF(CLASS!$N390:$S390,BR$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BS$2),SUMIF(CLASS!$N390:$S390,BS$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BT$2),SUMIF(CLASS!$N390:$S390,BT$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BU$2),SUMIF(CLASS!$N390:$S390,BU$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BV$2),SUMIF(CLASS!$N390:$S390,BV$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BW$2),SUMIF(CLASS!$N390:$S390,BW$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BX$2),SUMIF(CLASS!$N390:$S390,BX$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BY$2),SUMIF(CLASS!$N390:$S390,BY$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCT!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BZ$2),SUMIF(CLASS!$N390:$S390,BZ$3,CLASS!$E390:$J390))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B395","v":"General Expense - Maintenance & Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK395,FC395,EU395,EM395,EE395,DW395,DO395,DG395,CY395,CQ395,CI395)-C395),1)","v":0}]
[{"$f":"ACCOUNTS!A396","v":935},{"$f":"ACCOUNTS!B396","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C396","v":16720545.192083759},null,null,{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,F$2),SUMIF(CLASS!$N396:$S396,F$3,CLASS!$E396:$J396))","v":6318112.0487490324},null,{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,H$2),SUMIF(CLASS!$N396:$S396,H$3,CLASS!$E396:$J396))","v":504003.38953227835},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,I$2),SUMIF(CLASS!$N396:$S396,I$3,CLASS!$E396:$J396))","v":563.13738764605921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AC$2),SUMIF(CLASS!$N396:$S396,AC$3,CLASS!$E396:$J396))","v":0},null,{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AE$2),SUMIF(CLASS!$N396:$S396,AE$3,CLASS!$E396:$J396))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AZ$2),SUMIF(CLASS!$N396:$S396,AZ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BA$2),SUMIF(CLASS!$N396:$S396,BA$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BB$2),SUMIF(CLASS!$N396:$S396,BB$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BC$2),SUMIF(CLASS!$N396:$S396,BC$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BD$2),SUMIF(CLASS!$N396:$S396,BD$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BE$2),SUMIF(CLASS!$N396:$S396,BE$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BF$2),SUMIF(CLASS!$N396:$S396,BF$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BG$2),SUMIF(CLASS!$N396:$S396,BG$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BH$2),SUMIF(CLASS!$N396:$S396,BH$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BI$2),SUMIF(CLASS!$N396:$S396,BI$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BJ$2),SUMIF(CLASS!$N396:$S396,BJ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BK$2),SUMIF(CLASS!$N396:$S396,BK$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BL$2),SUMIF(CLASS!$N396:$S396,BL$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BM$2),SUMIF(CLASS!$N396:$S396,BM$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BN$2),SUMIF(CLASS!$N396:$S396,BN$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BO$2),SUMIF(CLASS!$N396:$S396,BO$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BP$2),SUMIF(CLASS!$N396:$S396,BP$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BQ$2),SUMIF(CLASS!$N396:$S396,BQ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BR$2),SUMIF(CLASS!$N396:$S396,BR$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BS$2),SUMIF(CLASS!$N396:$S396,BS$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BT$2),SUMIF(CLASS!$N396:$S396,BT$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BU$2),SUMIF(CLASS!$N396:$S396,BU$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BV$2),SUMIF(CLASS!$N396:$S396,BV$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BW$2),SUMIF(CLASS!$N396:$S396,BW$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BX$2),SUMIF(CLASS!$N396:$S396,BX$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BY$2),SUMIF(CLASS!$N396:$S396,BY$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCT!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BZ$2),SUMIF(CLASS!$N396:$S396,BZ$3,CLASS!$E396:$J396))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E396:$BL396)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CC396:CH396)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E396:$BL396)","v":6822678.5756689571},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CK396:CP396)","v":6822678.5756689571},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E396:$BL396)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CS396:CX396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DA396:DF396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DI396:DN396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DQ396:DV396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DY396:ED396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EG396:EL396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EO396:ET396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EW396:FB396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(FE396:FJ396)","v":0},-9897866.5999999996]
[{"$f":"ACCOUNTS!A401","v":"~"},{"$f":"ACCOUNTS!B401","v":"~"},{"$f":"ACCOUNTS!C401","v":0},null,null,{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,F$2),SUMIF(CLASS!$N401:$S401,F$3,CLASS!$E401:$J401))","v":0},null,{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,H$2),SUMIF(CLASS!$N401:$S401,H$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,I$2),SUMIF(CLASS!$N401:$S401,I$3,CLASS!$E401:$J401))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AC$2),SUMIF(CLASS!$N401:$S401,AC$3,CLASS!$E401:$J401))","v":0},null,{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AE$2),SUMIF(CLASS!$N401:$S401,AE$3,CLASS!$E401:$J401))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AZ$2),SUMIF(CLASS!$N401:$S401,AZ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BA$2),SUMIF(CLASS!$N401:$S401,BA$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BB$2),SUMIF(CLASS!$N401:$S401,BB$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BC$2),SUMIF(CLASS!$N401:$S401,BC$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BD$2),SUMIF(CLASS!$N401:$S401,BD$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BE$2),SUMIF(CLASS!$N401:$S401,BE$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BF$2),SUMIF(CLASS!$N401:$S401,BF$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BG$2),SUMIF(CLASS!$N401:$S401,BG$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BH$2),SUMIF(CLASS!$N401:$S401,BH$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BI$2),SUMIF(CLASS!$N401:$S401,BI$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BJ$2),SUMIF(CLASS!$N401:$S401,BJ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BK$2),SUMIF(CLASS!$N401:$S401,BK$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BL$2),SUMIF(CLASS!$N401:$S401,BL$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BM$2),SUMIF(CLASS!$N401:$S401,BM$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BN$2),SUMIF(CLASS!$N401:$S401,BN$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BO$2),SUMIF(CLASS!$N401:$S401,BO$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BP$2),SUMIF(CLASS!$N401:$S401,BP$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BQ$2),SUMIF(CLASS!$N401:$S401,BQ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BR$2),SUMIF(CLASS!$N401:$S401,BR$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BS$2),SUMIF(CLASS!$N401:$S401,BS$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BT$2),SUMIF(CLASS!$N401:$S401,BT$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BU$2),SUMIF(CLASS!$N401:$S401,BU$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BV$2),SUMIF(CLASS!$N401:$S401,BV$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BW$2),SUMIF(CLASS!$N401:$S401,BW$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BX$2),SUMIF(CLASS!$N401:$S401,BX$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BY$2),SUMIF(CLASS!$N401:$S401,BY$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCT!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BZ$2),SUMIF(CLASS!$N401:$S401,BZ$3,CLASS!$E401:$J401))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B406","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"SUM(C404,C393,C379,C371,C366,)","v":69630233.498789325},null,null,{"$f":"SUM(F404,F393,F379,F371,F366,)","v":6318112.0487490324},null,{"$f":"SUM(H404,H393,H379,H371,H366,)","v":504003.38953227835},{"$f":"SUM(I404,I393,I379,I371,I366,)","v":563.13738764605921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC404,AC393,AC379,AC371,AC366,)","v":0},null,{"$f":"SUM(AE404,AE393,AE379,AE371,AE366,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ404,AZ393,AZ379,AZ371,AZ366,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC404,CC393,CC379,CC371,CC366,)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK404,CK393,CK379,CK371,CK366,)","v":6822678.5756689571},0,0,0,0,0,{"$f":"SUM(CQ404,CQ393,CQ379,CQ371,CQ366,)","v":6822678.5756689571},null,{"$f":"SUM(CS404,CS393,CS379,CS371,CS366,)","v":0},0,0,0,0,0,{"$f":"SUM(CY404,CY393,CY379,CY371,CY366,)","v":0},null,{"$f":"SUM(DA404,DA393,DA379,DA371,DA366,)","v":0},0,0,0,0,0,{"$f":"SUM(DG404,DG393,DG379,DG371,DG366,)","v":0},null,{"$f":"SUM(DI404,DI393,DI379,DI371,DI366,)","v":0},0,0,0,0,0,{"$f":"SUM(DO404,DO393,DO379,DO371,DO366,)","v":0},null,{"$f":"SUM(DQ404,DQ393,DQ379,DQ371,DQ366,)","v":0},0,0,0,0,0,{"$f":"SUM(DW404,DW393,DW379,DW371,DW366,)","v":0},null,{"$f":"SUM(DY404,DY393,DY379,DY371,DY366,)","v":0},0,0,0,0,0,{"$f":"SUM(EE404,EE393,EE379,EE371,EE366,)","v":0},null,{"$f":"SUM(EG404,EG393,EG379,EG371,EG366,)","v":0},0,0,0,0,0,{"$f":"SUM(EM404,EM393,EM379,EM371,EM366,)","v":0},null,{"$f":"SUM(EO404,EO393,EO379,EO371,EO366,)","v":0},0,0,0,0,0,{"$f":"SUM(EU404,EU393,EU379,EU371,EU366,)","v":0},null,{"$f":"SUM(EW404,EW393,EW379,EW371,EW366,)","v":0},0,0,0,0,0,{"$f":"SUM(FC404,FC393,FC379,FC371,FC366,)","v":0},null,{"$f":"SUM(FE404,FE393,FE379,FE371,FE366,)","v":0},0,0,0,0,0,{"$f":"SUM(FK404,FK393,FK379,FK371,FK366,)","v":0},{"$f":"ROUND((SUM(FK406,FC406,EU406,EM406,EE406,DW406,DO406,DG406,CY406,CQ406,CI406)-C406),1)","v":-62807554.899999999}]
[{"$f":"ACCOUNTS!A411","v":"Labor O & M Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A417","v":"~"},{"$f":"ACCOUNTS!B417","v":"~"},{"$f":"ACCOUNTS!C417","v":0},null,null,{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,F$2),SUMIF(CLASS!$N417:$S417,F$3,CLASS!$E417:$J417))","v":0},null,{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,H$2),SUMIF(CLASS!$N417:$S417,H$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,I$2),SUMIF(CLASS!$N417:$S417,I$3,CLASS!$E417:$J417))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AC$2),SUMIF(CLASS!$N417:$S417,AC$3,CLASS!$E417:$J417))","v":0},null,{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AE$2),SUMIF(CLASS!$N417:$S417,AE$3,CLASS!$E417:$J417))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AZ$2),SUMIF(CLASS!$N417:$S417,AZ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BA$2),SUMIF(CLASS!$N417:$S417,BA$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BB$2),SUMIF(CLASS!$N417:$S417,BB$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BC$2),SUMIF(CLASS!$N417:$S417,BC$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BD$2),SUMIF(CLASS!$N417:$S417,BD$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BE$2),SUMIF(CLASS!$N417:$S417,BE$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BF$2),SUMIF(CLASS!$N417:$S417,BF$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BG$2),SUMIF(CLASS!$N417:$S417,BG$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BH$2),SUMIF(CLASS!$N417:$S417,BH$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BI$2),SUMIF(CLASS!$N417:$S417,BI$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BJ$2),SUMIF(CLASS!$N417:$S417,BJ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BK$2),SUMIF(CLASS!$N417:$S417,BK$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BL$2),SUMIF(CLASS!$N417:$S417,BL$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BM$2),SUMIF(CLASS!$N417:$S417,BM$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BN$2),SUMIF(CLASS!$N417:$S417,BN$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BO$2),SUMIF(CLASS!$N417:$S417,BO$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BP$2),SUMIF(CLASS!$N417:$S417,BP$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BQ$2),SUMIF(CLASS!$N417:$S417,BQ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BR$2),SUMIF(CLASS!$N417:$S417,BR$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BS$2),SUMIF(CLASS!$N417:$S417,BS$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BT$2),SUMIF(CLASS!$N417:$S417,BT$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BU$2),SUMIF(CLASS!$N417:$S417,BU$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BV$2),SUMIF(CLASS!$N417:$S417,BV$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BW$2),SUMIF(CLASS!$N417:$S417,BW$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BX$2),SUMIF(CLASS!$N417:$S417,BX$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BY$2),SUMIF(CLASS!$N417:$S417,BY$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCT!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BZ$2),SUMIF(CLASS!$N417:$S417,BZ$3,CLASS!$E417:$J417))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A422","v":"~"},{"$f":"ACCOUNTS!B422","v":"~"},{"$f":"ACCOUNTS!C422","v":0},null,null,{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,F$2),SUMIF(CLASS!$N422:$S422,F$3,CLASS!$E422:$J422))","v":0},null,{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,H$2),SUMIF(CLASS!$N422:$S422,H$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,I$2),SUMIF(CLASS!$N422:$S422,I$3,CLASS!$E422:$J422))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AC$2),SUMIF(CLASS!$N422:$S422,AC$3,CLASS!$E422:$J422))","v":0},null,{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AE$2),SUMIF(CLASS!$N422:$S422,AE$3,CLASS!$E422:$J422))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AZ$2),SUMIF(CLASS!$N422:$S422,AZ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BA$2),SUMIF(CLASS!$N422:$S422,BA$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BB$2),SUMIF(CLASS!$N422:$S422,BB$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BC$2),SUMIF(CLASS!$N422:$S422,BC$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BD$2),SUMIF(CLASS!$N422:$S422,BD$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BE$2),SUMIF(CLASS!$N422:$S422,BE$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BF$2),SUMIF(CLASS!$N422:$S422,BF$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BG$2),SUMIF(CLASS!$N422:$S422,BG$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BH$2),SUMIF(CLASS!$N422:$S422,BH$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BI$2),SUMIF(CLASS!$N422:$S422,BI$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BJ$2),SUMIF(CLASS!$N422:$S422,BJ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BK$2),SUMIF(CLASS!$N422:$S422,BK$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BL$2),SUMIF(CLASS!$N422:$S422,BL$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BM$2),SUMIF(CLASS!$N422:$S422,BM$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BN$2),SUMIF(CLASS!$N422:$S422,BN$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BO$2),SUMIF(CLASS!$N422:$S422,BO$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BP$2),SUMIF(CLASS!$N422:$S422,BP$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BQ$2),SUMIF(CLASS!$N422:$S422,BQ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BR$2),SUMIF(CLASS!$N422:$S422,BR$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BS$2),SUMIF(CLASS!$N422:$S422,BS$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BT$2),SUMIF(CLASS!$N422:$S422,BT$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BU$2),SUMIF(CLASS!$N422:$S422,BU$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BV$2),SUMIF(CLASS!$N422:$S422,BV$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BW$2),SUMIF(CLASS!$N422:$S422,BW$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BX$2),SUMIF(CLASS!$N422:$S422,BX$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BY$2),SUMIF(CLASS!$N422:$S422,BY$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCT!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BZ$2),SUMIF(CLASS!$N422:$S422,BZ$3,CLASS!$E422:$J422))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A427","v":"~"},{"$f":"ACCOUNTS!B427","v":"~"},{"$f":"ACCOUNTS!C427","v":0},null,null,{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,F$2),SUMIF(CLASS!$N427:$S427,F$3,CLASS!$E427:$J427))","v":0},null,{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,H$2),SUMIF(CLASS!$N427:$S427,H$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,I$2),SUMIF(CLASS!$N427:$S427,I$3,CLASS!$E427:$J427))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AC$2),SUMIF(CLASS!$N427:$S427,AC$3,CLASS!$E427:$J427))","v":0},null,{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AE$2),SUMIF(CLASS!$N427:$S427,AE$3,CLASS!$E427:$J427))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AZ$2),SUMIF(CLASS!$N427:$S427,AZ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BA$2),SUMIF(CLASS!$N427:$S427,BA$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BB$2),SUMIF(CLASS!$N427:$S427,BB$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BC$2),SUMIF(CLASS!$N427:$S427,BC$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BD$2),SUMIF(CLASS!$N427:$S427,BD$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BE$2),SUMIF(CLASS!$N427:$S427,BE$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BF$2),SUMIF(CLASS!$N427:$S427,BF$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BG$2),SUMIF(CLASS!$N427:$S427,BG$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BH$2),SUMIF(CLASS!$N427:$S427,BH$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BI$2),SUMIF(CLASS!$N427:$S427,BI$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BJ$2),SUMIF(CLASS!$N427:$S427,BJ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BK$2),SUMIF(CLASS!$N427:$S427,BK$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BL$2),SUMIF(CLASS!$N427:$S427,BL$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BM$2),SUMIF(CLASS!$N427:$S427,BM$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BN$2),SUMIF(CLASS!$N427:$S427,BN$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BO$2),SUMIF(CLASS!$N427:$S427,BO$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BP$2),SUMIF(CLASS!$N427:$S427,BP$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BQ$2),SUMIF(CLASS!$N427:$S427,BQ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BR$2),SUMIF(CLASS!$N427:$S427,BR$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BS$2),SUMIF(CLASS!$N427:$S427,BS$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BT$2),SUMIF(CLASS!$N427:$S427,BT$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BU$2),SUMIF(CLASS!$N427:$S427,BU$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BV$2),SUMIF(CLASS!$N427:$S427,BV$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BW$2),SUMIF(CLASS!$N427:$S427,BW$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BX$2),SUMIF(CLASS!$N427:$S427,BX$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BY$2),SUMIF(CLASS!$N427:$S427,BY$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCT!$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":"~"},{"$f":"ACCOUNTS!C428","v":0},null,null,{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,F$2),SUMIF(CLASS!$N428:$S428,F$3,CLASS!$E428:$J428))","v":0},null,{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,H$2),SUMIF(CLASS!$N428:$S428,H$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,I$2),SUMIF(CLASS!$N428:$S428,I$3,CLASS!$E428:$J428))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AC$2),SUMIF(CLASS!$N428:$S428,AC$3,CLASS!$E428:$J428))","v":0},null,{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AE$2),SUMIF(CLASS!$N428:$S428,AE$3,CLASS!$E428:$J428))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AZ$2),SUMIF(CLASS!$N428:$S428,AZ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BA$2),SUMIF(CLASS!$N428:$S428,BA$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BB$2),SUMIF(CLASS!$N428:$S428,BB$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BC$2),SUMIF(CLASS!$N428:$S428,BC$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BD$2),SUMIF(CLASS!$N428:$S428,BD$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BE$2),SUMIF(CLASS!$N428:$S428,BE$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BF$2),SUMIF(CLASS!$N428:$S428,BF$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BG$2),SUMIF(CLASS!$N428:$S428,BG$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BH$2),SUMIF(CLASS!$N428:$S428,BH$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BI$2),SUMIF(CLASS!$N428:$S428,BI$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BJ$2),SUMIF(CLASS!$N428:$S428,BJ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BK$2),SUMIF(CLASS!$N428:$S428,BK$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BL$2),SUMIF(CLASS!$N428:$S428,BL$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BM$2),SUMIF(CLASS!$N428:$S428,BM$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BN$2),SUMIF(CLASS!$N428:$S428,BN$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BO$2),SUMIF(CLASS!$N428:$S428,BO$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BP$2),SUMIF(CLASS!$N428:$S428,BP$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BQ$2),SUMIF(CLASS!$N428:$S428,BQ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BR$2),SUMIF(CLASS!$N428:$S428,BR$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BS$2),SUMIF(CLASS!$N428:$S428,BS$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BT$2),SUMIF(CLASS!$N428:$S428,BT$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BU$2),SUMIF(CLASS!$N428:$S428,BU$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BV$2),SUMIF(CLASS!$N428:$S428,BV$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BW$2),SUMIF(CLASS!$N428:$S428,BW$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BX$2),SUMIF(CLASS!$N428:$S428,BX$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BY$2),SUMIF(CLASS!$N428:$S428,BY$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCT!$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]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},null,null,{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,F$2),SUMIF(CLASS!$N433:$S433,F$3,CLASS!$E433:$J433))","v":0},null,{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,H$2),SUMIF(CLASS!$N433:$S433,H$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,I$2),SUMIF(CLASS!$N433:$S433,I$3,CLASS!$E433:$J433))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AC$2),SUMIF(CLASS!$N433:$S433,AC$3,CLASS!$E433:$J433))","v":0},null,{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AE$2),SUMIF(CLASS!$N433:$S433,AE$3,CLASS!$E433:$J433))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AZ$2),SUMIF(CLASS!$N433:$S433,AZ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BA$2),SUMIF(CLASS!$N433:$S433,BA$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BB$2),SUMIF(CLASS!$N433:$S433,BB$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BC$2),SUMIF(CLASS!$N433:$S433,BC$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BD$2),SUMIF(CLASS!$N433:$S433,BD$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BE$2),SUMIF(CLASS!$N433:$S433,BE$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BF$2),SUMIF(CLASS!$N433:$S433,BF$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BG$2),SUMIF(CLASS!$N433:$S433,BG$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BH$2),SUMIF(CLASS!$N433:$S433,BH$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BI$2),SUMIF(CLASS!$N433:$S433,BI$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BJ$2),SUMIF(CLASS!$N433:$S433,BJ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BK$2),SUMIF(CLASS!$N433:$S433,BK$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BL$2),SUMIF(CLASS!$N433:$S433,BL$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BM$2),SUMIF(CLASS!$N433:$S433,BM$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BN$2),SUMIF(CLASS!$N433:$S433,BN$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BO$2),SUMIF(CLASS!$N433:$S433,BO$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BP$2),SUMIF(CLASS!$N433:$S433,BP$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BQ$2),SUMIF(CLASS!$N433:$S433,BQ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BR$2),SUMIF(CLASS!$N433:$S433,BR$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BS$2),SUMIF(CLASS!$N433:$S433,BS$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BT$2),SUMIF(CLASS!$N433:$S433,BT$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BU$2),SUMIF(CLASS!$N433:$S433,BU$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BV$2),SUMIF(CLASS!$N433:$S433,BV$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BW$2),SUMIF(CLASS!$N433:$S433,BW$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BX$2),SUMIF(CLASS!$N433:$S433,BX$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BY$2),SUMIF(CLASS!$N433:$S433,BY$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCT!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BZ$2),SUMIF(CLASS!$N433:$S433,BZ$3,CLASS!$E433:$J433))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CC433:CH433)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CK433:CP433)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CS433:CX433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DA433:DF433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DI433:DN433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DQ433:DV433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DY433:ED433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EG433:EL433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EO433:ET433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EW433:FB433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(FE433:FJ433)","v":0},0]
[null,{"$f":"ACCOUNTS!B438","v":"Production Labor Exp - Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B444","v":"Transmission Labor Exp"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A449","v":"~"},{"$f":"ACCOUNTS!B449","v":"~"},{"$f":"ACCOUNTS!C449","v":0},null,null,{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,F$2),SUMIF(CLASS!$N449:$S449,F$3,CLASS!$E449:$J449))","v":0},null,{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,H$2),SUMIF(CLASS!$N449:$S449,H$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,I$2),SUMIF(CLASS!$N449:$S449,I$3,CLASS!$E449:$J449))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AC$2),SUMIF(CLASS!$N449:$S449,AC$3,CLASS!$E449:$J449))","v":0},null,{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AE$2),SUMIF(CLASS!$N449:$S449,AE$3,CLASS!$E449:$J449))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AZ$2),SUMIF(CLASS!$N449:$S449,AZ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BA$2),SUMIF(CLASS!$N449:$S449,BA$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BB$2),SUMIF(CLASS!$N449:$S449,BB$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BC$2),SUMIF(CLASS!$N449:$S449,BC$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BD$2),SUMIF(CLASS!$N449:$S449,BD$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BE$2),SUMIF(CLASS!$N449:$S449,BE$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BF$2),SUMIF(CLASS!$N449:$S449,BF$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BG$2),SUMIF(CLASS!$N449:$S449,BG$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BH$2),SUMIF(CLASS!$N449:$S449,BH$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BI$2),SUMIF(CLASS!$N449:$S449,BI$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BJ$2),SUMIF(CLASS!$N449:$S449,BJ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BK$2),SUMIF(CLASS!$N449:$S449,BK$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BL$2),SUMIF(CLASS!$N449:$S449,BL$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BM$2),SUMIF(CLASS!$N449:$S449,BM$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BN$2),SUMIF(CLASS!$N449:$S449,BN$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BO$2),SUMIF(CLASS!$N449:$S449,BO$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BP$2),SUMIF(CLASS!$N449:$S449,BP$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BQ$2),SUMIF(CLASS!$N449:$S449,BQ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BR$2),SUMIF(CLASS!$N449:$S449,BR$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BS$2),SUMIF(CLASS!$N449:$S449,BS$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BT$2),SUMIF(CLASS!$N449:$S449,BT$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BU$2),SUMIF(CLASS!$N449:$S449,BU$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BV$2),SUMIF(CLASS!$N449:$S449,BV$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BW$2),SUMIF(CLASS!$N449:$S449,BW$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BX$2),SUMIF(CLASS!$N449:$S449,BX$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BY$2),SUMIF(CLASS!$N449:$S449,BY$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCT!$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!A454","v":"~"},{"$f":"ACCOUNTS!B454","v":"~"},{"$f":"ACCOUNTS!C454","v":0},null,null,{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,F$2),SUMIF(CLASS!$N454:$S454,F$3,CLASS!$E454:$J454))","v":0},null,{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,H$2),SUMIF(CLASS!$N454:$S454,H$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,I$2),SUMIF(CLASS!$N454:$S454,I$3,CLASS!$E454:$J454))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AC$2),SUMIF(CLASS!$N454:$S454,AC$3,CLASS!$E454:$J454))","v":0},null,{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AE$2),SUMIF(CLASS!$N454:$S454,AE$3,CLASS!$E454:$J454))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AZ$2),SUMIF(CLASS!$N454:$S454,AZ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BA$2),SUMIF(CLASS!$N454:$S454,BA$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BB$2),SUMIF(CLASS!$N454:$S454,BB$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BC$2),SUMIF(CLASS!$N454:$S454,BC$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BD$2),SUMIF(CLASS!$N454:$S454,BD$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BE$2),SUMIF(CLASS!$N454:$S454,BE$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BF$2),SUMIF(CLASS!$N454:$S454,BF$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BG$2),SUMIF(CLASS!$N454:$S454,BG$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BH$2),SUMIF(CLASS!$N454:$S454,BH$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BI$2),SUMIF(CLASS!$N454:$S454,BI$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BJ$2),SUMIF(CLASS!$N454:$S454,BJ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BK$2),SUMIF(CLASS!$N454:$S454,BK$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BL$2),SUMIF(CLASS!$N454:$S454,BL$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BM$2),SUMIF(CLASS!$N454:$S454,BM$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BN$2),SUMIF(CLASS!$N454:$S454,BN$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BO$2),SUMIF(CLASS!$N454:$S454,BO$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BP$2),SUMIF(CLASS!$N454:$S454,BP$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BQ$2),SUMIF(CLASS!$N454:$S454,BQ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BR$2),SUMIF(CLASS!$N454:$S454,BR$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BS$2),SUMIF(CLASS!$N454:$S454,BS$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BT$2),SUMIF(CLASS!$N454:$S454,BT$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BU$2),SUMIF(CLASS!$N454:$S454,BU$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BV$2),SUMIF(CLASS!$N454:$S454,BV$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BW$2),SUMIF(CLASS!$N454:$S454,BW$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BX$2),SUMIF(CLASS!$N454:$S454,BX$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BY$2),SUMIF(CLASS!$N454:$S454,BY$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCT!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BZ$2),SUMIF(CLASS!$N454:$S454,BZ$3,CLASS!$E454:$J454))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A459","v":"S102"},{"$f":"ACCOUNTS!B459","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C459","v":28292537.446778752},null,null,{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,F$2),SUMIF(CLASS!$N459:$S459,F$3,CLASS!$E459:$J459))","v":0},null,{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,H$2),SUMIF(CLASS!$N459:$S459,H$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,I$2),SUMIF(CLASS!$N459:$S459,I$3,CLASS!$E459:$J459))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AC$2),SUMIF(CLASS!$N459:$S459,AC$3,CLASS!$E459:$J459))","v":0},null,{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AE$2),SUMIF(CLASS!$N459:$S459,AE$3,CLASS!$E459:$J459))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AZ$2),SUMIF(CLASS!$N459:$S459,AZ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BA$2),SUMIF(CLASS!$N459:$S459,BA$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BB$2),SUMIF(CLASS!$N459:$S459,BB$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BC$2),SUMIF(CLASS!$N459:$S459,BC$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BD$2),SUMIF(CLASS!$N459:$S459,BD$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BE$2),SUMIF(CLASS!$N459:$S459,BE$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BF$2),SUMIF(CLASS!$N459:$S459,BF$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BG$2),SUMIF(CLASS!$N459:$S459,BG$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BH$2),SUMIF(CLASS!$N459:$S459,BH$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BI$2),SUMIF(CLASS!$N459:$S459,BI$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BJ$2),SUMIF(CLASS!$N459:$S459,BJ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BK$2),SUMIF(CLASS!$N459:$S459,BK$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BL$2),SUMIF(CLASS!$N459:$S459,BL$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BM$2),SUMIF(CLASS!$N459:$S459,BM$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BN$2),SUMIF(CLASS!$N459:$S459,BN$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BO$2),SUMIF(CLASS!$N459:$S459,BO$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BP$2),SUMIF(CLASS!$N459:$S459,BP$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BQ$2),SUMIF(CLASS!$N459:$S459,BQ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BR$2),SUMIF(CLASS!$N459:$S459,BR$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BS$2),SUMIF(CLASS!$N459:$S459,BS$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BT$2),SUMIF(CLASS!$N459:$S459,BT$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BU$2),SUMIF(CLASS!$N459:$S459,BU$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BV$2),SUMIF(CLASS!$N459:$S459,BV$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BW$2),SUMIF(CLASS!$N459:$S459,BW$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BX$2),SUMIF(CLASS!$N459:$S459,BX$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BY$2),SUMIF(CLASS!$N459:$S459,BY$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCT!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BZ$2),SUMIF(CLASS!$N459:$S459,BZ$3,CLASS!$E459:$J459))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E459:$BL459)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CC459:CH459)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E459:$BL459)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CK459:CP459)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E459:$BL459)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CS459:CX459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DA459:DF459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DI459:DN459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DQ459:DV459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DY459:ED459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EG459:EL459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EO459:ET459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EW459:FB459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(FE459:FJ459)","v":0},-28292537.399999999]
[{"$f":"ACCOUNTS!A460","v":"~"},{"$f":"ACCOUNTS!B460","v":"~"},{"$f":"ACCOUNTS!C460","v":0},null,null,{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,F$2),SUMIF(CLASS!$N460:$S460,F$3,CLASS!$E460:$J460))","v":0},null,{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,H$2),SUMIF(CLASS!$N460:$S460,H$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,I$2),SUMIF(CLASS!$N460:$S460,I$3,CLASS!$E460:$J460))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AC$2),SUMIF(CLASS!$N460:$S460,AC$3,CLASS!$E460:$J460))","v":0},null,{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AE$2),SUMIF(CLASS!$N460:$S460,AE$3,CLASS!$E460:$J460))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AZ$2),SUMIF(CLASS!$N460:$S460,AZ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BA$2),SUMIF(CLASS!$N460:$S460,BA$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BB$2),SUMIF(CLASS!$N460:$S460,BB$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BC$2),SUMIF(CLASS!$N460:$S460,BC$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BD$2),SUMIF(CLASS!$N460:$S460,BD$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BE$2),SUMIF(CLASS!$N460:$S460,BE$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BF$2),SUMIF(CLASS!$N460:$S460,BF$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BG$2),SUMIF(CLASS!$N460:$S460,BG$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BH$2),SUMIF(CLASS!$N460:$S460,BH$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BI$2),SUMIF(CLASS!$N460:$S460,BI$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BJ$2),SUMIF(CLASS!$N460:$S460,BJ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BK$2),SUMIF(CLASS!$N460:$S460,BK$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BL$2),SUMIF(CLASS!$N460:$S460,BL$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BM$2),SUMIF(CLASS!$N460:$S460,BM$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BN$2),SUMIF(CLASS!$N460:$S460,BN$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BO$2),SUMIF(CLASS!$N460:$S460,BO$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BP$2),SUMIF(CLASS!$N460:$S460,BP$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BQ$2),SUMIF(CLASS!$N460:$S460,BQ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BR$2),SUMIF(CLASS!$N460:$S460,BR$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BS$2),SUMIF(CLASS!$N460:$S460,BS$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BT$2),SUMIF(CLASS!$N460:$S460,BT$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BU$2),SUMIF(CLASS!$N460:$S460,BU$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BV$2),SUMIF(CLASS!$N460:$S460,BV$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BW$2),SUMIF(CLASS!$N460:$S460,BW$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BX$2),SUMIF(CLASS!$N460:$S460,BX$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BY$2),SUMIF(CLASS!$N460:$S460,BY$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCT!$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!A465","v":"~"},{"$f":"ACCOUNTS!B465","v":"~"},{"$f":"ACCOUNTS!C465","v":0},null,null,{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,F$2),SUMIF(CLASS!$N465:$S465,F$3,CLASS!$E465:$J465))","v":0},null,{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,H$2),SUMIF(CLASS!$N465:$S465,H$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,I$2),SUMIF(CLASS!$N465:$S465,I$3,CLASS!$E465:$J465))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AC$2),SUMIF(CLASS!$N465:$S465,AC$3,CLASS!$E465:$J465))","v":0},null,{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AE$2),SUMIF(CLASS!$N465:$S465,AE$3,CLASS!$E465:$J465))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AZ$2),SUMIF(CLASS!$N465:$S465,AZ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BA$2),SUMIF(CLASS!$N465:$S465,BA$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BB$2),SUMIF(CLASS!$N465:$S465,BB$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BC$2),SUMIF(CLASS!$N465:$S465,BC$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BD$2),SUMIF(CLASS!$N465:$S465,BD$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BE$2),SUMIF(CLASS!$N465:$S465,BE$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BF$2),SUMIF(CLASS!$N465:$S465,BF$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BG$2),SUMIF(CLASS!$N465:$S465,BG$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BH$2),SUMIF(CLASS!$N465:$S465,BH$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BI$2),SUMIF(CLASS!$N465:$S465,BI$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BJ$2),SUMIF(CLASS!$N465:$S465,BJ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BK$2),SUMIF(CLASS!$N465:$S465,BK$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BL$2),SUMIF(CLASS!$N465:$S465,BL$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BM$2),SUMIF(CLASS!$N465:$S465,BM$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BN$2),SUMIF(CLASS!$N465:$S465,BN$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BO$2),SUMIF(CLASS!$N465:$S465,BO$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BP$2),SUMIF(CLASS!$N465:$S465,BP$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BQ$2),SUMIF(CLASS!$N465:$S465,BQ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BR$2),SUMIF(CLASS!$N465:$S465,BR$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BS$2),SUMIF(CLASS!$N465:$S465,BS$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BT$2),SUMIF(CLASS!$N465:$S465,BT$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BU$2),SUMIF(CLASS!$N465:$S465,BU$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BV$2),SUMIF(CLASS!$N465:$S465,BV$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BW$2),SUMIF(CLASS!$N465:$S465,BW$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BX$2),SUMIF(CLASS!$N465:$S465,BX$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BY$2),SUMIF(CLASS!$N465:$S465,BY$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCT!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BZ$2),SUMIF(CLASS!$N465:$S465,BZ$3,CLASS!$E465:$J465))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A475","v":"~"},{"$f":"ACCOUNTS!B475","v":"~"},{"$f":"ACCOUNTS!C475","v":0},null,null,{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,F$2),SUMIF(CLASS!$N475:$S475,F$3,CLASS!$E475:$J475))","v":0},null,{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,H$2),SUMIF(CLASS!$N475:$S475,H$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,I$2),SUMIF(CLASS!$N475:$S475,I$3,CLASS!$E475:$J475))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AC$2),SUMIF(CLASS!$N475:$S475,AC$3,CLASS!$E475:$J475))","v":0},null,{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AE$2),SUMIF(CLASS!$N475:$S475,AE$3,CLASS!$E475:$J475))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AZ$2),SUMIF(CLASS!$N475:$S475,AZ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BA$2),SUMIF(CLASS!$N475:$S475,BA$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BB$2),SUMIF(CLASS!$N475:$S475,BB$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BC$2),SUMIF(CLASS!$N475:$S475,BC$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BD$2),SUMIF(CLASS!$N475:$S475,BD$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BE$2),SUMIF(CLASS!$N475:$S475,BE$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BF$2),SUMIF(CLASS!$N475:$S475,BF$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BG$2),SUMIF(CLASS!$N475:$S475,BG$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BH$2),SUMIF(CLASS!$N475:$S475,BH$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BI$2),SUMIF(CLASS!$N475:$S475,BI$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BJ$2),SUMIF(CLASS!$N475:$S475,BJ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BK$2),SUMIF(CLASS!$N475:$S475,BK$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BL$2),SUMIF(CLASS!$N475:$S475,BL$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BM$2),SUMIF(CLASS!$N475:$S475,BM$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BN$2),SUMIF(CLASS!$N475:$S475,BN$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BO$2),SUMIF(CLASS!$N475:$S475,BO$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BP$2),SUMIF(CLASS!$N475:$S475,BP$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BQ$2),SUMIF(CLASS!$N475:$S475,BQ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BR$2),SUMIF(CLASS!$N475:$S475,BR$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BS$2),SUMIF(CLASS!$N475:$S475,BS$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BT$2),SUMIF(CLASS!$N475:$S475,BT$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BU$2),SUMIF(CLASS!$N475:$S475,BU$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BV$2),SUMIF(CLASS!$N475:$S475,BV$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BW$2),SUMIF(CLASS!$N475:$S475,BW$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BX$2),SUMIF(CLASS!$N475:$S475,BX$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BY$2),SUMIF(CLASS!$N475:$S475,BY$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCT!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BZ$2),SUMIF(CLASS!$N475:$S475,BZ$3,CLASS!$E475:$J475))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A476","v":"~"},{"$f":"ACCOUNTS!B476","v":"~"},{"$f":"ACCOUNTS!C476","v":0},null,null,{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,F$2),SUMIF(CLASS!$N476:$S476,F$3,CLASS!$E476:$J476))","v":0},null,{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,H$2),SUMIF(CLASS!$N476:$S476,H$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,I$2),SUMIF(CLASS!$N476:$S476,I$3,CLASS!$E476:$J476))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AC$2),SUMIF(CLASS!$N476:$S476,AC$3,CLASS!$E476:$J476))","v":0},null,{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AE$2),SUMIF(CLASS!$N476:$S476,AE$3,CLASS!$E476:$J476))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AZ$2),SUMIF(CLASS!$N476:$S476,AZ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BA$2),SUMIF(CLASS!$N476:$S476,BA$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BB$2),SUMIF(CLASS!$N476:$S476,BB$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BC$2),SUMIF(CLASS!$N476:$S476,BC$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BD$2),SUMIF(CLASS!$N476:$S476,BD$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BE$2),SUMIF(CLASS!$N476:$S476,BE$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BF$2),SUMIF(CLASS!$N476:$S476,BF$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BG$2),SUMIF(CLASS!$N476:$S476,BG$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BH$2),SUMIF(CLASS!$N476:$S476,BH$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BI$2),SUMIF(CLASS!$N476:$S476,BI$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BJ$2),SUMIF(CLASS!$N476:$S476,BJ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BK$2),SUMIF(CLASS!$N476:$S476,BK$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BL$2),SUMIF(CLASS!$N476:$S476,BL$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BM$2),SUMIF(CLASS!$N476:$S476,BM$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BN$2),SUMIF(CLASS!$N476:$S476,BN$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BO$2),SUMIF(CLASS!$N476:$S476,BO$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BP$2),SUMIF(CLASS!$N476:$S476,BP$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BQ$2),SUMIF(CLASS!$N476:$S476,BQ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BR$2),SUMIF(CLASS!$N476:$S476,BR$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BS$2),SUMIF(CLASS!$N476:$S476,BS$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BT$2),SUMIF(CLASS!$N476:$S476,BT$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BU$2),SUMIF(CLASS!$N476:$S476,BU$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BV$2),SUMIF(CLASS!$N476:$S476,BV$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BW$2),SUMIF(CLASS!$N476:$S476,BW$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BX$2),SUMIF(CLASS!$N476:$S476,BX$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BY$2),SUMIF(CLASS!$N476:$S476,BY$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCT!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BZ$2),SUMIF(CLASS!$N476:$S476,BZ$3,CLASS!$E476:$J476))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B481","v":"Customer Service & Information Labor Expense"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},null,null,{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,F$2),SUMIF(CLASS!$N486:$S486,F$3,CLASS!$E486:$J486))","v":0},null,{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,H$2),SUMIF(CLASS!$N486:$S486,H$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,I$2),SUMIF(CLASS!$N486:$S486,I$3,CLASS!$E486:$J486))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AC$2),SUMIF(CLASS!$N486:$S486,AC$3,CLASS!$E486:$J486))","v":0},null,{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AE$2),SUMIF(CLASS!$N486:$S486,AE$3,CLASS!$E486:$J486))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AZ$2),SUMIF(CLASS!$N486:$S486,AZ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BA$2),SUMIF(CLASS!$N486:$S486,BA$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BB$2),SUMIF(CLASS!$N486:$S486,BB$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BC$2),SUMIF(CLASS!$N486:$S486,BC$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BD$2),SUMIF(CLASS!$N486:$S486,BD$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BE$2),SUMIF(CLASS!$N486:$S486,BE$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BF$2),SUMIF(CLASS!$N486:$S486,BF$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BG$2),SUMIF(CLASS!$N486:$S486,BG$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BH$2),SUMIF(CLASS!$N486:$S486,BH$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BI$2),SUMIF(CLASS!$N486:$S486,BI$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BJ$2),SUMIF(CLASS!$N486:$S486,BJ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BK$2),SUMIF(CLASS!$N486:$S486,BK$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BL$2),SUMIF(CLASS!$N486:$S486,BL$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BM$2),SUMIF(CLASS!$N486:$S486,BM$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BN$2),SUMIF(CLASS!$N486:$S486,BN$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BO$2),SUMIF(CLASS!$N486:$S486,BO$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BP$2),SUMIF(CLASS!$N486:$S486,BP$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BQ$2),SUMIF(CLASS!$N486:$S486,BQ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BR$2),SUMIF(CLASS!$N486:$S486,BR$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BS$2),SUMIF(CLASS!$N486:$S486,BS$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BT$2),SUMIF(CLASS!$N486:$S486,BT$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BU$2),SUMIF(CLASS!$N486:$S486,BU$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BV$2),SUMIF(CLASS!$N486:$S486,BV$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BW$2),SUMIF(CLASS!$N486:$S486,BW$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BX$2),SUMIF(CLASS!$N486:$S486,BX$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BY$2),SUMIF(CLASS!$N486:$S486,BY$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCT!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BZ$2),SUMIF(CLASS!$N486:$S486,BZ$3,CLASS!$E486:$J486))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC486:CH486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK486:CP486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS486:CX486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA486:DF486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI486:DN486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ486:DV486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY486:ED486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG486:EL486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO486:ET486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW486:FB486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE486:FJ486)","v":0},0]
[null,{"$f":"ACCOUNTS!B491","v":"76 Gathering Labor Expense - Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A492","v":"~"},{"$f":"ACCOUNTS!B492","v":"~"},{"$f":"ACCOUNTS!C492","v":0},null,null,{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,F$2),SUMIF(CLASS!$N492:$S492,F$3,CLASS!$E492:$J492))","v":0},null,{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,H$2),SUMIF(CLASS!$N492:$S492,H$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,I$2),SUMIF(CLASS!$N492:$S492,I$3,CLASS!$E492:$J492))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AC$2),SUMIF(CLASS!$N492:$S492,AC$3,CLASS!$E492:$J492))","v":0},null,{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AE$2),SUMIF(CLASS!$N492:$S492,AE$3,CLASS!$E492:$J492))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AZ$2),SUMIF(CLASS!$N492:$S492,AZ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BA$2),SUMIF(CLASS!$N492:$S492,BA$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BB$2),SUMIF(CLASS!$N492:$S492,BB$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BC$2),SUMIF(CLASS!$N492:$S492,BC$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BD$2),SUMIF(CLASS!$N492:$S492,BD$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BE$2),SUMIF(CLASS!$N492:$S492,BE$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BF$2),SUMIF(CLASS!$N492:$S492,BF$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BG$2),SUMIF(CLASS!$N492:$S492,BG$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BH$2),SUMIF(CLASS!$N492:$S492,BH$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BI$2),SUMIF(CLASS!$N492:$S492,BI$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BJ$2),SUMIF(CLASS!$N492:$S492,BJ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BK$2),SUMIF(CLASS!$N492:$S492,BK$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BL$2),SUMIF(CLASS!$N492:$S492,BL$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BM$2),SUMIF(CLASS!$N492:$S492,BM$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BN$2),SUMIF(CLASS!$N492:$S492,BN$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BO$2),SUMIF(CLASS!$N492:$S492,BO$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BP$2),SUMIF(CLASS!$N492:$S492,BP$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BQ$2),SUMIF(CLASS!$N492:$S492,BQ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BR$2),SUMIF(CLASS!$N492:$S492,BR$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BS$2),SUMIF(CLASS!$N492:$S492,BS$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BT$2),SUMIF(CLASS!$N492:$S492,BT$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BU$2),SUMIF(CLASS!$N492:$S492,BU$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BV$2),SUMIF(CLASS!$N492:$S492,BV$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BW$2),SUMIF(CLASS!$N492:$S492,BW$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BX$2),SUMIF(CLASS!$N492:$S492,BX$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BY$2),SUMIF(CLASS!$N492:$S492,BY$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCT!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BZ$2),SUMIF(CLASS!$N492:$S492,BZ$3,CLASS!$E492:$J492))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CC492:CH492)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CK492:CP492)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CS492:CX492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DA492:DF492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DI492:DN492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DQ492:DV492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DY492:ED492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EG492:EL492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EO492:ET492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EW492:FB492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(FE492:FJ492)","v":0},0]
[null,{"$f":"ACCOUNTS!B497","v":"Sub-total"},{"$f":"SUM(C492:C496)","v":0},null,null,{"$f":"SUM(F492:F496)","v":0},null,{"$f":"SUM(H492:H496)","v":0},{"$f":"SUM(I492:I496)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC492:AC496)","v":0},null,{"$f":"SUM(AE492:AE496)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ492:AZ496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC492:CC496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK492:CK496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS492:CS496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA492:DA496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI492:DI496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ492:DQ496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY492:DY496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG492:EG496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO492:EO496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW492:EW496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE492:FE496)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$f":"ACCOUNTS!C501","v":0},null,null,{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,F$2),SUMIF(CLASS!$N501:$S501,F$3,CLASS!$E501:$J501))","v":0},null,{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,H$2),SUMIF(CLASS!$N501:$S501,H$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,I$2),SUMIF(CLASS!$N501:$S501,I$3,CLASS!$E501:$J501))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AC$2),SUMIF(CLASS!$N501:$S501,AC$3,CLASS!$E501:$J501))","v":0},null,{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AE$2),SUMIF(CLASS!$N501:$S501,AE$3,CLASS!$E501:$J501))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AZ$2),SUMIF(CLASS!$N501:$S501,AZ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BA$2),SUMIF(CLASS!$N501:$S501,BA$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BB$2),SUMIF(CLASS!$N501:$S501,BB$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BC$2),SUMIF(CLASS!$N501:$S501,BC$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BD$2),SUMIF(CLASS!$N501:$S501,BD$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BE$2),SUMIF(CLASS!$N501:$S501,BE$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BF$2),SUMIF(CLASS!$N501:$S501,BF$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BG$2),SUMIF(CLASS!$N501:$S501,BG$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BH$2),SUMIF(CLASS!$N501:$S501,BH$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BI$2),SUMIF(CLASS!$N501:$S501,BI$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BJ$2),SUMIF(CLASS!$N501:$S501,BJ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BK$2),SUMIF(CLASS!$N501:$S501,BK$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BL$2),SUMIF(CLASS!$N501:$S501,BL$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BM$2),SUMIF(CLASS!$N501:$S501,BM$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BN$2),SUMIF(CLASS!$N501:$S501,BN$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BO$2),SUMIF(CLASS!$N501:$S501,BO$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BP$2),SUMIF(CLASS!$N501:$S501,BP$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BQ$2),SUMIF(CLASS!$N501:$S501,BQ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BR$2),SUMIF(CLASS!$N501:$S501,BR$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BS$2),SUMIF(CLASS!$N501:$S501,BS$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BT$2),SUMIF(CLASS!$N501:$S501,BT$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BU$2),SUMIF(CLASS!$N501:$S501,BU$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BV$2),SUMIF(CLASS!$N501:$S501,BV$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BW$2),SUMIF(CLASS!$N501:$S501,BW$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BX$2),SUMIF(CLASS!$N501:$S501,BX$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BY$2),SUMIF(CLASS!$N501:$S501,BY$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCT!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BZ$2),SUMIF(CLASS!$N501:$S501,BZ$3,CLASS!$E501:$J501))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC501:CH501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK501:CP501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS501:CX501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA501:DF501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI501:DN501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ501:DV501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY501:ED501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG501:EL501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO501:ET501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW501:FB501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE501:FJ501)","v":0},0]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},null,null,{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,F$2),SUMIF(CLASS!$N508:$S508,F$3,CLASS!$E508:$J508))","v":0},null,{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,H$2),SUMIF(CLASS!$N508:$S508,H$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,I$2),SUMIF(CLASS!$N508:$S508,I$3,CLASS!$E508:$J508))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AC$2),SUMIF(CLASS!$N508:$S508,AC$3,CLASS!$E508:$J508))","v":0},null,{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AE$2),SUMIF(CLASS!$N508:$S508,AE$3,CLASS!$E508:$J508))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AZ$2),SUMIF(CLASS!$N508:$S508,AZ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BA$2),SUMIF(CLASS!$N508:$S508,BA$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BB$2),SUMIF(CLASS!$N508:$S508,BB$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BC$2),SUMIF(CLASS!$N508:$S508,BC$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BD$2),SUMIF(CLASS!$N508:$S508,BD$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BE$2),SUMIF(CLASS!$N508:$S508,BE$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BF$2),SUMIF(CLASS!$N508:$S508,BF$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BG$2),SUMIF(CLASS!$N508:$S508,BG$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BH$2),SUMIF(CLASS!$N508:$S508,BH$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BI$2),SUMIF(CLASS!$N508:$S508,BI$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BJ$2),SUMIF(CLASS!$N508:$S508,BJ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BK$2),SUMIF(CLASS!$N508:$S508,BK$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BL$2),SUMIF(CLASS!$N508:$S508,BL$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BM$2),SUMIF(CLASS!$N508:$S508,BM$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BN$2),SUMIF(CLASS!$N508:$S508,BN$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BO$2),SUMIF(CLASS!$N508:$S508,BO$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BP$2),SUMIF(CLASS!$N508:$S508,BP$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BQ$2),SUMIF(CLASS!$N508:$S508,BQ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BR$2),SUMIF(CLASS!$N508:$S508,BR$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BS$2),SUMIF(CLASS!$N508:$S508,BS$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BT$2),SUMIF(CLASS!$N508:$S508,BT$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BU$2),SUMIF(CLASS!$N508:$S508,BU$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BV$2),SUMIF(CLASS!$N508:$S508,BV$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BW$2),SUMIF(CLASS!$N508:$S508,BW$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BX$2),SUMIF(CLASS!$N508:$S508,BX$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BY$2),SUMIF(CLASS!$N508:$S508,BY$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCT!$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]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"ACCOUNTS!C509","v":0},null,null,{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,F$2),SUMIF(CLASS!$N509:$S509,F$3,CLASS!$E509:$J509))","v":0},null,{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,H$2),SUMIF(CLASS!$N509:$S509,H$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,I$2),SUMIF(CLASS!$N509:$S509,I$3,CLASS!$E509:$J509))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AC$2),SUMIF(CLASS!$N509:$S509,AC$3,CLASS!$E509:$J509))","v":0},null,{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AE$2),SUMIF(CLASS!$N509:$S509,AE$3,CLASS!$E509:$J509))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AZ$2),SUMIF(CLASS!$N509:$S509,AZ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BA$2),SUMIF(CLASS!$N509:$S509,BA$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BB$2),SUMIF(CLASS!$N509:$S509,BB$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BC$2),SUMIF(CLASS!$N509:$S509,BC$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BD$2),SUMIF(CLASS!$N509:$S509,BD$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BE$2),SUMIF(CLASS!$N509:$S509,BE$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BF$2),SUMIF(CLASS!$N509:$S509,BF$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BG$2),SUMIF(CLASS!$N509:$S509,BG$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BH$2),SUMIF(CLASS!$N509:$S509,BH$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BI$2),SUMIF(CLASS!$N509:$S509,BI$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BJ$2),SUMIF(CLASS!$N509:$S509,BJ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BK$2),SUMIF(CLASS!$N509:$S509,BK$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BL$2),SUMIF(CLASS!$N509:$S509,BL$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BM$2),SUMIF(CLASS!$N509:$S509,BM$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BN$2),SUMIF(CLASS!$N509:$S509,BN$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BO$2),SUMIF(CLASS!$N509:$S509,BO$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BP$2),SUMIF(CLASS!$N509:$S509,BP$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BQ$2),SUMIF(CLASS!$N509:$S509,BQ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BR$2),SUMIF(CLASS!$N509:$S509,BR$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BS$2),SUMIF(CLASS!$N509:$S509,BS$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BT$2),SUMIF(CLASS!$N509:$S509,BT$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BU$2),SUMIF(CLASS!$N509:$S509,BU$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BV$2),SUMIF(CLASS!$N509:$S509,BV$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BW$2),SUMIF(CLASS!$N509:$S509,BW$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BX$2),SUMIF(CLASS!$N509:$S509,BX$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BY$2),SUMIF(CLASS!$N509:$S509,BY$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCT!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BZ$2),SUMIF(CLASS!$N509:$S509,BZ$3,CLASS!$E509:$J509))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC509:CH509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK509:CP509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS509:CX509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA509:DF509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI509:DN509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ509:DV509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY509:ED509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG509:EL509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO509:ET509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW509:FB509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE509:FJ509)","v":0},0]
[{"$f":"ACCOUNTS!A514","v":"~"},{"$f":"ACCOUNTS!B514","v":"~"},{"$f":"ACCOUNTS!C514","v":0},null,null,{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,F$2),SUMIF(CLASS!$N514:$S514,F$3,CLASS!$E514:$J514))","v":0},null,{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,H$2),SUMIF(CLASS!$N514:$S514,H$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,I$2),SUMIF(CLASS!$N514:$S514,I$3,CLASS!$E514:$J514))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AC$2),SUMIF(CLASS!$N514:$S514,AC$3,CLASS!$E514:$J514))","v":0},null,{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AE$2),SUMIF(CLASS!$N514:$S514,AE$3,CLASS!$E514:$J514))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AZ$2),SUMIF(CLASS!$N514:$S514,AZ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BA$2),SUMIF(CLASS!$N514:$S514,BA$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BB$2),SUMIF(CLASS!$N514:$S514,BB$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BC$2),SUMIF(CLASS!$N514:$S514,BC$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BD$2),SUMIF(CLASS!$N514:$S514,BD$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BE$2),SUMIF(CLASS!$N514:$S514,BE$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BF$2),SUMIF(CLASS!$N514:$S514,BF$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BG$2),SUMIF(CLASS!$N514:$S514,BG$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BH$2),SUMIF(CLASS!$N514:$S514,BH$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BI$2),SUMIF(CLASS!$N514:$S514,BI$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BJ$2),SUMIF(CLASS!$N514:$S514,BJ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BK$2),SUMIF(CLASS!$N514:$S514,BK$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BL$2),SUMIF(CLASS!$N514:$S514,BL$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BM$2),SUMIF(CLASS!$N514:$S514,BM$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BN$2),SUMIF(CLASS!$N514:$S514,BN$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BO$2),SUMIF(CLASS!$N514:$S514,BO$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BP$2),SUMIF(CLASS!$N514:$S514,BP$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BQ$2),SUMIF(CLASS!$N514:$S514,BQ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BR$2),SUMIF(CLASS!$N514:$S514,BR$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BS$2),SUMIF(CLASS!$N514:$S514,BS$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BT$2),SUMIF(CLASS!$N514:$S514,BT$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BU$2),SUMIF(CLASS!$N514:$S514,BU$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BV$2),SUMIF(CLASS!$N514:$S514,BV$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BW$2),SUMIF(CLASS!$N514:$S514,BW$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BX$2),SUMIF(CLASS!$N514:$S514,BX$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BY$2),SUMIF(CLASS!$N514:$S514,BY$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCT!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BZ$2),SUMIF(CLASS!$N514:$S514,BZ$3,CLASS!$E514:$J514))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC514:CH514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK514:CP514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS514:CX514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA514:DF514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI514:DN514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ514:DV514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY514:ED514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG514:EL514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO514:ET514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW514:FB514)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A519","v":"~"},{"$f":"ACCOUNTS!B519","v":"~"},{"$f":"ACCOUNTS!C519","v":0},null,null,{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,F$2),SUMIF(CLASS!$N519:$S519,F$3,CLASS!$E519:$J519))","v":0},null,{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,H$2),SUMIF(CLASS!$N519:$S519,H$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,I$2),SUMIF(CLASS!$N519:$S519,I$3,CLASS!$E519:$J519))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AC$2),SUMIF(CLASS!$N519:$S519,AC$3,CLASS!$E519:$J519))","v":0},null,{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AE$2),SUMIF(CLASS!$N519:$S519,AE$3,CLASS!$E519:$J519))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AZ$2),SUMIF(CLASS!$N519:$S519,AZ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BA$2),SUMIF(CLASS!$N519:$S519,BA$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BB$2),SUMIF(CLASS!$N519:$S519,BB$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BC$2),SUMIF(CLASS!$N519:$S519,BC$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BD$2),SUMIF(CLASS!$N519:$S519,BD$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BE$2),SUMIF(CLASS!$N519:$S519,BE$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BF$2),SUMIF(CLASS!$N519:$S519,BF$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BG$2),SUMIF(CLASS!$N519:$S519,BG$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BH$2),SUMIF(CLASS!$N519:$S519,BH$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BI$2),SUMIF(CLASS!$N519:$S519,BI$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BJ$2),SUMIF(CLASS!$N519:$S519,BJ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BK$2),SUMIF(CLASS!$N519:$S519,BK$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BL$2),SUMIF(CLASS!$N519:$S519,BL$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BM$2),SUMIF(CLASS!$N519:$S519,BM$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BN$2),SUMIF(CLASS!$N519:$S519,BN$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BO$2),SUMIF(CLASS!$N519:$S519,BO$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BP$2),SUMIF(CLASS!$N519:$S519,BP$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BQ$2),SUMIF(CLASS!$N519:$S519,BQ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BR$2),SUMIF(CLASS!$N519:$S519,BR$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BS$2),SUMIF(CLASS!$N519:$S519,BS$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BT$2),SUMIF(CLASS!$N519:$S519,BT$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BU$2),SUMIF(CLASS!$N519:$S519,BU$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BV$2),SUMIF(CLASS!$N519:$S519,BV$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BW$2),SUMIF(CLASS!$N519:$S519,BW$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BX$2),SUMIF(CLASS!$N519:$S519,BX$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BY$2),SUMIF(CLASS!$N519:$S519,BY$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCT!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BZ$2),SUMIF(CLASS!$N519:$S519,BZ$3,CLASS!$E519:$J519))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A524","v":"S105"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C524","v":29215057.33172036},null,null,{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,F$2),SUMIF(CLASS!$N524:$S524,F$3,CLASS!$E524:$J524))","v":12238840.301087281},null,{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,H$2),SUMIF(CLASS!$N524:$S524,H$3,CLASS!$E524:$J524))","v":1083238.3285704602},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,I$2),SUMIF(CLASS!$N524:$S524,I$3,CLASS!$E524:$J524))","v":1210.3331350913165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AC$2),SUMIF(CLASS!$N524:$S524,AC$3,CLASS!$E524:$J524))","v":0},null,{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AE$2),SUMIF(CLASS!$N524:$S524,AE$3,CLASS!$E524:$J524))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AZ$2),SUMIF(CLASS!$N524:$S524,AZ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BA$2),SUMIF(CLASS!$N524:$S524,BA$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BB$2),SUMIF(CLASS!$N524:$S524,BB$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BC$2),SUMIF(CLASS!$N524:$S524,BC$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BD$2),SUMIF(CLASS!$N524:$S524,BD$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BE$2),SUMIF(CLASS!$N524:$S524,BE$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BF$2),SUMIF(CLASS!$N524:$S524,BF$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BG$2),SUMIF(CLASS!$N524:$S524,BG$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BH$2),SUMIF(CLASS!$N524:$S524,BH$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BI$2),SUMIF(CLASS!$N524:$S524,BI$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BJ$2),SUMIF(CLASS!$N524:$S524,BJ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BK$2),SUMIF(CLASS!$N524:$S524,BK$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BL$2),SUMIF(CLASS!$N524:$S524,BL$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BM$2),SUMIF(CLASS!$N524:$S524,BM$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BN$2),SUMIF(CLASS!$N524:$S524,BN$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BO$2),SUMIF(CLASS!$N524:$S524,BO$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BP$2),SUMIF(CLASS!$N524:$S524,BP$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BQ$2),SUMIF(CLASS!$N524:$S524,BQ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BR$2),SUMIF(CLASS!$N524:$S524,BR$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BS$2),SUMIF(CLASS!$N524:$S524,BS$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BT$2),SUMIF(CLASS!$N524:$S524,BT$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BU$2),SUMIF(CLASS!$N524:$S524,BU$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BV$2),SUMIF(CLASS!$N524:$S524,BV$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BW$2),SUMIF(CLASS!$N524:$S524,BW$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BX$2),SUMIF(CLASS!$N524:$S524,BX$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BY$2),SUMIF(CLASS!$N524:$S524,BY$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCT!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BZ$2),SUMIF(CLASS!$N524:$S524,BZ$3,CLASS!$E524:$J524))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E524:$BL524)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CC524:CH524)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E524:$BL524)","v":13323288.962792832},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CK524:CP524)","v":13323288.962792832},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E524:$BL524)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CS524:CX524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DA524:DF524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DI524:DN524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DQ524:DV524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DY524:ED524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EG524:EL524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EO524:ET524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EW524:FB524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(FE524:FJ524)","v":0},{"$f":"ROUND((SUM(FK524,FC524,EU524,EM524,EE524,DW524,DO524,DG524,CY524,CQ524,CI524)-C524),1)","v":-15891768.4}]
[{"$f":"ACCOUNTS!A525","v":"S106"},{"$f":"ACCOUNTS!B525","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C525","v":501708.48065521597},null,null,{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,F$2),SUMIF(CLASS!$N525:$S525,F$3,CLASS!$E525:$J525))","v":0},null,{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,H$2),SUMIF(CLASS!$N525:$S525,H$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,I$2),SUMIF(CLASS!$N525:$S525,I$3,CLASS!$E525:$J525))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AC$2),SUMIF(CLASS!$N525:$S525,AC$3,CLASS!$E525:$J525))","v":0},null,{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AE$2),SUMIF(CLASS!$N525:$S525,AE$3,CLASS!$E525:$J525))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AZ$2),SUMIF(CLASS!$N525:$S525,AZ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BA$2),SUMIF(CLASS!$N525:$S525,BA$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BB$2),SUMIF(CLASS!$N525:$S525,BB$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BC$2),SUMIF(CLASS!$N525:$S525,BC$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BD$2),SUMIF(CLASS!$N525:$S525,BD$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BE$2),SUMIF(CLASS!$N525:$S525,BE$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BF$2),SUMIF(CLASS!$N525:$S525,BF$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BG$2),SUMIF(CLASS!$N525:$S525,BG$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BH$2),SUMIF(CLASS!$N525:$S525,BH$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BI$2),SUMIF(CLASS!$N525:$S525,BI$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BJ$2),SUMIF(CLASS!$N525:$S525,BJ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BK$2),SUMIF(CLASS!$N525:$S525,BK$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BL$2),SUMIF(CLASS!$N525:$S525,BL$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BM$2),SUMIF(CLASS!$N525:$S525,BM$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BN$2),SUMIF(CLASS!$N525:$S525,BN$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BO$2),SUMIF(CLASS!$N525:$S525,BO$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BP$2),SUMIF(CLASS!$N525:$S525,BP$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BQ$2),SUMIF(CLASS!$N525:$S525,BQ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BR$2),SUMIF(CLASS!$N525:$S525,BR$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BS$2),SUMIF(CLASS!$N525:$S525,BS$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BT$2),SUMIF(CLASS!$N525:$S525,BT$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BU$2),SUMIF(CLASS!$N525:$S525,BU$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BV$2),SUMIF(CLASS!$N525:$S525,BV$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BW$2),SUMIF(CLASS!$N525:$S525,BW$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BX$2),SUMIF(CLASS!$N525:$S525,BX$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BY$2),SUMIF(CLASS!$N525:$S525,BY$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCT!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BZ$2),SUMIF(CLASS!$N525:$S525,BZ$3,CLASS!$E525:$J525))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC525:CH525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK525:CP525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS525:CX525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA525:DF525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI525:DN525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ525:DV525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY525:ED525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG525:EL525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO525:ET525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW525:FB525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE525:FJ525)","v":0},{"$f":"ROUND((SUM(FK525,FC525,EU525,EM525,EE525,DW525,DO525,DG525,CY525,CQ525,CI525)-C525),1)","v":-501708.5}]
[]
[{"$f":"ACCOUNTS!A535","v":403.01},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C535","v":42426879.411666438},null,null,{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,F$2),SUMIF(CLASS!$N535:$S535,F$3,CLASS!$E535:$J535))","v":42426879.411666438},null,{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,H$2),SUMIF(CLASS!$N535:$S535,H$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,I$2),SUMIF(CLASS!$N535:$S535,I$3,CLASS!$E535:$J535))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AC$2),SUMIF(CLASS!$N535:$S535,AC$3,CLASS!$E535:$J535))","v":0},null,{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AE$2),SUMIF(CLASS!$N535:$S535,AE$3,CLASS!$E535:$J535))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AZ$2),SUMIF(CLASS!$N535:$S535,AZ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BA$2),SUMIF(CLASS!$N535:$S535,BA$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BB$2),SUMIF(CLASS!$N535:$S535,BB$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BC$2),SUMIF(CLASS!$N535:$S535,BC$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BD$2),SUMIF(CLASS!$N535:$S535,BD$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BE$2),SUMIF(CLASS!$N535:$S535,BE$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BF$2),SUMIF(CLASS!$N535:$S535,BF$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BG$2),SUMIF(CLASS!$N535:$S535,BG$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BH$2),SUMIF(CLASS!$N535:$S535,BH$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BI$2),SUMIF(CLASS!$N535:$S535,BI$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BJ$2),SUMIF(CLASS!$N535:$S535,BJ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BK$2),SUMIF(CLASS!$N535:$S535,BK$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BL$2),SUMIF(CLASS!$N535:$S535,BL$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BM$2),SUMIF(CLASS!$N535:$S535,BM$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BN$2),SUMIF(CLASS!$N535:$S535,BN$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BO$2),SUMIF(CLASS!$N535:$S535,BO$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BP$2),SUMIF(CLASS!$N535:$S535,BP$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BQ$2),SUMIF(CLASS!$N535:$S535,BQ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BR$2),SUMIF(CLASS!$N535:$S535,BR$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BS$2),SUMIF(CLASS!$N535:$S535,BS$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BT$2),SUMIF(CLASS!$N535:$S535,BT$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BU$2),SUMIF(CLASS!$N535:$S535,BU$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BV$2),SUMIF(CLASS!$N535:$S535,BV$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BW$2),SUMIF(CLASS!$N535:$S535,BW$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BX$2),SUMIF(CLASS!$N535:$S535,BX$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BY$2),SUMIF(CLASS!$N535:$S535,BY$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCT!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BZ$2),SUMIF(CLASS!$N535:$S535,BZ$3,CLASS!$E535:$J535))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E535:$BL535)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CC535:CH535)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E535:$BL535)","v":42426879.411666438},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CK535:CP535)","v":42426879.411666438},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E535:$BL535)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CS535:CX535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DA535:DF535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DI535:DN535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DQ535:DV535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DY535:ED535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EG535:EL535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EO535:ET535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EW535:FB535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(FE535:FJ535)","v":0},0]
[{"$f":"ACCOUNTS!A540","v":"403.04c"},{"$f":"ACCOUNTS!B540","v":"Depr Exp - Transmission - Washington LIF"},{"$f":"ACCOUNTS!C540","v":9969.1200000000008},null,null,{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,F$2),SUMIF(CLASS!$N540:$S540,F$3,CLASS!$E540:$J540))","v":0},null,{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,H$2),SUMIF(CLASS!$N540:$S540,H$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,I$2),SUMIF(CLASS!$N540:$S540,I$3,CLASS!$E540:$J540))","v":9969.1200000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AC$2),SUMIF(CLASS!$N540:$S540,AC$3,CLASS!$E540:$J540))","v":0},null,{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AE$2),SUMIF(CLASS!$N540:$S540,AE$3,CLASS!$E540:$J540))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AZ$2),SUMIF(CLASS!$N540:$S540,AZ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BA$2),SUMIF(CLASS!$N540:$S540,BA$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BB$2),SUMIF(CLASS!$N540:$S540,BB$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BC$2),SUMIF(CLASS!$N540:$S540,BC$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BD$2),SUMIF(CLASS!$N540:$S540,BD$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BE$2),SUMIF(CLASS!$N540:$S540,BE$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BF$2),SUMIF(CLASS!$N540:$S540,BF$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BG$2),SUMIF(CLASS!$N540:$S540,BG$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BH$2),SUMIF(CLASS!$N540:$S540,BH$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BI$2),SUMIF(CLASS!$N540:$S540,BI$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BJ$2),SUMIF(CLASS!$N540:$S540,BJ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BK$2),SUMIF(CLASS!$N540:$S540,BK$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BL$2),SUMIF(CLASS!$N540:$S540,BL$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BM$2),SUMIF(CLASS!$N540:$S540,BM$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BN$2),SUMIF(CLASS!$N540:$S540,BN$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BO$2),SUMIF(CLASS!$N540:$S540,BO$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BP$2),SUMIF(CLASS!$N540:$S540,BP$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BQ$2),SUMIF(CLASS!$N540:$S540,BQ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BR$2),SUMIF(CLASS!$N540:$S540,BR$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BS$2),SUMIF(CLASS!$N540:$S540,BS$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BT$2),SUMIF(CLASS!$N540:$S540,BT$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BU$2),SUMIF(CLASS!$N540:$S540,BU$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BV$2),SUMIF(CLASS!$N540:$S540,BV$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BW$2),SUMIF(CLASS!$N540:$S540,BW$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BX$2),SUMIF(CLASS!$N540:$S540,BX$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BY$2),SUMIF(CLASS!$N540:$S540,BY$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCT!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BZ$2),SUMIF(CLASS!$N540:$S540,BZ$3,CLASS!$E540:$J540))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC540:CH540)","v":0},null,9969.1200000000008,0,0,0,0,0,{"$f":"SUM(CK540:CP540)","v":9969.1200000000008},null,0,0,0,0,0,0,{"$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!A541","v":"403.04d"},{"$f":"ACCOUNTS!B541","v":"Depr Exp - Transmission - Non-Washington"},{"$f":"ACCOUNTS!C541","v":3010267.3200000003},null,null,{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,F$2),SUMIF(CLASS!$N541:$S541,F$3,CLASS!$E541:$J541))","v":3010267.3200000003},null,{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,H$2),SUMIF(CLASS!$N541:$S541,H$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,I$2),SUMIF(CLASS!$N541:$S541,I$3,CLASS!$E541:$J541))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AC$2),SUMIF(CLASS!$N541:$S541,AC$3,CLASS!$E541:$J541))","v":0},null,{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AE$2),SUMIF(CLASS!$N541:$S541,AE$3,CLASS!$E541:$J541))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AZ$2),SUMIF(CLASS!$N541:$S541,AZ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BA$2),SUMIF(CLASS!$N541:$S541,BA$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BB$2),SUMIF(CLASS!$N541:$S541,BB$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BC$2),SUMIF(CLASS!$N541:$S541,BC$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BD$2),SUMIF(CLASS!$N541:$S541,BD$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BE$2),SUMIF(CLASS!$N541:$S541,BE$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BF$2),SUMIF(CLASS!$N541:$S541,BF$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BG$2),SUMIF(CLASS!$N541:$S541,BG$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BH$2),SUMIF(CLASS!$N541:$S541,BH$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BI$2),SUMIF(CLASS!$N541:$S541,BI$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BJ$2),SUMIF(CLASS!$N541:$S541,BJ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BK$2),SUMIF(CLASS!$N541:$S541,BK$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BL$2),SUMIF(CLASS!$N541:$S541,BL$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BM$2),SUMIF(CLASS!$N541:$S541,BM$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BN$2),SUMIF(CLASS!$N541:$S541,BN$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BO$2),SUMIF(CLASS!$N541:$S541,BO$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BP$2),SUMIF(CLASS!$N541:$S541,BP$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BQ$2),SUMIF(CLASS!$N541:$S541,BQ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BR$2),SUMIF(CLASS!$N541:$S541,BR$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BS$2),SUMIF(CLASS!$N541:$S541,BS$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BT$2),SUMIF(CLASS!$N541:$S541,BT$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BU$2),SUMIF(CLASS!$N541:$S541,BU$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BV$2),SUMIF(CLASS!$N541:$S541,BV$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BW$2),SUMIF(CLASS!$N541:$S541,BW$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BX$2),SUMIF(CLASS!$N541:$S541,BX$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BY$2),SUMIF(CLASS!$N541:$S541,BY$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCT!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BZ$2),SUMIF(CLASS!$N541:$S541,BZ$3,CLASS!$E541:$J541))","v":0},null,null,0,0,0,0,0,0,0,null,3010267.3200000003,0,0,0,0,0,3010267.3200000003,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A546","v":"403.05e"},{"$f":"ACCOUNTS!B546","v":"Depr Exp - Distribution - OH Poles"},{"$f":"ACCOUNTS!C546","v":12015090.43},null,null,{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,F$2),SUMIF(CLASS!$N546:$S546,F$3,CLASS!$E546:$J546))","v":0},null,{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,H$2),SUMIF(CLASS!$N546:$S546,H$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,I$2),SUMIF(CLASS!$N546:$S546,I$3,CLASS!$E546:$J546))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AC$2),SUMIF(CLASS!$N546:$S546,AC$3,CLASS!$E546:$J546))","v":0},null,{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AE$2),SUMIF(CLASS!$N546:$S546,AE$3,CLASS!$E546:$J546))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AZ$2),SUMIF(CLASS!$N546:$S546,AZ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BA$2),SUMIF(CLASS!$N546:$S546,BA$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BB$2),SUMIF(CLASS!$N546:$S546,BB$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BC$2),SUMIF(CLASS!$N546:$S546,BC$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BD$2),SUMIF(CLASS!$N546:$S546,BD$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BE$2),SUMIF(CLASS!$N546:$S546,BE$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BF$2),SUMIF(CLASS!$N546:$S546,BF$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BG$2),SUMIF(CLASS!$N546:$S546,BG$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BH$2),SUMIF(CLASS!$N546:$S546,BH$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BI$2),SUMIF(CLASS!$N546:$S546,BI$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BJ$2),SUMIF(CLASS!$N546:$S546,BJ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BK$2),SUMIF(CLASS!$N546:$S546,BK$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BL$2),SUMIF(CLASS!$N546:$S546,BL$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BM$2),SUMIF(CLASS!$N546:$S546,BM$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BN$2),SUMIF(CLASS!$N546:$S546,BN$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BO$2),SUMIF(CLASS!$N546:$S546,BO$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BP$2),SUMIF(CLASS!$N546:$S546,BP$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BQ$2),SUMIF(CLASS!$N546:$S546,BQ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BR$2),SUMIF(CLASS!$N546:$S546,BR$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BS$2),SUMIF(CLASS!$N546:$S546,BS$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BT$2),SUMIF(CLASS!$N546:$S546,BT$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BU$2),SUMIF(CLASS!$N546:$S546,BU$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BV$2),SUMIF(CLASS!$N546:$S546,BV$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BW$2),SUMIF(CLASS!$N546:$S546,BW$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BX$2),SUMIF(CLASS!$N546:$S546,BX$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BY$2),SUMIF(CLASS!$N546:$S546,BY$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCT!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BZ$2),SUMIF(CLASS!$N546:$S546,BZ$3,CLASS!$E546:$J546))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-12015090.4]
[{"$f":"ACCOUNTS!A551","v":"403.05j"},{"$f":"ACCOUNTS!B551","v":"Depr Exp - Distribution - Services"},{"$f":"ACCOUNTS!C551","v":5946476.4000000004},null,null,{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,F$2),SUMIF(CLASS!$N551:$S551,F$3,CLASS!$E551:$J551))","v":0},null,{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,H$2),SUMIF(CLASS!$N551:$S551,H$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,I$2),SUMIF(CLASS!$N551:$S551,I$3,CLASS!$E551:$J551))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AC$2),SUMIF(CLASS!$N551:$S551,AC$3,CLASS!$E551:$J551))","v":0},null,{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AE$2),SUMIF(CLASS!$N551:$S551,AE$3,CLASS!$E551:$J551))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AZ$2),SUMIF(CLASS!$N551:$S551,AZ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BA$2),SUMIF(CLASS!$N551:$S551,BA$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BB$2),SUMIF(CLASS!$N551:$S551,BB$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BC$2),SUMIF(CLASS!$N551:$S551,BC$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BD$2),SUMIF(CLASS!$N551:$S551,BD$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BE$2),SUMIF(CLASS!$N551:$S551,BE$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BF$2),SUMIF(CLASS!$N551:$S551,BF$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BG$2),SUMIF(CLASS!$N551:$S551,BG$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BH$2),SUMIF(CLASS!$N551:$S551,BH$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BI$2),SUMIF(CLASS!$N551:$S551,BI$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BJ$2),SUMIF(CLASS!$N551:$S551,BJ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BK$2),SUMIF(CLASS!$N551:$S551,BK$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BL$2),SUMIF(CLASS!$N551:$S551,BL$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BM$2),SUMIF(CLASS!$N551:$S551,BM$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BN$2),SUMIF(CLASS!$N551:$S551,BN$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BO$2),SUMIF(CLASS!$N551:$S551,BO$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BP$2),SUMIF(CLASS!$N551:$S551,BP$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BQ$2),SUMIF(CLASS!$N551:$S551,BQ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BR$2),SUMIF(CLASS!$N551:$S551,BR$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BS$2),SUMIF(CLASS!$N551:$S551,BS$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BT$2),SUMIF(CLASS!$N551:$S551,BT$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BU$2),SUMIF(CLASS!$N551:$S551,BU$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BV$2),SUMIF(CLASS!$N551:$S551,BV$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BW$2),SUMIF(CLASS!$N551:$S551,BW$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BX$2),SUMIF(CLASS!$N551:$S551,BX$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BY$2),SUMIF(CLASS!$N551:$S551,BY$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCT!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BZ$2),SUMIF(CLASS!$N551:$S551,BZ$3,CLASS!$E551:$J551))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC551:CH551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK551:CP551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS551:CX551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA551:DF551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI551:DN551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ551:DV551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY551:ED551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG551:EL551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO551:ET551)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW551:FB551)","v":0},null,0,0,0,0,0,0,0,-5946476.4000000004]
[{"$f":"ACCOUNTS!A556","v":"403.07b"},{"$f":"ACCOUNTS!B556","v":"Depr Exp - FAS 143 - Trans"},{"$f":"ACCOUNTS!C556","v":88906.44},null,null,{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,F$2),SUMIF(CLASS!$N556:$S556,F$3,CLASS!$E556:$J556))","v":0},null,{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,H$2),SUMIF(CLASS!$N556:$S556,H$3,CLASS!$E556:$J556))","v":20220.055042723154},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,I$2),SUMIF(CLASS!$N556:$S556,I$3,CLASS!$E556:$J556))","v":22.592445232135479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AC$2),SUMIF(CLASS!$N556:$S556,AC$3,CLASS!$E556:$J556))","v":0},null,{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AE$2),SUMIF(CLASS!$N556:$S556,AE$3,CLASS!$E556:$J556))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AZ$2),SUMIF(CLASS!$N556:$S556,AZ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BA$2),SUMIF(CLASS!$N556:$S556,BA$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BB$2),SUMIF(CLASS!$N556:$S556,BB$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BC$2),SUMIF(CLASS!$N556:$S556,BC$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BD$2),SUMIF(CLASS!$N556:$S556,BD$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BE$2),SUMIF(CLASS!$N556:$S556,BE$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BF$2),SUMIF(CLASS!$N556:$S556,BF$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BG$2),SUMIF(CLASS!$N556:$S556,BG$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BH$2),SUMIF(CLASS!$N556:$S556,BH$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BI$2),SUMIF(CLASS!$N556:$S556,BI$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BJ$2),SUMIF(CLASS!$N556:$S556,BJ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BK$2),SUMIF(CLASS!$N556:$S556,BK$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BL$2),SUMIF(CLASS!$N556:$S556,BL$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BM$2),SUMIF(CLASS!$N556:$S556,BM$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BN$2),SUMIF(CLASS!$N556:$S556,BN$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BO$2),SUMIF(CLASS!$N556:$S556,BO$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BP$2),SUMIF(CLASS!$N556:$S556,BP$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BQ$2),SUMIF(CLASS!$N556:$S556,BQ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BR$2),SUMIF(CLASS!$N556:$S556,BR$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BS$2),SUMIF(CLASS!$N556:$S556,BS$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BT$2),SUMIF(CLASS!$N556:$S556,BT$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BU$2),SUMIF(CLASS!$N556:$S556,BU$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BV$2),SUMIF(CLASS!$N556:$S556,BV$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BW$2),SUMIF(CLASS!$N556:$S556,BW$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BX$2),SUMIF(CLASS!$N556:$S556,BX$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BY$2),SUMIF(CLASS!$N556:$S556,BY$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCT!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BZ$2),SUMIF(CLASS!$N556:$S556,BZ$3,CLASS!$E556:$J556))","v":0},null,null,0,0,0,0,0,0,0,null,20242.647487955288,0,0,0,0,0,20242.647487955288,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-68663.8]
[{"$f":"ACCOUNTS!A557","v":"403.07c"},{"$f":"ACCOUNTS!B557","v":"Depr Exp - FAS 143 - Dist"},{"$f":"ACCOUNTS!C557","v":52744.2},null,null,{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,F$2),SUMIF(CLASS!$N557:$S557,F$3,CLASS!$E557:$J557))","v":0},null,{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,H$2),SUMIF(CLASS!$N557:$S557,H$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,I$2),SUMIF(CLASS!$N557:$S557,I$3,CLASS!$E557:$J557))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AC$2),SUMIF(CLASS!$N557:$S557,AC$3,CLASS!$E557:$J557))","v":0},null,{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AE$2),SUMIF(CLASS!$N557:$S557,AE$3,CLASS!$E557:$J557))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AZ$2),SUMIF(CLASS!$N557:$S557,AZ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BA$2),SUMIF(CLASS!$N557:$S557,BA$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BB$2),SUMIF(CLASS!$N557:$S557,BB$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BC$2),SUMIF(CLASS!$N557:$S557,BC$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BD$2),SUMIF(CLASS!$N557:$S557,BD$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BE$2),SUMIF(CLASS!$N557:$S557,BE$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BF$2),SUMIF(CLASS!$N557:$S557,BF$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BG$2),SUMIF(CLASS!$N557:$S557,BG$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BH$2),SUMIF(CLASS!$N557:$S557,BH$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BI$2),SUMIF(CLASS!$N557:$S557,BI$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BJ$2),SUMIF(CLASS!$N557:$S557,BJ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BK$2),SUMIF(CLASS!$N557:$S557,BK$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BL$2),SUMIF(CLASS!$N557:$S557,BL$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BM$2),SUMIF(CLASS!$N557:$S557,BM$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BN$2),SUMIF(CLASS!$N557:$S557,BN$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BO$2),SUMIF(CLASS!$N557:$S557,BO$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BP$2),SUMIF(CLASS!$N557:$S557,BP$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BQ$2),SUMIF(CLASS!$N557:$S557,BQ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BR$2),SUMIF(CLASS!$N557:$S557,BR$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BS$2),SUMIF(CLASS!$N557:$S557,BS$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BT$2),SUMIF(CLASS!$N557:$S557,BT$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BU$2),SUMIF(CLASS!$N557:$S557,BU$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BV$2),SUMIF(CLASS!$N557:$S557,BV$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BW$2),SUMIF(CLASS!$N557:$S557,BW$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BX$2),SUMIF(CLASS!$N557:$S557,BX$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BY$2),SUMIF(CLASS!$N557:$S557,BY$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCT!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BZ$2),SUMIF(CLASS!$N557:$S557,BZ$3,CLASS!$E557:$J557))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-52744.2]
[{"$f":"ACCOUNTS!A562","v":404.02},{"$f":"ACCOUNTS!B562","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C562","v":77938784.204467431},null,null,{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,F$2),SUMIF(CLASS!$N562:$S562,F$3,CLASS!$E562:$J562))","v":29450353.79469759},null,{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,H$2),SUMIF(CLASS!$N562:$S562,H$3,CLASS!$E562:$J562))","v":2349290.1076977998},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,I$2),SUMIF(CLASS!$N562:$S562,I$3,CLASS!$E562:$J562))","v":2624.9289618853636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AC$2),SUMIF(CLASS!$N562:$S562,AC$3,CLASS!$E562:$J562))","v":0},null,{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AE$2),SUMIF(CLASS!$N562:$S562,AE$3,CLASS!$E562:$J562))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AZ$2),SUMIF(CLASS!$N562:$S562,AZ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BA$2),SUMIF(CLASS!$N562:$S562,BA$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BB$2),SUMIF(CLASS!$N562:$S562,BB$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BC$2),SUMIF(CLASS!$N562:$S562,BC$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BD$2),SUMIF(CLASS!$N562:$S562,BD$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BE$2),SUMIF(CLASS!$N562:$S562,BE$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BF$2),SUMIF(CLASS!$N562:$S562,BF$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BG$2),SUMIF(CLASS!$N562:$S562,BG$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BH$2),SUMIF(CLASS!$N562:$S562,BH$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BI$2),SUMIF(CLASS!$N562:$S562,BI$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BJ$2),SUMIF(CLASS!$N562:$S562,BJ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BK$2),SUMIF(CLASS!$N562:$S562,BK$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BL$2),SUMIF(CLASS!$N562:$S562,BL$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BM$2),SUMIF(CLASS!$N562:$S562,BM$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BN$2),SUMIF(CLASS!$N562:$S562,BN$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BO$2),SUMIF(CLASS!$N562:$S562,BO$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BP$2),SUMIF(CLASS!$N562:$S562,BP$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BQ$2),SUMIF(CLASS!$N562:$S562,BQ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BR$2),SUMIF(CLASS!$N562:$S562,BR$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BS$2),SUMIF(CLASS!$N562:$S562,BS$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BT$2),SUMIF(CLASS!$N562:$S562,BT$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BU$2),SUMIF(CLASS!$N562:$S562,BU$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BV$2),SUMIF(CLASS!$N562:$S562,BV$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BW$2),SUMIF(CLASS!$N562:$S562,BW$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BX$2),SUMIF(CLASS!$N562:$S562,BX$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BY$2),SUMIF(CLASS!$N562:$S562,BY$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCT!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BZ$2),SUMIF(CLASS!$N562:$S562,BZ$3,CLASS!$E562:$J562))","v":0},null,null,0,0,0,0,0,0,0,null,31802268.831357274,0,0,0,0,0,31802268.831357274,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-46136515.399999999]
[{"$f":"ACCOUNTS!A567","v":406.03},{"$f":"ACCOUNTS!B567","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"ACCOUNTS!C567","v":8414393.160000002},null,null,{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,F$2),SUMIF(CLASS!$N567:$S567,F$3,CLASS!$E567:$J567))","v":8414393.160000002},null,{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,H$2),SUMIF(CLASS!$N567:$S567,H$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,I$2),SUMIF(CLASS!$N567:$S567,I$3,CLASS!$E567:$J567))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AC$2),SUMIF(CLASS!$N567:$S567,AC$3,CLASS!$E567:$J567))","v":0},null,{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AE$2),SUMIF(CLASS!$N567:$S567,AE$3,CLASS!$E567:$J567))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AZ$2),SUMIF(CLASS!$N567:$S567,AZ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BA$2),SUMIF(CLASS!$N567:$S567,BA$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BB$2),SUMIF(CLASS!$N567:$S567,BB$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BC$2),SUMIF(CLASS!$N567:$S567,BC$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BD$2),SUMIF(CLASS!$N567:$S567,BD$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BE$2),SUMIF(CLASS!$N567:$S567,BE$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BF$2),SUMIF(CLASS!$N567:$S567,BF$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BG$2),SUMIF(CLASS!$N567:$S567,BG$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BH$2),SUMIF(CLASS!$N567:$S567,BH$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BI$2),SUMIF(CLASS!$N567:$S567,BI$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BJ$2),SUMIF(CLASS!$N567:$S567,BJ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BK$2),SUMIF(CLASS!$N567:$S567,BK$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BL$2),SUMIF(CLASS!$N567:$S567,BL$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BM$2),SUMIF(CLASS!$N567:$S567,BM$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BN$2),SUMIF(CLASS!$N567:$S567,BN$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BO$2),SUMIF(CLASS!$N567:$S567,BO$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BP$2),SUMIF(CLASS!$N567:$S567,BP$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BQ$2),SUMIF(CLASS!$N567:$S567,BQ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BR$2),SUMIF(CLASS!$N567:$S567,BR$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BS$2),SUMIF(CLASS!$N567:$S567,BS$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BT$2),SUMIF(CLASS!$N567:$S567,BT$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BU$2),SUMIF(CLASS!$N567:$S567,BU$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BV$2),SUMIF(CLASS!$N567:$S567,BV$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BW$2),SUMIF(CLASS!$N567:$S567,BW$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BX$2),SUMIF(CLASS!$N567:$S567,BX$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BY$2),SUMIF(CLASS!$N567:$S567,BY$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCT!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BZ$2),SUMIF(CLASS!$N567:$S567,BZ$3,CLASS!$E567:$J567))","v":0},null,null,0,0,0,0,0,0,0,null,8414393.160000002,0,0,0,0,0,8414393.160000002,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A572","v":411.01},{"$f":"ACCOUNTS!B572","v":"Gain/Loss on Utility Plant"},{"$f":"ACCOUNTS!C572","v":-4297707.3533333335},null,null,{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,F$2),SUMIF(CLASS!$N572:$S572,F$3,CLASS!$E572:$J572))","v":-1800405.638812341},null,{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,H$2),SUMIF(CLASS!$N572:$S572,H$3,CLASS!$E572:$J572))","v":-159350.75112979885},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,I$2),SUMIF(CLASS!$N572:$S572,I$3,CLASS!$E572:$J572))","v":-178.04714725023723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AC$2),SUMIF(CLASS!$N572:$S572,AC$3,CLASS!$E572:$J572))","v":0},null,{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AE$2),SUMIF(CLASS!$N572:$S572,AE$3,CLASS!$E572:$J572))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AZ$2),SUMIF(CLASS!$N572:$S572,AZ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BA$2),SUMIF(CLASS!$N572:$S572,BA$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BB$2),SUMIF(CLASS!$N572:$S572,BB$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BC$2),SUMIF(CLASS!$N572:$S572,BC$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BD$2),SUMIF(CLASS!$N572:$S572,BD$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BE$2),SUMIF(CLASS!$N572:$S572,BE$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BF$2),SUMIF(CLASS!$N572:$S572,BF$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BG$2),SUMIF(CLASS!$N572:$S572,BG$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BH$2),SUMIF(CLASS!$N572:$S572,BH$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BI$2),SUMIF(CLASS!$N572:$S572,BI$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BJ$2),SUMIF(CLASS!$N572:$S572,BJ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BK$2),SUMIF(CLASS!$N572:$S572,BK$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BL$2),SUMIF(CLASS!$N572:$S572,BL$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BM$2),SUMIF(CLASS!$N572:$S572,BM$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BN$2),SUMIF(CLASS!$N572:$S572,BN$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BO$2),SUMIF(CLASS!$N572:$S572,BO$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BP$2),SUMIF(CLASS!$N572:$S572,BP$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BQ$2),SUMIF(CLASS!$N572:$S572,BQ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BR$2),SUMIF(CLASS!$N572:$S572,BR$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BS$2),SUMIF(CLASS!$N572:$S572,BS$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BT$2),SUMIF(CLASS!$N572:$S572,BT$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BU$2),SUMIF(CLASS!$N572:$S572,BU$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BV$2),SUMIF(CLASS!$N572:$S572,BV$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BW$2),SUMIF(CLASS!$N572:$S572,BW$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BX$2),SUMIF(CLASS!$N572:$S572,BX$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BY$2),SUMIF(CLASS!$N572:$S572,BY$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCT!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BZ$2),SUMIF(CLASS!$N572:$S572,BZ$3,CLASS!$E572:$J572))","v":0},null,null,0,0,0,0,0,0,0,null,-1959934.4370893901,0,0,0,0,0,-1959934.4370893901,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,2337772.9]
[{"$f":"ACCOUNTS!A573","v":411.02},{"$f":"ACCOUNTS!B573","v":"Gain/Loss Disp Allowance"},{"$f":"ACCOUNTS!C573","v":-4419.1099999999997},null,null,{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,F$2),SUMIF(CLASS!$N573:$S573,F$3,CLASS!$E573:$J573))","v":-1851.2639201366569},null,{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,H$2),SUMIF(CLASS!$N573:$S573,H$3,CLASS!$E573:$J573))","v":-163.85212857246586},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,I$2),SUMIF(CLASS!$N573:$S573,I$3,CLASS!$E573:$J573))","v":-0.18307666488150717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AC$2),SUMIF(CLASS!$N573:$S573,AC$3,CLASS!$E573:$J573))","v":0},null,{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AE$2),SUMIF(CLASS!$N573:$S573,AE$3,CLASS!$E573:$J573))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AZ$2),SUMIF(CLASS!$N573:$S573,AZ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BA$2),SUMIF(CLASS!$N573:$S573,BA$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BB$2),SUMIF(CLASS!$N573:$S573,BB$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BC$2),SUMIF(CLASS!$N573:$S573,BC$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BD$2),SUMIF(CLASS!$N573:$S573,BD$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BE$2),SUMIF(CLASS!$N573:$S573,BE$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BF$2),SUMIF(CLASS!$N573:$S573,BF$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BG$2),SUMIF(CLASS!$N573:$S573,BG$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BH$2),SUMIF(CLASS!$N573:$S573,BH$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BI$2),SUMIF(CLASS!$N573:$S573,BI$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BJ$2),SUMIF(CLASS!$N573:$S573,BJ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BK$2),SUMIF(CLASS!$N573:$S573,BK$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BL$2),SUMIF(CLASS!$N573:$S573,BL$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BM$2),SUMIF(CLASS!$N573:$S573,BM$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BN$2),SUMIF(CLASS!$N573:$S573,BN$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BO$2),SUMIF(CLASS!$N573:$S573,BO$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BP$2),SUMIF(CLASS!$N573:$S573,BP$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BQ$2),SUMIF(CLASS!$N573:$S573,BQ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BR$2),SUMIF(CLASS!$N573:$S573,BR$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BS$2),SUMIF(CLASS!$N573:$S573,BS$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BT$2),SUMIF(CLASS!$N573:$S573,BT$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BU$2),SUMIF(CLASS!$N573:$S573,BU$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BV$2),SUMIF(CLASS!$N573:$S573,BV$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BW$2),SUMIF(CLASS!$N573:$S573,BW$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BX$2),SUMIF(CLASS!$N573:$S573,BX$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BY$2),SUMIF(CLASS!$N573:$S573,BY$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCT!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BZ$2),SUMIF(CLASS!$N573:$S573,BZ$3,CLASS!$E573:$J573))","v":0},null,null,0,0,0,0,0,0,0,null,-2015.2991253740045,0,0,0,0,0,-2015.2991253740045,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,2403.8000000000002]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},null,null,{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,F$2),SUMIF(CLASS!$N578:$S578,F$3,CLASS!$E578:$J578))","v":0},null,{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,H$2),SUMIF(CLASS!$N578:$S578,H$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,I$2),SUMIF(CLASS!$N578:$S578,I$3,CLASS!$E578:$J578))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AC$2),SUMIF(CLASS!$N578:$S578,AC$3,CLASS!$E578:$J578))","v":0},null,{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AE$2),SUMIF(CLASS!$N578:$S578,AE$3,CLASS!$E578:$J578))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AZ$2),SUMIF(CLASS!$N578:$S578,AZ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BA$2),SUMIF(CLASS!$N578:$S578,BA$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BB$2),SUMIF(CLASS!$N578:$S578,BB$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BC$2),SUMIF(CLASS!$N578:$S578,BC$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BD$2),SUMIF(CLASS!$N578:$S578,BD$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BE$2),SUMIF(CLASS!$N578:$S578,BE$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BF$2),SUMIF(CLASS!$N578:$S578,BF$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BG$2),SUMIF(CLASS!$N578:$S578,BG$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BH$2),SUMIF(CLASS!$N578:$S578,BH$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BI$2),SUMIF(CLASS!$N578:$S578,BI$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BJ$2),SUMIF(CLASS!$N578:$S578,BJ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BK$2),SUMIF(CLASS!$N578:$S578,BK$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BL$2),SUMIF(CLASS!$N578:$S578,BL$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BM$2),SUMIF(CLASS!$N578:$S578,BM$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BN$2),SUMIF(CLASS!$N578:$S578,BN$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BO$2),SUMIF(CLASS!$N578:$S578,BO$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BP$2),SUMIF(CLASS!$N578:$S578,BP$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BQ$2),SUMIF(CLASS!$N578:$S578,BQ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BR$2),SUMIF(CLASS!$N578:$S578,BR$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BS$2),SUMIF(CLASS!$N578:$S578,BS$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BT$2),SUMIF(CLASS!$N578:$S578,BT$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BU$2),SUMIF(CLASS!$N578:$S578,BU$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BV$2),SUMIF(CLASS!$N578:$S578,BV$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BW$2),SUMIF(CLASS!$N578:$S578,BW$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BX$2),SUMIF(CLASS!$N578:$S578,BX$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BY$2),SUMIF(CLASS!$N578:$S578,BY$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCT!$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!A583","v":"~"},{"$f":"ACCOUNTS!B583","v":"~"},{"$f":"ACCOUNTS!C583","v":0},null,null,{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,F$2),SUMIF(CLASS!$N583:$S583,F$3,CLASS!$E583:$J583))","v":0},null,{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,H$2),SUMIF(CLASS!$N583:$S583,H$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,I$2),SUMIF(CLASS!$N583:$S583,I$3,CLASS!$E583:$J583))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AC$2),SUMIF(CLASS!$N583:$S583,AC$3,CLASS!$E583:$J583))","v":0},null,{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AE$2),SUMIF(CLASS!$N583:$S583,AE$3,CLASS!$E583:$J583))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AZ$2),SUMIF(CLASS!$N583:$S583,AZ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BA$2),SUMIF(CLASS!$N583:$S583,BA$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BB$2),SUMIF(CLASS!$N583:$S583,BB$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BC$2),SUMIF(CLASS!$N583:$S583,BC$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BD$2),SUMIF(CLASS!$N583:$S583,BD$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BE$2),SUMIF(CLASS!$N583:$S583,BE$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BF$2),SUMIF(CLASS!$N583:$S583,BF$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BG$2),SUMIF(CLASS!$N583:$S583,BG$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BH$2),SUMIF(CLASS!$N583:$S583,BH$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BI$2),SUMIF(CLASS!$N583:$S583,BI$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BJ$2),SUMIF(CLASS!$N583:$S583,BJ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BK$2),SUMIF(CLASS!$N583:$S583,BK$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BL$2),SUMIF(CLASS!$N583:$S583,BL$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BM$2),SUMIF(CLASS!$N583:$S583,BM$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BN$2),SUMIF(CLASS!$N583:$S583,BN$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BO$2),SUMIF(CLASS!$N583:$S583,BO$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BP$2),SUMIF(CLASS!$N583:$S583,BP$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BQ$2),SUMIF(CLASS!$N583:$S583,BQ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BR$2),SUMIF(CLASS!$N583:$S583,BR$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BS$2),SUMIF(CLASS!$N583:$S583,BS$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BT$2),SUMIF(CLASS!$N583:$S583,BT$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BU$2),SUMIF(CLASS!$N583:$S583,BU$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BV$2),SUMIF(CLASS!$N583:$S583,BV$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BW$2),SUMIF(CLASS!$N583:$S583,BW$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BX$2),SUMIF(CLASS!$N583:$S583,BX$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BY$2),SUMIF(CLASS!$N583:$S583,BY$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCT!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BZ$2),SUMIF(CLASS!$N583:$S583,BZ$3,CLASS!$E583:$J583))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC583:CH583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK583:CP583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS583:CX583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA583:DF583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI583:DN583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ583:DV583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY583:ED583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG583:EL583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO583:ET583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW583:FB583)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A588","v":236.01},{"$f":"ACCOUNTS!B588","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C588","v":7434887.1786304051},null,null,{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,F$2),SUMIF(CLASS!$N588:$S588,F$3,CLASS!$E588:$J588))","v":2789029.0433925432},null,{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,H$2),SUMIF(CLASS!$N588:$S588,H$3,CLASS!$E588:$J588))","v":223062.43429376866},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,I$2),SUMIF(CLASS!$N588:$S588,I$3,CLASS!$E588:$J588))","v":249.234031236845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AC$2),SUMIF(CLASS!$N588:$S588,AC$3,CLASS!$E588:$J588))","v":0},null,{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AE$2),SUMIF(CLASS!$N588:$S588,AE$3,CLASS!$E588:$J588))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AZ$2),SUMIF(CLASS!$N588:$S588,AZ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BA$2),SUMIF(CLASS!$N588:$S588,BA$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BB$2),SUMIF(CLASS!$N588:$S588,BB$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BC$2),SUMIF(CLASS!$N588:$S588,BC$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BD$2),SUMIF(CLASS!$N588:$S588,BD$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BE$2),SUMIF(CLASS!$N588:$S588,BE$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BF$2),SUMIF(CLASS!$N588:$S588,BF$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BG$2),SUMIF(CLASS!$N588:$S588,BG$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BH$2),SUMIF(CLASS!$N588:$S588,BH$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BI$2),SUMIF(CLASS!$N588:$S588,BI$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BJ$2),SUMIF(CLASS!$N588:$S588,BJ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BK$2),SUMIF(CLASS!$N588:$S588,BK$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BL$2),SUMIF(CLASS!$N588:$S588,BL$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BM$2),SUMIF(CLASS!$N588:$S588,BM$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BN$2),SUMIF(CLASS!$N588:$S588,BN$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BO$2),SUMIF(CLASS!$N588:$S588,BO$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BP$2),SUMIF(CLASS!$N588:$S588,BP$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BQ$2),SUMIF(CLASS!$N588:$S588,BQ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BR$2),SUMIF(CLASS!$N588:$S588,BR$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BS$2),SUMIF(CLASS!$N588:$S588,BS$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BT$2),SUMIF(CLASS!$N588:$S588,BT$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BU$2),SUMIF(CLASS!$N588:$S588,BU$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BV$2),SUMIF(CLASS!$N588:$S588,BV$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BW$2),SUMIF(CLASS!$N588:$S588,BW$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BX$2),SUMIF(CLASS!$N588:$S588,BX$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BY$2),SUMIF(CLASS!$N588:$S588,BY$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCT!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BZ$2),SUMIF(CLASS!$N588:$S588,BZ$3,CLASS!$E588:$J588))","v":0},null,null,0,0,0,0,0,0,0,null,3012340.7117175488,0,0,0,0,0,3012340.7117175488,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-4422546.5]
[{"$f":"ACCOUNTS!A589","v":236.02},{"$f":"ACCOUNTS!B589","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C589","v":78283037.973867446},null,null,{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,F$2),SUMIF(CLASS!$N589:$S589,F$3,CLASS!$E589:$J589))","v":25316848.956024695},null,{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,H$2),SUMIF(CLASS!$N589:$S589,H$3,CLASS!$E589:$J589))","v":1276682.2421263268},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,I$2),SUMIF(CLASS!$N589:$S589,I$3,CLASS!$E589:$J589))","v":1227.3266060557796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AC$2),SUMIF(CLASS!$N589:$S589,AC$3,CLASS!$E589:$J589))","v":24102348.944627613},null,{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AE$2),SUMIF(CLASS!$N589:$S589,AE$3,CLASS!$E589:$J589))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AZ$2),SUMIF(CLASS!$N589:$S589,AZ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BA$2),SUMIF(CLASS!$N589:$S589,BA$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BB$2),SUMIF(CLASS!$N589:$S589,BB$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BC$2),SUMIF(CLASS!$N589:$S589,BC$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BD$2),SUMIF(CLASS!$N589:$S589,BD$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BE$2),SUMIF(CLASS!$N589:$S589,BE$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BF$2),SUMIF(CLASS!$N589:$S589,BF$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BG$2),SUMIF(CLASS!$N589:$S589,BG$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BH$2),SUMIF(CLASS!$N589:$S589,BH$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BI$2),SUMIF(CLASS!$N589:$S589,BI$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BJ$2),SUMIF(CLASS!$N589:$S589,BJ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BK$2),SUMIF(CLASS!$N589:$S589,BK$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BL$2),SUMIF(CLASS!$N589:$S589,BL$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BM$2),SUMIF(CLASS!$N589:$S589,BM$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BN$2),SUMIF(CLASS!$N589:$S589,BN$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BO$2),SUMIF(CLASS!$N589:$S589,BO$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BP$2),SUMIF(CLASS!$N589:$S589,BP$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BQ$2),SUMIF(CLASS!$N589:$S589,BQ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BR$2),SUMIF(CLASS!$N589:$S589,BR$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BS$2),SUMIF(CLASS!$N589:$S589,BS$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BT$2),SUMIF(CLASS!$N589:$S589,BT$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BU$2),SUMIF(CLASS!$N589:$S589,BU$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BV$2),SUMIF(CLASS!$N589:$S589,BV$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BW$2),SUMIF(CLASS!$N589:$S589,BW$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BX$2),SUMIF(CLASS!$N589:$S589,BX$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BY$2),SUMIF(CLASS!$N589:$S589,BY$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCT!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BZ$2),SUMIF(CLASS!$N589:$S589,BZ$3,CLASS!$E589:$J589))","v":0},null,null,0,0,0,0,0,0,0,null,26594758.52475708,24102348.944627613,0,0,0,0,50697107.469384693,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-27585930.5]
[{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"ACCOUNTS!C594","v":0},null,null,{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,F$2),SUMIF(CLASS!$N594:$S594,F$3,CLASS!$E594:$J594))","v":0},null,{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,H$2),SUMIF(CLASS!$N594:$S594,H$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,I$2),SUMIF(CLASS!$N594:$S594,I$3,CLASS!$E594:$J594))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AC$2),SUMIF(CLASS!$N594:$S594,AC$3,CLASS!$E594:$J594))","v":0},null,{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AE$2),SUMIF(CLASS!$N594:$S594,AE$3,CLASS!$E594:$J594))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AZ$2),SUMIF(CLASS!$N594:$S594,AZ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BA$2),SUMIF(CLASS!$N594:$S594,BA$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BB$2),SUMIF(CLASS!$N594:$S594,BB$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BC$2),SUMIF(CLASS!$N594:$S594,BC$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BD$2),SUMIF(CLASS!$N594:$S594,BD$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BE$2),SUMIF(CLASS!$N594:$S594,BE$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BF$2),SUMIF(CLASS!$N594:$S594,BF$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BG$2),SUMIF(CLASS!$N594:$S594,BG$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BH$2),SUMIF(CLASS!$N594:$S594,BH$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BI$2),SUMIF(CLASS!$N594:$S594,BI$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BJ$2),SUMIF(CLASS!$N594:$S594,BJ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BK$2),SUMIF(CLASS!$N594:$S594,BK$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BL$2),SUMIF(CLASS!$N594:$S594,BL$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BM$2),SUMIF(CLASS!$N594:$S594,BM$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BN$2),SUMIF(CLASS!$N594:$S594,BN$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BO$2),SUMIF(CLASS!$N594:$S594,BO$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BP$2),SUMIF(CLASS!$N594:$S594,BP$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BQ$2),SUMIF(CLASS!$N594:$S594,BQ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BR$2),SUMIF(CLASS!$N594:$S594,BR$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BS$2),SUMIF(CLASS!$N594:$S594,BS$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BT$2),SUMIF(CLASS!$N594:$S594,BT$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BU$2),SUMIF(CLASS!$N594:$S594,BU$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BV$2),SUMIF(CLASS!$N594:$S594,BV$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BW$2),SUMIF(CLASS!$N594:$S594,BW$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BX$2),SUMIF(CLASS!$N594:$S594,BX$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BY$2),SUMIF(CLASS!$N594:$S594,BY$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCT!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BZ$2),SUMIF(CLASS!$N594:$S594,BZ$3,CLASS!$E594:$J594))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A604","v":451.01},{"$f":"ACCOUNTS!B604","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C604","v":1314247.8600000001},null,null,{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,F$2),SUMIF(CLASS!$N604:$S604,F$3,CLASS!$E604:$J604))","v":0},null,{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,H$2),SUMIF(CLASS!$N604:$S604,H$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,I$2),SUMIF(CLASS!$N604:$S604,I$3,CLASS!$E604:$J604))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AC$2),SUMIF(CLASS!$N604:$S604,AC$3,CLASS!$E604:$J604))","v":0},null,{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AE$2),SUMIF(CLASS!$N604:$S604,AE$3,CLASS!$E604:$J604))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AZ$2),SUMIF(CLASS!$N604:$S604,AZ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BA$2),SUMIF(CLASS!$N604:$S604,BA$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BB$2),SUMIF(CLASS!$N604:$S604,BB$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BC$2),SUMIF(CLASS!$N604:$S604,BC$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BD$2),SUMIF(CLASS!$N604:$S604,BD$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BE$2),SUMIF(CLASS!$N604:$S604,BE$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BF$2),SUMIF(CLASS!$N604:$S604,BF$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BG$2),SUMIF(CLASS!$N604:$S604,BG$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BH$2),SUMIF(CLASS!$N604:$S604,BH$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BI$2),SUMIF(CLASS!$N604:$S604,BI$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BJ$2),SUMIF(CLASS!$N604:$S604,BJ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BK$2),SUMIF(CLASS!$N604:$S604,BK$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BL$2),SUMIF(CLASS!$N604:$S604,BL$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BM$2),SUMIF(CLASS!$N604:$S604,BM$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BN$2),SUMIF(CLASS!$N604:$S604,BN$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BO$2),SUMIF(CLASS!$N604:$S604,BO$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BP$2),SUMIF(CLASS!$N604:$S604,BP$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BQ$2),SUMIF(CLASS!$N604:$S604,BQ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BR$2),SUMIF(CLASS!$N604:$S604,BR$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BS$2),SUMIF(CLASS!$N604:$S604,BS$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BT$2),SUMIF(CLASS!$N604:$S604,BT$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BU$2),SUMIF(CLASS!$N604:$S604,BU$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BV$2),SUMIF(CLASS!$N604:$S604,BV$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BW$2),SUMIF(CLASS!$N604:$S604,BW$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BX$2),SUMIF(CLASS!$N604:$S604,BX$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BY$2),SUMIF(CLASS!$N604:$S604,BY$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCT!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BZ$2),SUMIF(CLASS!$N604:$S604,BZ$3,CLASS!$E604:$J604))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1314247.8999999999]
[{"$f":"ACCOUNTS!A605","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C605","v":1460925},null,null,{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,F$2),SUMIF(CLASS!$N605:$S605,F$3,CLASS!$E605:$J605))","v":0},null,{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,H$2),SUMIF(CLASS!$N605:$S605,H$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,I$2),SUMIF(CLASS!$N605:$S605,I$3,CLASS!$E605:$J605))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AC$2),SUMIF(CLASS!$N605:$S605,AC$3,CLASS!$E605:$J605))","v":0},null,{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AE$2),SUMIF(CLASS!$N605:$S605,AE$3,CLASS!$E605:$J605))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AZ$2),SUMIF(CLASS!$N605:$S605,AZ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BA$2),SUMIF(CLASS!$N605:$S605,BA$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BB$2),SUMIF(CLASS!$N605:$S605,BB$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BC$2),SUMIF(CLASS!$N605:$S605,BC$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BD$2),SUMIF(CLASS!$N605:$S605,BD$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BE$2),SUMIF(CLASS!$N605:$S605,BE$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BF$2),SUMIF(CLASS!$N605:$S605,BF$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BG$2),SUMIF(CLASS!$N605:$S605,BG$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BH$2),SUMIF(CLASS!$N605:$S605,BH$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BI$2),SUMIF(CLASS!$N605:$S605,BI$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BJ$2),SUMIF(CLASS!$N605:$S605,BJ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BK$2),SUMIF(CLASS!$N605:$S605,BK$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BL$2),SUMIF(CLASS!$N605:$S605,BL$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BM$2),SUMIF(CLASS!$N605:$S605,BM$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BN$2),SUMIF(CLASS!$N605:$S605,BN$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BO$2),SUMIF(CLASS!$N605:$S605,BO$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BP$2),SUMIF(CLASS!$N605:$S605,BP$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BQ$2),SUMIF(CLASS!$N605:$S605,BQ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BR$2),SUMIF(CLASS!$N605:$S605,BR$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BS$2),SUMIF(CLASS!$N605:$S605,BS$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BT$2),SUMIF(CLASS!$N605:$S605,BT$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BU$2),SUMIF(CLASS!$N605:$S605,BU$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BV$2),SUMIF(CLASS!$N605:$S605,BV$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BW$2),SUMIF(CLASS!$N605:$S605,BW$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BX$2),SUMIF(CLASS!$N605:$S605,BX$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BY$2),SUMIF(CLASS!$N605:$S605,BY$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCT!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BZ$2),SUMIF(CLASS!$N605:$S605,BZ$3,CLASS!$E605:$J605))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1460925]
[{"$f":"ACCOUNTS!A610","v":451.07},{"$f":"ACCOUNTS!B610","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C610","v":4847787.22},null,null,{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,F$2),SUMIF(CLASS!$N610:$S610,F$3,CLASS!$E610:$J610))","v":0},null,{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,H$2),SUMIF(CLASS!$N610:$S610,H$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,I$2),SUMIF(CLASS!$N610:$S610,I$3,CLASS!$E610:$J610))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AC$2),SUMIF(CLASS!$N610:$S610,AC$3,CLASS!$E610:$J610))","v":0},null,{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AE$2),SUMIF(CLASS!$N610:$S610,AE$3,CLASS!$E610:$J610))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AZ$2),SUMIF(CLASS!$N610:$S610,AZ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BA$2),SUMIF(CLASS!$N610:$S610,BA$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BB$2),SUMIF(CLASS!$N610:$S610,BB$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BC$2),SUMIF(CLASS!$N610:$S610,BC$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BD$2),SUMIF(CLASS!$N610:$S610,BD$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BE$2),SUMIF(CLASS!$N610:$S610,BE$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BF$2),SUMIF(CLASS!$N610:$S610,BF$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BG$2),SUMIF(CLASS!$N610:$S610,BG$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BH$2),SUMIF(CLASS!$N610:$S610,BH$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BI$2),SUMIF(CLASS!$N610:$S610,BI$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BJ$2),SUMIF(CLASS!$N610:$S610,BJ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BK$2),SUMIF(CLASS!$N610:$S610,BK$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BL$2),SUMIF(CLASS!$N610:$S610,BL$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BM$2),SUMIF(CLASS!$N610:$S610,BM$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BN$2),SUMIF(CLASS!$N610:$S610,BN$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BO$2),SUMIF(CLASS!$N610:$S610,BO$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BP$2),SUMIF(CLASS!$N610:$S610,BP$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BQ$2),SUMIF(CLASS!$N610:$S610,BQ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BR$2),SUMIF(CLASS!$N610:$S610,BR$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BS$2),SUMIF(CLASS!$N610:$S610,BS$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BT$2),SUMIF(CLASS!$N610:$S610,BT$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BU$2),SUMIF(CLASS!$N610:$S610,BU$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BV$2),SUMIF(CLASS!$N610:$S610,BV$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BW$2),SUMIF(CLASS!$N610:$S610,BW$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BX$2),SUMIF(CLASS!$N610:$S610,BX$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BY$2),SUMIF(CLASS!$N610:$S610,BY$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCT!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BZ$2),SUMIF(CLASS!$N610:$S610,BZ$3,CLASS!$E610:$J610))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-4847787.2]
[{"$f":"ACCOUNTS!A615","v":454.04},{"$f":"ACCOUNTS!B615","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C615","v":1222583.4099999999},null,null,{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,F$2),SUMIF(CLASS!$N615:$S615,F$3,CLASS!$E615:$J615))","v":512167.50800288783},null,{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,H$2),SUMIF(CLASS!$N615:$S615,H$3,CLASS!$E615:$J615))","v":45331.049484145842},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,I$2),SUMIF(CLASS!$N615:$S615,I$3,CLASS!$E615:$J615))","v":50.649676799685977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AC$2),SUMIF(CLASS!$N615:$S615,AC$3,CLASS!$E615:$J615))","v":0},null,{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AE$2),SUMIF(CLASS!$N615:$S615,AE$3,CLASS!$E615:$J615))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AZ$2),SUMIF(CLASS!$N615:$S615,AZ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BA$2),SUMIF(CLASS!$N615:$S615,BA$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BB$2),SUMIF(CLASS!$N615:$S615,BB$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BC$2),SUMIF(CLASS!$N615:$S615,BC$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BD$2),SUMIF(CLASS!$N615:$S615,BD$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BE$2),SUMIF(CLASS!$N615:$S615,BE$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BF$2),SUMIF(CLASS!$N615:$S615,BF$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BG$2),SUMIF(CLASS!$N615:$S615,BG$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BH$2),SUMIF(CLASS!$N615:$S615,BH$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BI$2),SUMIF(CLASS!$N615:$S615,BI$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BJ$2),SUMIF(CLASS!$N615:$S615,BJ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BK$2),SUMIF(CLASS!$N615:$S615,BK$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BL$2),SUMIF(CLASS!$N615:$S615,BL$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BM$2),SUMIF(CLASS!$N615:$S615,BM$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BN$2),SUMIF(CLASS!$N615:$S615,BN$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BO$2),SUMIF(CLASS!$N615:$S615,BO$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BP$2),SUMIF(CLASS!$N615:$S615,BP$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BQ$2),SUMIF(CLASS!$N615:$S615,BQ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BR$2),SUMIF(CLASS!$N615:$S615,BR$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BS$2),SUMIF(CLASS!$N615:$S615,BS$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BT$2),SUMIF(CLASS!$N615:$S615,BT$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BU$2),SUMIF(CLASS!$N615:$S615,BU$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BV$2),SUMIF(CLASS!$N615:$S615,BV$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BW$2),SUMIF(CLASS!$N615:$S615,BW$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BX$2),SUMIF(CLASS!$N615:$S615,BX$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BY$2),SUMIF(CLASS!$N615:$S615,BY$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCT!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BZ$2),SUMIF(CLASS!$N615:$S615,BZ$3,CLASS!$E615:$J615))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC615:CH615)","v":0},null,557549.20716383331,0,0,0,0,0,{"$f":"SUM(CK615:CP615)","v":557549.20716383331},null,0,0,0,0,0,0,{"$f":"SUM(CS615:CX615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA615:DF615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI615:DN615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ615:DV615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY615:ED615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG615:EL615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO615:ET615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW615:FB615)","v":0},null,0,0,0,0,0,0,0,-665034.19999999995]
[{"$f":"ACCOUNTS!A620","v":456.04},{"$f":"ACCOUNTS!B620","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C620","v":35693.46},null,null,{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,F$2),SUMIF(CLASS!$N620:$S620,F$3,CLASS!$E620:$J620))","v":0},null,{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,H$2),SUMIF(CLASS!$N620:$S620,H$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,I$2),SUMIF(CLASS!$N620:$S620,I$3,CLASS!$E620:$J620))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AC$2),SUMIF(CLASS!$N620:$S620,AC$3,CLASS!$E620:$J620))","v":0},null,{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AE$2),SUMIF(CLASS!$N620:$S620,AE$3,CLASS!$E620:$J620))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AZ$2),SUMIF(CLASS!$N620:$S620,AZ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BA$2),SUMIF(CLASS!$N620:$S620,BA$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BB$2),SUMIF(CLASS!$N620:$S620,BB$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BC$2),SUMIF(CLASS!$N620:$S620,BC$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BD$2),SUMIF(CLASS!$N620:$S620,BD$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BE$2),SUMIF(CLASS!$N620:$S620,BE$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BF$2),SUMIF(CLASS!$N620:$S620,BF$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BG$2),SUMIF(CLASS!$N620:$S620,BG$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BH$2),SUMIF(CLASS!$N620:$S620,BH$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BI$2),SUMIF(CLASS!$N620:$S620,BI$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BJ$2),SUMIF(CLASS!$N620:$S620,BJ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BK$2),SUMIF(CLASS!$N620:$S620,BK$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BL$2),SUMIF(CLASS!$N620:$S620,BL$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BM$2),SUMIF(CLASS!$N620:$S620,BM$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BN$2),SUMIF(CLASS!$N620:$S620,BN$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BO$2),SUMIF(CLASS!$N620:$S620,BO$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BP$2),SUMIF(CLASS!$N620:$S620,BP$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BQ$2),SUMIF(CLASS!$N620:$S620,BQ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BR$2),SUMIF(CLASS!$N620:$S620,BR$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BS$2),SUMIF(CLASS!$N620:$S620,BS$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BT$2),SUMIF(CLASS!$N620:$S620,BT$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BU$2),SUMIF(CLASS!$N620:$S620,BU$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BV$2),SUMIF(CLASS!$N620:$S620,BV$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BW$2),SUMIF(CLASS!$N620:$S620,BW$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BX$2),SUMIF(CLASS!$N620:$S620,BX$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BY$2),SUMIF(CLASS!$N620:$S620,BY$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCT!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BZ$2),SUMIF(CLASS!$N620:$S620,BZ$3,CLASS!$E620:$J620))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-35693.5]
[{"$f":"ACCOUNTS!A621","v":456.05},{"$f":"ACCOUNTS!B621","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C621","v":21415123.754653767},null,null,{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,F$2),SUMIF(CLASS!$N621:$S621,F$3,CLASS!$E621:$J621))","v":21415123.754653767},null,{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,H$2),SUMIF(CLASS!$N621:$S621,H$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,I$2),SUMIF(CLASS!$N621:$S621,I$3,CLASS!$E621:$J621))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AC$2),SUMIF(CLASS!$N621:$S621,AC$3,CLASS!$E621:$J621))","v":0},null,{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AE$2),SUMIF(CLASS!$N621:$S621,AE$3,CLASS!$E621:$J621))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AZ$2),SUMIF(CLASS!$N621:$S621,AZ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BA$2),SUMIF(CLASS!$N621:$S621,BA$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BB$2),SUMIF(CLASS!$N621:$S621,BB$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BC$2),SUMIF(CLASS!$N621:$S621,BC$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BD$2),SUMIF(CLASS!$N621:$S621,BD$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BE$2),SUMIF(CLASS!$N621:$S621,BE$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BF$2),SUMIF(CLASS!$N621:$S621,BF$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BG$2),SUMIF(CLASS!$N621:$S621,BG$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BH$2),SUMIF(CLASS!$N621:$S621,BH$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BI$2),SUMIF(CLASS!$N621:$S621,BI$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BJ$2),SUMIF(CLASS!$N621:$S621,BJ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BK$2),SUMIF(CLASS!$N621:$S621,BK$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BL$2),SUMIF(CLASS!$N621:$S621,BL$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BM$2),SUMIF(CLASS!$N621:$S621,BM$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BN$2),SUMIF(CLASS!$N621:$S621,BN$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BO$2),SUMIF(CLASS!$N621:$S621,BO$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BP$2),SUMIF(CLASS!$N621:$S621,BP$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BQ$2),SUMIF(CLASS!$N621:$S621,BQ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BR$2),SUMIF(CLASS!$N621:$S621,BR$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BS$2),SUMIF(CLASS!$N621:$S621,BS$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BT$2),SUMIF(CLASS!$N621:$S621,BT$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BU$2),SUMIF(CLASS!$N621:$S621,BU$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BV$2),SUMIF(CLASS!$N621:$S621,BV$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BW$2),SUMIF(CLASS!$N621:$S621,BW$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BX$2),SUMIF(CLASS!$N621:$S621,BX$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BY$2),SUMIF(CLASS!$N621:$S621,BY$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCT!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BZ$2),SUMIF(CLASS!$N621:$S621,BZ$3,CLASS!$E621:$J621))","v":0},null,null,0,0,0,0,0,0,0,null,21415123.754653767,0,0,0,0,0,21415123.754653767,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A628","v":456.12},{"$f":"ACCOUNTS!B628","v":"Other Elect Revenue -  Ferndale Plant"},{"$f":"ACCOUNTS!C628","v":305.69},null,null,{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,F$2),SUMIF(CLASS!$N628:$S628,F$3,CLASS!$E628:$J628))","v":305.69},null,{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,H$2),SUMIF(CLASS!$N628:$S628,H$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,I$2),SUMIF(CLASS!$N628:$S628,I$3,CLASS!$E628:$J628))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AC$2),SUMIF(CLASS!$N628:$S628,AC$3,CLASS!$E628:$J628))","v":0},null,{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AE$2),SUMIF(CLASS!$N628:$S628,AE$3,CLASS!$E628:$J628))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AZ$2),SUMIF(CLASS!$N628:$S628,AZ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BA$2),SUMIF(CLASS!$N628:$S628,BA$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BB$2),SUMIF(CLASS!$N628:$S628,BB$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BC$2),SUMIF(CLASS!$N628:$S628,BC$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BD$2),SUMIF(CLASS!$N628:$S628,BD$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BE$2),SUMIF(CLASS!$N628:$S628,BE$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BF$2),SUMIF(CLASS!$N628:$S628,BF$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BG$2),SUMIF(CLASS!$N628:$S628,BG$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BH$2),SUMIF(CLASS!$N628:$S628,BH$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BI$2),SUMIF(CLASS!$N628:$S628,BI$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BJ$2),SUMIF(CLASS!$N628:$S628,BJ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BK$2),SUMIF(CLASS!$N628:$S628,BK$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BL$2),SUMIF(CLASS!$N628:$S628,BL$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BM$2),SUMIF(CLASS!$N628:$S628,BM$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BN$2),SUMIF(CLASS!$N628:$S628,BN$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BO$2),SUMIF(CLASS!$N628:$S628,BO$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BP$2),SUMIF(CLASS!$N628:$S628,BP$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BQ$2),SUMIF(CLASS!$N628:$S628,BQ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BR$2),SUMIF(CLASS!$N628:$S628,BR$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BS$2),SUMIF(CLASS!$N628:$S628,BS$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BT$2),SUMIF(CLASS!$N628:$S628,BT$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BU$2),SUMIF(CLASS!$N628:$S628,BU$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BV$2),SUMIF(CLASS!$N628:$S628,BV$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BW$2),SUMIF(CLASS!$N628:$S628,BW$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BX$2),SUMIF(CLASS!$N628:$S628,BX$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BY$2),SUMIF(CLASS!$N628:$S628,BY$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCT!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BZ$2),SUMIF(CLASS!$N628:$S628,BZ$3,CLASS!$E628:$J628))","v":0},null,null,0,0,0,0,0,0,0,null,305.69,0,0,0,0,0,305.69,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},null,null,{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,F$2),SUMIF(CLASS!$N630:$S630,F$3,CLASS!$E630:$J630))","v":0},null,{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,H$2),SUMIF(CLASS!$N630:$S630,H$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,I$2),SUMIF(CLASS!$N630:$S630,I$3,CLASS!$E630:$J630))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AC$2),SUMIF(CLASS!$N630:$S630,AC$3,CLASS!$E630:$J630))","v":0},null,{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AE$2),SUMIF(CLASS!$N630:$S630,AE$3,CLASS!$E630:$J630))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AZ$2),SUMIF(CLASS!$N630:$S630,AZ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BA$2),SUMIF(CLASS!$N630:$S630,BA$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BB$2),SUMIF(CLASS!$N630:$S630,BB$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BC$2),SUMIF(CLASS!$N630:$S630,BC$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BD$2),SUMIF(CLASS!$N630:$S630,BD$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BE$2),SUMIF(CLASS!$N630:$S630,BE$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BF$2),SUMIF(CLASS!$N630:$S630,BF$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BG$2),SUMIF(CLASS!$N630:$S630,BG$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BH$2),SUMIF(CLASS!$N630:$S630,BH$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BI$2),SUMIF(CLASS!$N630:$S630,BI$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BJ$2),SUMIF(CLASS!$N630:$S630,BJ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BK$2),SUMIF(CLASS!$N630:$S630,BK$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BL$2),SUMIF(CLASS!$N630:$S630,BL$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BM$2),SUMIF(CLASS!$N630:$S630,BM$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BN$2),SUMIF(CLASS!$N630:$S630,BN$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BO$2),SUMIF(CLASS!$N630:$S630,BO$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BP$2),SUMIF(CLASS!$N630:$S630,BP$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BQ$2),SUMIF(CLASS!$N630:$S630,BQ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BR$2),SUMIF(CLASS!$N630:$S630,BR$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BS$2),SUMIF(CLASS!$N630:$S630,BS$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BT$2),SUMIF(CLASS!$N630:$S630,BT$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BU$2),SUMIF(CLASS!$N630:$S630,BU$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BV$2),SUMIF(CLASS!$N630:$S630,BV$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BW$2),SUMIF(CLASS!$N630:$S630,BW$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BX$2),SUMIF(CLASS!$N630:$S630,BX$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BY$2),SUMIF(CLASS!$N630:$S630,BY$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCT!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BZ$2),SUMIF(CLASS!$N630:$S630,BZ$3,CLASS!$E630:$J630))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-138492.70000000001]
[{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$f":"ACCOUNTS!C631","v":0},null,null,{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,F$2),SUMIF(CLASS!$N631:$S631,F$3,CLASS!$E631:$J631))","v":0},null,{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,H$2),SUMIF(CLASS!$N631:$S631,H$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,I$2),SUMIF(CLASS!$N631:$S631,I$3,CLASS!$E631:$J631))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AC$2),SUMIF(CLASS!$N631:$S631,AC$3,CLASS!$E631:$J631))","v":0},null,{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AE$2),SUMIF(CLASS!$N631:$S631,AE$3,CLASS!$E631:$J631))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AZ$2),SUMIF(CLASS!$N631:$S631,AZ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BA$2),SUMIF(CLASS!$N631:$S631,BA$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BB$2),SUMIF(CLASS!$N631:$S631,BB$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BC$2),SUMIF(CLASS!$N631:$S631,BC$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BD$2),SUMIF(CLASS!$N631:$S631,BD$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BE$2),SUMIF(CLASS!$N631:$S631,BE$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BF$2),SUMIF(CLASS!$N631:$S631,BF$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BG$2),SUMIF(CLASS!$N631:$S631,BG$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BH$2),SUMIF(CLASS!$N631:$S631,BH$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BI$2),SUMIF(CLASS!$N631:$S631,BI$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BJ$2),SUMIF(CLASS!$N631:$S631,BJ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BK$2),SUMIF(CLASS!$N631:$S631,BK$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BL$2),SUMIF(CLASS!$N631:$S631,BL$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BM$2),SUMIF(CLASS!$N631:$S631,BM$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BN$2),SUMIF(CLASS!$N631:$S631,BN$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BO$2),SUMIF(CLASS!$N631:$S631,BO$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BP$2),SUMIF(CLASS!$N631:$S631,BP$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BQ$2),SUMIF(CLASS!$N631:$S631,BQ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BR$2),SUMIF(CLASS!$N631:$S631,BR$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BS$2),SUMIF(CLASS!$N631:$S631,BS$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BT$2),SUMIF(CLASS!$N631:$S631,BT$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BU$2),SUMIF(CLASS!$N631:$S631,BU$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BV$2),SUMIF(CLASS!$N631:$S631,BV$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BW$2),SUMIF(CLASS!$N631:$S631,BW$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BX$2),SUMIF(CLASS!$N631:$S631,BX$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BY$2),SUMIF(CLASS!$N631:$S631,BY$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCT!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BZ$2),SUMIF(CLASS!$N631:$S631,BZ$3,CLASS!$E631:$J631))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},null,null,{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,F$2),SUMIF(CLASS!$N632:$S632,F$3,CLASS!$E632:$J632))","v":0},null,{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,H$2),SUMIF(CLASS!$N632:$S632,H$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,I$2),SUMIF(CLASS!$N632:$S632,I$3,CLASS!$E632:$J632))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AC$2),SUMIF(CLASS!$N632:$S632,AC$3,CLASS!$E632:$J632))","v":0},null,{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AE$2),SUMIF(CLASS!$N632:$S632,AE$3,CLASS!$E632:$J632))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AZ$2),SUMIF(CLASS!$N632:$S632,AZ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BA$2),SUMIF(CLASS!$N632:$S632,BA$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BB$2),SUMIF(CLASS!$N632:$S632,BB$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BC$2),SUMIF(CLASS!$N632:$S632,BC$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BD$2),SUMIF(CLASS!$N632:$S632,BD$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BE$2),SUMIF(CLASS!$N632:$S632,BE$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BF$2),SUMIF(CLASS!$N632:$S632,BF$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BG$2),SUMIF(CLASS!$N632:$S632,BG$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BH$2),SUMIF(CLASS!$N632:$S632,BH$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BI$2),SUMIF(CLASS!$N632:$S632,BI$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BJ$2),SUMIF(CLASS!$N632:$S632,BJ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BK$2),SUMIF(CLASS!$N632:$S632,BK$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BL$2),SUMIF(CLASS!$N632:$S632,BL$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BM$2),SUMIF(CLASS!$N632:$S632,BM$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BN$2),SUMIF(CLASS!$N632:$S632,BN$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BO$2),SUMIF(CLASS!$N632:$S632,BO$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BP$2),SUMIF(CLASS!$N632:$S632,BP$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BQ$2),SUMIF(CLASS!$N632:$S632,BQ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BR$2),SUMIF(CLASS!$N632:$S632,BR$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BS$2),SUMIF(CLASS!$N632:$S632,BS$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BT$2),SUMIF(CLASS!$N632:$S632,BT$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BU$2),SUMIF(CLASS!$N632:$S632,BU$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BV$2),SUMIF(CLASS!$N632:$S632,BV$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BW$2),SUMIF(CLASS!$N632:$S632,BW$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BX$2),SUMIF(CLASS!$N632:$S632,BX$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BY$2),SUMIF(CLASS!$N632:$S632,BY$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCT!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BZ$2),SUMIF(CLASS!$N632:$S632,BZ$3,CLASS!$E632:$J632))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1010227]
[{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},null,null,{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,F$2),SUMIF(CLASS!$N633:$S633,F$3,CLASS!$E633:$J633))","v":0},null,{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,H$2),SUMIF(CLASS!$N633:$S633,H$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,I$2),SUMIF(CLASS!$N633:$S633,I$3,CLASS!$E633:$J633))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AC$2),SUMIF(CLASS!$N633:$S633,AC$3,CLASS!$E633:$J633))","v":0},null,{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AE$2),SUMIF(CLASS!$N633:$S633,AE$3,CLASS!$E633:$J633))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AZ$2),SUMIF(CLASS!$N633:$S633,AZ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BA$2),SUMIF(CLASS!$N633:$S633,BA$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BB$2),SUMIF(CLASS!$N633:$S633,BB$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BC$2),SUMIF(CLASS!$N633:$S633,BC$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BD$2),SUMIF(CLASS!$N633:$S633,BD$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BE$2),SUMIF(CLASS!$N633:$S633,BE$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BF$2),SUMIF(CLASS!$N633:$S633,BF$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BG$2),SUMIF(CLASS!$N633:$S633,BG$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BH$2),SUMIF(CLASS!$N633:$S633,BH$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BI$2),SUMIF(CLASS!$N633:$S633,BI$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BJ$2),SUMIF(CLASS!$N633:$S633,BJ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BK$2),SUMIF(CLASS!$N633:$S633,BK$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BL$2),SUMIF(CLASS!$N633:$S633,BL$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BM$2),SUMIF(CLASS!$N633:$S633,BM$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BN$2),SUMIF(CLASS!$N633:$S633,BN$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BO$2),SUMIF(CLASS!$N633:$S633,BO$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BP$2),SUMIF(CLASS!$N633:$S633,BP$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BQ$2),SUMIF(CLASS!$N633:$S633,BQ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BR$2),SUMIF(CLASS!$N633:$S633,BR$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BS$2),SUMIF(CLASS!$N633:$S633,BS$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BT$2),SUMIF(CLASS!$N633:$S633,BT$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BU$2),SUMIF(CLASS!$N633:$S633,BU$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BV$2),SUMIF(CLASS!$N633:$S633,BV$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BW$2),SUMIF(CLASS!$N633:$S633,BW$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BX$2),SUMIF(CLASS!$N633:$S633,BX$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BY$2),SUMIF(CLASS!$N633:$S633,BY$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCT!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BZ$2),SUMIF(CLASS!$N633:$S633,BZ$3,CLASS!$E633:$J633))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},null,null,{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,F$2),SUMIF(CLASS!$N634:$S634,F$3,CLASS!$E634:$J634))","v":0},null,{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,H$2),SUMIF(CLASS!$N634:$S634,H$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,I$2),SUMIF(CLASS!$N634:$S634,I$3,CLASS!$E634:$J634))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AC$2),SUMIF(CLASS!$N634:$S634,AC$3,CLASS!$E634:$J634))","v":0},null,{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AE$2),SUMIF(CLASS!$N634:$S634,AE$3,CLASS!$E634:$J634))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AZ$2),SUMIF(CLASS!$N634:$S634,AZ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BA$2),SUMIF(CLASS!$N634:$S634,BA$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BB$2),SUMIF(CLASS!$N634:$S634,BB$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BC$2),SUMIF(CLASS!$N634:$S634,BC$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BD$2),SUMIF(CLASS!$N634:$S634,BD$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BE$2),SUMIF(CLASS!$N634:$S634,BE$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BF$2),SUMIF(CLASS!$N634:$S634,BF$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BG$2),SUMIF(CLASS!$N634:$S634,BG$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BH$2),SUMIF(CLASS!$N634:$S634,BH$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BI$2),SUMIF(CLASS!$N634:$S634,BI$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BJ$2),SUMIF(CLASS!$N634:$S634,BJ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BK$2),SUMIF(CLASS!$N634:$S634,BK$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BL$2),SUMIF(CLASS!$N634:$S634,BL$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BM$2),SUMIF(CLASS!$N634:$S634,BM$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BN$2),SUMIF(CLASS!$N634:$S634,BN$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BO$2),SUMIF(CLASS!$N634:$S634,BO$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BP$2),SUMIF(CLASS!$N634:$S634,BP$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BQ$2),SUMIF(CLASS!$N634:$S634,BQ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BR$2),SUMIF(CLASS!$N634:$S634,BR$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BS$2),SUMIF(CLASS!$N634:$S634,BS$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BT$2),SUMIF(CLASS!$N634:$S634,BT$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BU$2),SUMIF(CLASS!$N634:$S634,BU$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BV$2),SUMIF(CLASS!$N634:$S634,BV$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BW$2),SUMIF(CLASS!$N634:$S634,BW$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BX$2),SUMIF(CLASS!$N634:$S634,BX$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BY$2),SUMIF(CLASS!$N634:$S634,BY$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCT!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BZ$2),SUMIF(CLASS!$N634:$S634,BZ$3,CLASS!$E634:$J634))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},null,null,{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,F$2),SUMIF(CLASS!$N635:$S635,F$3,CLASS!$E635:$J635))","v":0},null,{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,H$2),SUMIF(CLASS!$N635:$S635,H$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,I$2),SUMIF(CLASS!$N635:$S635,I$3,CLASS!$E635:$J635))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AC$2),SUMIF(CLASS!$N635:$S635,AC$3,CLASS!$E635:$J635))","v":0},null,{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AE$2),SUMIF(CLASS!$N635:$S635,AE$3,CLASS!$E635:$J635))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AZ$2),SUMIF(CLASS!$N635:$S635,AZ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BA$2),SUMIF(CLASS!$N635:$S635,BA$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BB$2),SUMIF(CLASS!$N635:$S635,BB$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BC$2),SUMIF(CLASS!$N635:$S635,BC$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BD$2),SUMIF(CLASS!$N635:$S635,BD$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BE$2),SUMIF(CLASS!$N635:$S635,BE$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BF$2),SUMIF(CLASS!$N635:$S635,BF$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BG$2),SUMIF(CLASS!$N635:$S635,BG$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BH$2),SUMIF(CLASS!$N635:$S635,BH$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BI$2),SUMIF(CLASS!$N635:$S635,BI$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BJ$2),SUMIF(CLASS!$N635:$S635,BJ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BK$2),SUMIF(CLASS!$N635:$S635,BK$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BL$2),SUMIF(CLASS!$N635:$S635,BL$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BM$2),SUMIF(CLASS!$N635:$S635,BM$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BN$2),SUMIF(CLASS!$N635:$S635,BN$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BO$2),SUMIF(CLASS!$N635:$S635,BO$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BP$2),SUMIF(CLASS!$N635:$S635,BP$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BQ$2),SUMIF(CLASS!$N635:$S635,BQ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BR$2),SUMIF(CLASS!$N635:$S635,BR$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BS$2),SUMIF(CLASS!$N635:$S635,BS$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BT$2),SUMIF(CLASS!$N635:$S635,BT$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BU$2),SUMIF(CLASS!$N635:$S635,BU$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BV$2),SUMIF(CLASS!$N635:$S635,BV$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BW$2),SUMIF(CLASS!$N635:$S635,BW$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BX$2),SUMIF(CLASS!$N635:$S635,BX$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BY$2),SUMIF(CLASS!$N635:$S635,BY$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCT!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BZ$2),SUMIF(CLASS!$N635:$S635,BZ$3,CLASS!$E635:$J635))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A636","v":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},null,null,{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,F$2),SUMIF(CLASS!$N636:$S636,F$3,CLASS!$E636:$J636))","v":0},null,{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,H$2),SUMIF(CLASS!$N636:$S636,H$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,I$2),SUMIF(CLASS!$N636:$S636,I$3,CLASS!$E636:$J636))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AC$2),SUMIF(CLASS!$N636:$S636,AC$3,CLASS!$E636:$J636))","v":0},null,{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AE$2),SUMIF(CLASS!$N636:$S636,AE$3,CLASS!$E636:$J636))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AZ$2),SUMIF(CLASS!$N636:$S636,AZ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BA$2),SUMIF(CLASS!$N636:$S636,BA$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BB$2),SUMIF(CLASS!$N636:$S636,BB$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BC$2),SUMIF(CLASS!$N636:$S636,BC$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BD$2),SUMIF(CLASS!$N636:$S636,BD$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BE$2),SUMIF(CLASS!$N636:$S636,BE$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BF$2),SUMIF(CLASS!$N636:$S636,BF$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BG$2),SUMIF(CLASS!$N636:$S636,BG$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BH$2),SUMIF(CLASS!$N636:$S636,BH$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BI$2),SUMIF(CLASS!$N636:$S636,BI$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BJ$2),SUMIF(CLASS!$N636:$S636,BJ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BK$2),SUMIF(CLASS!$N636:$S636,BK$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BL$2),SUMIF(CLASS!$N636:$S636,BL$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BM$2),SUMIF(CLASS!$N636:$S636,BM$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BN$2),SUMIF(CLASS!$N636:$S636,BN$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BO$2),SUMIF(CLASS!$N636:$S636,BO$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BP$2),SUMIF(CLASS!$N636:$S636,BP$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BQ$2),SUMIF(CLASS!$N636:$S636,BQ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BR$2),SUMIF(CLASS!$N636:$S636,BR$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BS$2),SUMIF(CLASS!$N636:$S636,BS$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BT$2),SUMIF(CLASS!$N636:$S636,BT$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BU$2),SUMIF(CLASS!$N636:$S636,BU$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BV$2),SUMIF(CLASS!$N636:$S636,BV$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BW$2),SUMIF(CLASS!$N636:$S636,BW$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BX$2),SUMIF(CLASS!$N636:$S636,BX$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BY$2),SUMIF(CLASS!$N636:$S636,BY$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCT!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BZ$2),SUMIF(CLASS!$N636:$S636,BZ$3,CLASS!$E636:$J636))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A637","v":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},null,null,{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,F$2),SUMIF(CLASS!$N637:$S637,F$3,CLASS!$E637:$J637))","v":0},null,{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,H$2),SUMIF(CLASS!$N637:$S637,H$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,I$2),SUMIF(CLASS!$N637:$S637,I$3,CLASS!$E637:$J637))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AC$2),SUMIF(CLASS!$N637:$S637,AC$3,CLASS!$E637:$J637))","v":0},null,{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AE$2),SUMIF(CLASS!$N637:$S637,AE$3,CLASS!$E637:$J637))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AZ$2),SUMIF(CLASS!$N637:$S637,AZ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BA$2),SUMIF(CLASS!$N637:$S637,BA$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BB$2),SUMIF(CLASS!$N637:$S637,BB$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BC$2),SUMIF(CLASS!$N637:$S637,BC$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BD$2),SUMIF(CLASS!$N637:$S637,BD$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BE$2),SUMIF(CLASS!$N637:$S637,BE$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BF$2),SUMIF(CLASS!$N637:$S637,BF$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BG$2),SUMIF(CLASS!$N637:$S637,BG$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BH$2),SUMIF(CLASS!$N637:$S637,BH$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BI$2),SUMIF(CLASS!$N637:$S637,BI$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BJ$2),SUMIF(CLASS!$N637:$S637,BJ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BK$2),SUMIF(CLASS!$N637:$S637,BK$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BL$2),SUMIF(CLASS!$N637:$S637,BL$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BM$2),SUMIF(CLASS!$N637:$S637,BM$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BN$2),SUMIF(CLASS!$N637:$S637,BN$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BO$2),SUMIF(CLASS!$N637:$S637,BO$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BP$2),SUMIF(CLASS!$N637:$S637,BP$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BQ$2),SUMIF(CLASS!$N637:$S637,BQ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BR$2),SUMIF(CLASS!$N637:$S637,BR$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BS$2),SUMIF(CLASS!$N637:$S637,BS$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BT$2),SUMIF(CLASS!$N637:$S637,BT$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BU$2),SUMIF(CLASS!$N637:$S637,BU$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BV$2),SUMIF(CLASS!$N637:$S637,BV$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BW$2),SUMIF(CLASS!$N637:$S637,BW$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BX$2),SUMIF(CLASS!$N637:$S637,BX$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BY$2),SUMIF(CLASS!$N637:$S637,BY$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCT!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BZ$2),SUMIF(CLASS!$N637:$S637,BZ$3,CLASS!$E637:$J637))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},null,null,{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,F$2),SUMIF(CLASS!$N638:$S638,F$3,CLASS!$E638:$J638))","v":0},null,{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,H$2),SUMIF(CLASS!$N638:$S638,H$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,I$2),SUMIF(CLASS!$N638:$S638,I$3,CLASS!$E638:$J638))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AC$2),SUMIF(CLASS!$N638:$S638,AC$3,CLASS!$E638:$J638))","v":0},null,{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AE$2),SUMIF(CLASS!$N638:$S638,AE$3,CLASS!$E638:$J638))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AZ$2),SUMIF(CLASS!$N638:$S638,AZ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BA$2),SUMIF(CLASS!$N638:$S638,BA$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BB$2),SUMIF(CLASS!$N638:$S638,BB$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BC$2),SUMIF(CLASS!$N638:$S638,BC$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BD$2),SUMIF(CLASS!$N638:$S638,BD$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BE$2),SUMIF(CLASS!$N638:$S638,BE$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BF$2),SUMIF(CLASS!$N638:$S638,BF$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BG$2),SUMIF(CLASS!$N638:$S638,BG$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BH$2),SUMIF(CLASS!$N638:$S638,BH$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BI$2),SUMIF(CLASS!$N638:$S638,BI$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BJ$2),SUMIF(CLASS!$N638:$S638,BJ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BK$2),SUMIF(CLASS!$N638:$S638,BK$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BL$2),SUMIF(CLASS!$N638:$S638,BL$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BM$2),SUMIF(CLASS!$N638:$S638,BM$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BN$2),SUMIF(CLASS!$N638:$S638,BN$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BO$2),SUMIF(CLASS!$N638:$S638,BO$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BP$2),SUMIF(CLASS!$N638:$S638,BP$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BQ$2),SUMIF(CLASS!$N638:$S638,BQ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BR$2),SUMIF(CLASS!$N638:$S638,BR$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BS$2),SUMIF(CLASS!$N638:$S638,BS$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BT$2),SUMIF(CLASS!$N638:$S638,BT$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BU$2),SUMIF(CLASS!$N638:$S638,BU$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BV$2),SUMIF(CLASS!$N638:$S638,BV$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BW$2),SUMIF(CLASS!$N638:$S638,BW$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BX$2),SUMIF(CLASS!$N638:$S638,BX$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BY$2),SUMIF(CLASS!$N638:$S638,BY$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCT!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BZ$2),SUMIF(CLASS!$N638:$S638,BZ$3,CLASS!$E638:$J638))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC638:CH638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK638:CP638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS638:CX638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA638:DF638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI638:DN638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ638:DV638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY638:ED638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG638:EL638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO638:ET638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW638:FB638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE638:FJ638)","v":0},{"$f":"ROUND((SUM(FK638,FC638,EU638,EM638,EE638,DW638,DO638,DG638,CY638,CQ638,CI638)-C638),1)","v":0}]
[{"$f":"ACCOUNTS!A639","v":"~"},{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},null,null,{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,F$2),SUMIF(CLASS!$N639:$S639,F$3,CLASS!$E639:$J639))","v":0},null,{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,H$2),SUMIF(CLASS!$N639:$S639,H$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,I$2),SUMIF(CLASS!$N639:$S639,I$3,CLASS!$E639:$J639))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AC$2),SUMIF(CLASS!$N639:$S639,AC$3,CLASS!$E639:$J639))","v":0},null,{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AE$2),SUMIF(CLASS!$N639:$S639,AE$3,CLASS!$E639:$J639))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AZ$2),SUMIF(CLASS!$N639:$S639,AZ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BA$2),SUMIF(CLASS!$N639:$S639,BA$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BB$2),SUMIF(CLASS!$N639:$S639,BB$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BC$2),SUMIF(CLASS!$N639:$S639,BC$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BD$2),SUMIF(CLASS!$N639:$S639,BD$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BE$2),SUMIF(CLASS!$N639:$S639,BE$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BF$2),SUMIF(CLASS!$N639:$S639,BF$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BG$2),SUMIF(CLASS!$N639:$S639,BG$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BH$2),SUMIF(CLASS!$N639:$S639,BH$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BI$2),SUMIF(CLASS!$N639:$S639,BI$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BJ$2),SUMIF(CLASS!$N639:$S639,BJ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BK$2),SUMIF(CLASS!$N639:$S639,BK$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BL$2),SUMIF(CLASS!$N639:$S639,BL$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BM$2),SUMIF(CLASS!$N639:$S639,BM$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BN$2),SUMIF(CLASS!$N639:$S639,BN$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BO$2),SUMIF(CLASS!$N639:$S639,BO$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BP$2),SUMIF(CLASS!$N639:$S639,BP$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BQ$2),SUMIF(CLASS!$N639:$S639,BQ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BR$2),SUMIF(CLASS!$N639:$S639,BR$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BS$2),SUMIF(CLASS!$N639:$S639,BS$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BT$2),SUMIF(CLASS!$N639:$S639,BT$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BU$2),SUMIF(CLASS!$N639:$S639,BU$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BV$2),SUMIF(CLASS!$N639:$S639,BV$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BW$2),SUMIF(CLASS!$N639:$S639,BW$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BX$2),SUMIF(CLASS!$N639:$S639,BX$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BY$2),SUMIF(CLASS!$N639:$S639,BY$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCT!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BZ$2),SUMIF(CLASS!$N639:$S639,BZ$3,CLASS!$E639:$J639))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC639:CH639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK639:CP639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS639:CX639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA639:DF639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI639:DN639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ639:DV639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY639:ED639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG639:EL639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO639:ET639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW639:FB639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE639:FJ639)","v":0},{"$f":"ROUND((SUM(FK639,FC639,EU639,EM639,EE639,DW639,DO639,DG639,CY639,CQ639,CI639)-C639),1)","v":0}]
[{"$f":"ACCOUNTS!A640","v":"~"},{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},null,null,{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,F$2),SUMIF(CLASS!$N640:$S640,F$3,CLASS!$E640:$J640))","v":0},null,{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,H$2),SUMIF(CLASS!$N640:$S640,H$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,I$2),SUMIF(CLASS!$N640:$S640,I$3,CLASS!$E640:$J640))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AC$2),SUMIF(CLASS!$N640:$S640,AC$3,CLASS!$E640:$J640))","v":0},null,{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AE$2),SUMIF(CLASS!$N640:$S640,AE$3,CLASS!$E640:$J640))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AZ$2),SUMIF(CLASS!$N640:$S640,AZ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BA$2),SUMIF(CLASS!$N640:$S640,BA$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BB$2),SUMIF(CLASS!$N640:$S640,BB$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BC$2),SUMIF(CLASS!$N640:$S640,BC$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BD$2),SUMIF(CLASS!$N640:$S640,BD$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BE$2),SUMIF(CLASS!$N640:$S640,BE$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BF$2),SUMIF(CLASS!$N640:$S640,BF$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BG$2),SUMIF(CLASS!$N640:$S640,BG$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BH$2),SUMIF(CLASS!$N640:$S640,BH$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BI$2),SUMIF(CLASS!$N640:$S640,BI$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BJ$2),SUMIF(CLASS!$N640:$S640,BJ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BK$2),SUMIF(CLASS!$N640:$S640,BK$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BL$2),SUMIF(CLASS!$N640:$S640,BL$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BM$2),SUMIF(CLASS!$N640:$S640,BM$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BN$2),SUMIF(CLASS!$N640:$S640,BN$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BO$2),SUMIF(CLASS!$N640:$S640,BO$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BP$2),SUMIF(CLASS!$N640:$S640,BP$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BQ$2),SUMIF(CLASS!$N640:$S640,BQ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BR$2),SUMIF(CLASS!$N640:$S640,BR$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BS$2),SUMIF(CLASS!$N640:$S640,BS$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BT$2),SUMIF(CLASS!$N640:$S640,BT$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BU$2),SUMIF(CLASS!$N640:$S640,BU$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BV$2),SUMIF(CLASS!$N640:$S640,BV$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BW$2),SUMIF(CLASS!$N640:$S640,BW$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BX$2),SUMIF(CLASS!$N640:$S640,BX$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BY$2),SUMIF(CLASS!$N640:$S640,BY$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCT!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BZ$2),SUMIF(CLASS!$N640:$S640,BZ$3,CLASS!$E640:$J640))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC640:CH640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK640:CP640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS640:CX640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA640:DF640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI640:DN640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ640:DV640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY640:ED640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG640:EL640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO640:ET640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW640:FB640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE640:FJ640)","v":0},{"$f":"ROUND((SUM(FK640,FC640,EU640,EM640,EE640,DW640,DO640,DG640,CY640,CQ640,CI640)-C640),1)","v":0}]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},null,null,{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,F$2),SUMIF(CLASS!$N641:$S641,F$3,CLASS!$E641:$J641))","v":0},null,{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,H$2),SUMIF(CLASS!$N641:$S641,H$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,I$2),SUMIF(CLASS!$N641:$S641,I$3,CLASS!$E641:$J641))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AC$2),SUMIF(CLASS!$N641:$S641,AC$3,CLASS!$E641:$J641))","v":0},null,{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AE$2),SUMIF(CLASS!$N641:$S641,AE$3,CLASS!$E641:$J641))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AZ$2),SUMIF(CLASS!$N641:$S641,AZ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BA$2),SUMIF(CLASS!$N641:$S641,BA$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BB$2),SUMIF(CLASS!$N641:$S641,BB$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BC$2),SUMIF(CLASS!$N641:$S641,BC$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BD$2),SUMIF(CLASS!$N641:$S641,BD$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BE$2),SUMIF(CLASS!$N641:$S641,BE$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BF$2),SUMIF(CLASS!$N641:$S641,BF$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BG$2),SUMIF(CLASS!$N641:$S641,BG$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BH$2),SUMIF(CLASS!$N641:$S641,BH$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BI$2),SUMIF(CLASS!$N641:$S641,BI$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BJ$2),SUMIF(CLASS!$N641:$S641,BJ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BK$2),SUMIF(CLASS!$N641:$S641,BK$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BL$2),SUMIF(CLASS!$N641:$S641,BL$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BM$2),SUMIF(CLASS!$N641:$S641,BM$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BN$2),SUMIF(CLASS!$N641:$S641,BN$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BO$2),SUMIF(CLASS!$N641:$S641,BO$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BP$2),SUMIF(CLASS!$N641:$S641,BP$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BQ$2),SUMIF(CLASS!$N641:$S641,BQ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BR$2),SUMIF(CLASS!$N641:$S641,BR$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BS$2),SUMIF(CLASS!$N641:$S641,BS$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BT$2),SUMIF(CLASS!$N641:$S641,BT$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BU$2),SUMIF(CLASS!$N641:$S641,BU$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BV$2),SUMIF(CLASS!$N641:$S641,BV$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BW$2),SUMIF(CLASS!$N641:$S641,BW$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BX$2),SUMIF(CLASS!$N641:$S641,BX$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BY$2),SUMIF(CLASS!$N641:$S641,BY$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCT!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BZ$2),SUMIF(CLASS!$N641:$S641,BZ$3,CLASS!$E641:$J641))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC641:CH641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK641:CP641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS641:CX641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA641:DF641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI641:DN641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ641:DV641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY641:ED641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG641:EL641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO641:ET641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW641:FB641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE641:FJ641)","v":0},{"$f":"ROUND((SUM(FK641,FC641,EU641,EM641,EE641,DW641,DO641,DG641,CY641,CQ641,CI641)-C641),1)","v":0}]
[null,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(C602:C641)","v":76831178.983163401},null,null,{"$f":"SUM(F602:F641)","v":47537525.071544923},null,{"$f":"SUM(H602:H641)","v":57507.017449319923},{"$f":"SUM(I602:I641)","v":64.254233702236533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC602:AC641)","v":0},null,{"$f":"SUM(AE602:AE641)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ602:AZ641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC602:CC641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK602:CK641)","v":47595096.343227945},0,0,0,0,0,47595096.343227945,null,{"$f":"SUM(CS602:CS641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA602:DA641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI602:DI641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ602:DQ641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY602:DY641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG602:EG641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO602:EO641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW602:EW641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE602:FE641)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK642,FC642,EU642,EM642,EE642,DW642,DO642,DG642,CY642,CQ642,CI642)-C642),1)","v":-29236082.600000001}]
[]
[{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK644,FC644,EU644,EM644,EE644,DW644,DO644,DG644,CY644,CQ644,CI644)-C644),1)","v":0}]
[{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},null,null,{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,F$2),SUMIF(CLASS!$N645:$S645,F$3,CLASS!$E645:$J645))","v":0},null,{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,H$2),SUMIF(CLASS!$N645:$S645,H$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,I$2),SUMIF(CLASS!$N645:$S645,I$3,CLASS!$E645:$J645))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AC$2),SUMIF(CLASS!$N645:$S645,AC$3,CLASS!$E645:$J645))","v":0},null,{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AE$2),SUMIF(CLASS!$N645:$S645,AE$3,CLASS!$E645:$J645))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AZ$2),SUMIF(CLASS!$N645:$S645,AZ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BA$2),SUMIF(CLASS!$N645:$S645,BA$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BB$2),SUMIF(CLASS!$N645:$S645,BB$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BC$2),SUMIF(CLASS!$N645:$S645,BC$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BD$2),SUMIF(CLASS!$N645:$S645,BD$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BE$2),SUMIF(CLASS!$N645:$S645,BE$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BF$2),SUMIF(CLASS!$N645:$S645,BF$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BG$2),SUMIF(CLASS!$N645:$S645,BG$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BH$2),SUMIF(CLASS!$N645:$S645,BH$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BI$2),SUMIF(CLASS!$N645:$S645,BI$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BJ$2),SUMIF(CLASS!$N645:$S645,BJ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BK$2),SUMIF(CLASS!$N645:$S645,BK$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BL$2),SUMIF(CLASS!$N645:$S645,BL$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BM$2),SUMIF(CLASS!$N645:$S645,BM$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BN$2),SUMIF(CLASS!$N645:$S645,BN$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BO$2),SUMIF(CLASS!$N645:$S645,BO$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BP$2),SUMIF(CLASS!$N645:$S645,BP$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BQ$2),SUMIF(CLASS!$N645:$S645,BQ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BR$2),SUMIF(CLASS!$N645:$S645,BR$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BS$2),SUMIF(CLASS!$N645:$S645,BS$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BT$2),SUMIF(CLASS!$N645:$S645,BT$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BU$2),SUMIF(CLASS!$N645:$S645,BU$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BV$2),SUMIF(CLASS!$N645:$S645,BV$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BW$2),SUMIF(CLASS!$N645:$S645,BW$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BX$2),SUMIF(CLASS!$N645:$S645,BX$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BY$2),SUMIF(CLASS!$N645:$S645,BY$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCT!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BZ$2),SUMIF(CLASS!$N645:$S645,BZ$3,CLASS!$E645:$J645))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CC645:CH645)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CK645:CP645)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CS645:CX645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DA645:DF645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DI645:DN645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DQ645:DV645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DY645:ED645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EG645:EL645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EO645:ET645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EW645:FB645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(FE645:FJ645)","v":0},{"$f":"ROUND((SUM(FK645,FC645,EU645,EM645,EE645,DW645,DO645,DG645,CY645,CQ645,CI645)-C645),1)","v":-5469488}]
[{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"ACCOUNTS!C646","v":0},null,null,{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,F$2),SUMIF(CLASS!$N646:$S646,F$3,CLASS!$E646:$J646))","v":0},null,{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,H$2),SUMIF(CLASS!$N646:$S646,H$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,I$2),SUMIF(CLASS!$N646:$S646,I$3,CLASS!$E646:$J646))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AC$2),SUMIF(CLASS!$N646:$S646,AC$3,CLASS!$E646:$J646))","v":0},null,{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AE$2),SUMIF(CLASS!$N646:$S646,AE$3,CLASS!$E646:$J646))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AZ$2),SUMIF(CLASS!$N646:$S646,AZ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BA$2),SUMIF(CLASS!$N646:$S646,BA$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BB$2),SUMIF(CLASS!$N646:$S646,BB$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BC$2),SUMIF(CLASS!$N646:$S646,BC$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BD$2),SUMIF(CLASS!$N646:$S646,BD$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BE$2),SUMIF(CLASS!$N646:$S646,BE$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BF$2),SUMIF(CLASS!$N646:$S646,BF$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BG$2),SUMIF(CLASS!$N646:$S646,BG$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BH$2),SUMIF(CLASS!$N646:$S646,BH$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BI$2),SUMIF(CLASS!$N646:$S646,BI$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BJ$2),SUMIF(CLASS!$N646:$S646,BJ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BK$2),SUMIF(CLASS!$N646:$S646,BK$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BL$2),SUMIF(CLASS!$N646:$S646,BL$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BM$2),SUMIF(CLASS!$N646:$S646,BM$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BN$2),SUMIF(CLASS!$N646:$S646,BN$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BO$2),SUMIF(CLASS!$N646:$S646,BO$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BP$2),SUMIF(CLASS!$N646:$S646,BP$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BQ$2),SUMIF(CLASS!$N646:$S646,BQ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BR$2),SUMIF(CLASS!$N646:$S646,BR$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BS$2),SUMIF(CLASS!$N646:$S646,BS$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BT$2),SUMIF(CLASS!$N646:$S646,BT$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BU$2),SUMIF(CLASS!$N646:$S646,BU$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BV$2),SUMIF(CLASS!$N646:$S646,BV$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BW$2),SUMIF(CLASS!$N646:$S646,BW$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BX$2),SUMIF(CLASS!$N646:$S646,BX$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BY$2),SUMIF(CLASS!$N646:$S646,BY$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCT!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BZ$2),SUMIF(CLASS!$N646:$S646,BZ$3,CLASS!$E646:$J646))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC646:CH646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK646:CP646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS646:CX646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA646:DF646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI646:DN646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ646:DV646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY646:ED646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG646:EL646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO646:ET646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW646:FB646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE646:FJ646)","v":0},{"$f":"ROUND((SUM(FK646,FC646,EU646,EM646,EE646,DW646,DO646,DG646,CY646,CQ646,CI646)-C646),1)","v":0}]
[null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},{"$f":"SUM(C645:C646)","v":5469488.0226491988},null,null,{"$f":"SUM(F645:F646)","v":0},null,{"$f":"SUM(H645:H646)","v":0},{"$f":"SUM(I645:I646)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC645:AC646)","v":0},null,{"$f":"SUM(AE645:AE646)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ645:AZ646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC645:CC646)","v":0},0,0,0,0,0,{"$f":"SUM(CC647:CH647)","v":0},null,{"$f":"SUM(CK645:CK646)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS645:CS646)","v":0},0,0,0,0,0,{"$f":"SUM(CS647:CX647)","v":0},null,{"$f":"SUM(DA645:DA646)","v":0},0,0,0,0,0,{"$f":"SUM(DG602:DG646)","v":0},null,{"$f":"SUM(DI645:DI646)","v":0},0,0,0,0,0,{"$f":"SUM(DO602:DO646)","v":0},null,{"$f":"SUM(DQ645:DQ646)","v":0},0,0,0,0,0,{"$f":"SUM(DW602:DW646)","v":0},null,{"$f":"SUM(DY645:DY646)","v":0},0,0,0,0,0,{"$f":"SUM(EE602:EE646)","v":0},null,{"$f":"SUM(EG645:EG646)","v":0},0,0,0,0,0,{"$f":"SUM(EM602:EM646)","v":0},null,{"$f":"SUM(EO645:EO646)","v":0},0,0,0,0,0,{"$f":"SUM(EU602:EU646)","v":0},null,{"$f":"SUM(EW645:EW646)","v":0},0,0,0,0,0,{"$f":"SUM(FC602:FC646)","v":0},null,{"$f":"SUM(FE645:FE646)","v":0},0,0,0,0,0,{"$f":"SUM(FK602:FK646)","v":0},{"$f":"ROUND((SUM(FK647,FC647,EU647,EM647,EE647,DW647,DO647,DG647,CY647,CQ647,CI647)-C647),1)","v":-5469488}]
[]
[null,"TOTAL OTHER OPERATING AND NON FIRM REVENUE",{"$f":"C642+C647","v":82300667.0058126},null,null,{"$f":"F642+F647","v":47537525.071544923},null,{"$f":"H642+H647","v":57507.017449319923},{"$f":"I642+I647","v":64.254233702236533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC642+AC647","v":0},null,{"$f":"AE642+AE647","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ642+AZ647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ642+BQ647","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,47595096.343227945,0,0,0,0,0,47595096.343227945,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"EC642+EC647","v":0},0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-34705570.600000001]
[]
[{"$f":"ACCOUNTS!A651","v":"INCOME TAXES"}]
[{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},null,null,{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,F$2),SUMIF(CLASS!$N652:$S652,F$3,CLASS!$E652:$J652))","v":30532562.630665023},null,{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,H$2),SUMIF(CLASS!$N652:$S652,H$3,CLASS!$E652:$J652))","v":2300918.6022951808},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,I$2),SUMIF(CLASS!$N652:$S652,I$3,CLASS!$E652:$J652))","v":1145.1877736084302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AC$2),SUMIF(CLASS!$N652:$S652,AC$3,CLASS!$E652:$J652))","v":0},null,{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AE$2),SUMIF(CLASS!$N652:$S652,AE$3,CLASS!$E652:$J652))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AZ$2),SUMIF(CLASS!$N652:$S652,AZ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BA$2),SUMIF(CLASS!$N652:$S652,BA$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BB$2),SUMIF(CLASS!$N652:$S652,BB$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BC$2),SUMIF(CLASS!$N652:$S652,BC$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BD$2),SUMIF(CLASS!$N652:$S652,BD$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BE$2),SUMIF(CLASS!$N652:$S652,BE$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BF$2),SUMIF(CLASS!$N652:$S652,BF$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BG$2),SUMIF(CLASS!$N652:$S652,BG$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BH$2),SUMIF(CLASS!$N652:$S652,BH$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BI$2),SUMIF(CLASS!$N652:$S652,BI$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BJ$2),SUMIF(CLASS!$N652:$S652,BJ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BK$2),SUMIF(CLASS!$N652:$S652,BK$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BL$2),SUMIF(CLASS!$N652:$S652,BL$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BM$2),SUMIF(CLASS!$N652:$S652,BM$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BN$2),SUMIF(CLASS!$N652:$S652,BN$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BO$2),SUMIF(CLASS!$N652:$S652,BO$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BP$2),SUMIF(CLASS!$N652:$S652,BP$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BQ$2),SUMIF(CLASS!$N652:$S652,BQ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BR$2),SUMIF(CLASS!$N652:$S652,BR$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BS$2),SUMIF(CLASS!$N652:$S652,BS$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BT$2),SUMIF(CLASS!$N652:$S652,BT$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BU$2),SUMIF(CLASS!$N652:$S652,BU$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BV$2),SUMIF(CLASS!$N652:$S652,BV$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BW$2),SUMIF(CLASS!$N652:$S652,BW$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BX$2),SUMIF(CLASS!$N652:$S652,BX$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BY$2),SUMIF(CLASS!$N652:$S652,BY$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCT!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BZ$2),SUMIF(CLASS!$N652:$S652,BZ$3,CLASS!$E652:$J652))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E652:$BL652)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CC652:CH652)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E652:$BL652)","v":32834626.420733809},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CK652:CP652)","v":32834626.420733809},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E652:$BL652)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CS652:CX652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DA652:DF652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DI652:DN652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DQ652:DV652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DY652:ED652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EG652:EL652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EO652:ET652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EW652:FB652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(FE652:FJ652)","v":0},{"$f":"ROUND((SUM(FK652,FC652,EU652,EM652,EE652,DW652,DO652,DG652,CY652,CQ652,CI652)-C652),1)","v":-42234638}]
[{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},null,null,{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,F$2),SUMIF(CLASS!$N653:$S653,F$3,CLASS!$E653:$J653))","v":-24735064.293656901},null,{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,H$2),SUMIF(CLASS!$N653:$S653,H$3,CLASS!$E653:$J653))","v":-1864022.0361026032},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,I$2),SUMIF(CLASS!$N653:$S653,I$3,CLASS!$E653:$J653))","v":-927.74044390447398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AC$2),SUMIF(CLASS!$N653:$S653,AC$3,CLASS!$E653:$J653))","v":0},null,{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AE$2),SUMIF(CLASS!$N653:$S653,AE$3,CLASS!$E653:$J653))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AZ$2),SUMIF(CLASS!$N653:$S653,AZ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BA$2),SUMIF(CLASS!$N653:$S653,BA$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BB$2),SUMIF(CLASS!$N653:$S653,BB$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BC$2),SUMIF(CLASS!$N653:$S653,BC$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BD$2),SUMIF(CLASS!$N653:$S653,BD$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BE$2),SUMIF(CLASS!$N653:$S653,BE$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BF$2),SUMIF(CLASS!$N653:$S653,BF$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BG$2),SUMIF(CLASS!$N653:$S653,BG$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BH$2),SUMIF(CLASS!$N653:$S653,BH$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BI$2),SUMIF(CLASS!$N653:$S653,BI$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BJ$2),SUMIF(CLASS!$N653:$S653,BJ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BK$2),SUMIF(CLASS!$N653:$S653,BK$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BL$2),SUMIF(CLASS!$N653:$S653,BL$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BM$2),SUMIF(CLASS!$N653:$S653,BM$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BN$2),SUMIF(CLASS!$N653:$S653,BN$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BO$2),SUMIF(CLASS!$N653:$S653,BO$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BP$2),SUMIF(CLASS!$N653:$S653,BP$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BQ$2),SUMIF(CLASS!$N653:$S653,BQ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BR$2),SUMIF(CLASS!$N653:$S653,BR$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BS$2),SUMIF(CLASS!$N653:$S653,BS$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BT$2),SUMIF(CLASS!$N653:$S653,BT$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BU$2),SUMIF(CLASS!$N653:$S653,BU$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BV$2),SUMIF(CLASS!$N653:$S653,BV$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BW$2),SUMIF(CLASS!$N653:$S653,BW$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BX$2),SUMIF(CLASS!$N653:$S653,BX$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BY$2),SUMIF(CLASS!$N653:$S653,BY$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCT!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BZ$2),SUMIF(CLASS!$N653:$S653,BZ$3,CLASS!$E653:$J653))","v":0},null,null,0,0,0,0,0,0,0,null,-26600014.070203409,0,0,0,0,0,-26600014.070203409,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,34215159.100000001]
[{"$f":"ACCOUNTS!A654","v":"~"},{"$f":"ACCOUNTS!B654","v":"~"},{"$f":"ACCOUNTS!C654","v":0},null,null,{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,F$2),SUMIF(CLASS!$N654:$S654,F$3,CLASS!$E654:$J654))","v":0},null,{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,H$2),SUMIF(CLASS!$N654:$S654,H$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,I$2),SUMIF(CLASS!$N654:$S654,I$3,CLASS!$E654:$J654))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AC$2),SUMIF(CLASS!$N654:$S654,AC$3,CLASS!$E654:$J654))","v":0},null,{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AE$2),SUMIF(CLASS!$N654:$S654,AE$3,CLASS!$E654:$J654))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AZ$2),SUMIF(CLASS!$N654:$S654,AZ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BA$2),SUMIF(CLASS!$N654:$S654,BA$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BB$2),SUMIF(CLASS!$N654:$S654,BB$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BC$2),SUMIF(CLASS!$N654:$S654,BC$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BD$2),SUMIF(CLASS!$N654:$S654,BD$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BE$2),SUMIF(CLASS!$N654:$S654,BE$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BF$2),SUMIF(CLASS!$N654:$S654,BF$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BG$2),SUMIF(CLASS!$N654:$S654,BG$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BH$2),SUMIF(CLASS!$N654:$S654,BH$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BI$2),SUMIF(CLASS!$N654:$S654,BI$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BJ$2),SUMIF(CLASS!$N654:$S654,BJ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BK$2),SUMIF(CLASS!$N654:$S654,BK$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BL$2),SUMIF(CLASS!$N654:$S654,BL$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BM$2),SUMIF(CLASS!$N654:$S654,BM$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BN$2),SUMIF(CLASS!$N654:$S654,BN$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BO$2),SUMIF(CLASS!$N654:$S654,BO$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BP$2),SUMIF(CLASS!$N654:$S654,BP$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BQ$2),SUMIF(CLASS!$N654:$S654,BQ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BR$2),SUMIF(CLASS!$N654:$S654,BR$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BS$2),SUMIF(CLASS!$N654:$S654,BS$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BT$2),SUMIF(CLASS!$N654:$S654,BT$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BU$2),SUMIF(CLASS!$N654:$S654,BU$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BV$2),SUMIF(CLASS!$N654:$S654,BV$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BW$2),SUMIF(CLASS!$N654:$S654,BW$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BX$2),SUMIF(CLASS!$N654:$S654,BX$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BY$2),SUMIF(CLASS!$N654:$S654,BY$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCT!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BZ$2),SUMIF(CLASS!$N654:$S654,BZ$3,CLASS!$E654:$J654))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A655","v":"~"},{"$f":"ACCOUNTS!B655","v":"~"},{"$f":"ACCOUNTS!C655","v":0},null,null,{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,F$2),SUMIF(CLASS!$N655:$S655,F$3,CLASS!$E655:$J655))","v":0},null,{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,H$2),SUMIF(CLASS!$N655:$S655,H$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,I$2),SUMIF(CLASS!$N655:$S655,I$3,CLASS!$E655:$J655))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AC$2),SUMIF(CLASS!$N655:$S655,AC$3,CLASS!$E655:$J655))","v":0},null,{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AE$2),SUMIF(CLASS!$N655:$S655,AE$3,CLASS!$E655:$J655))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AZ$2),SUMIF(CLASS!$N655:$S655,AZ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BA$2),SUMIF(CLASS!$N655:$S655,BA$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BB$2),SUMIF(CLASS!$N655:$S655,BB$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BC$2),SUMIF(CLASS!$N655:$S655,BC$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BD$2),SUMIF(CLASS!$N655:$S655,BD$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BE$2),SUMIF(CLASS!$N655:$S655,BE$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BF$2),SUMIF(CLASS!$N655:$S655,BF$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BG$2),SUMIF(CLASS!$N655:$S655,BG$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BH$2),SUMIF(CLASS!$N655:$S655,BH$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BI$2),SUMIF(CLASS!$N655:$S655,BI$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BJ$2),SUMIF(CLASS!$N655:$S655,BJ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BK$2),SUMIF(CLASS!$N655:$S655,BK$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BL$2),SUMIF(CLASS!$N655:$S655,BL$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BM$2),SUMIF(CLASS!$N655:$S655,BM$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BN$2),SUMIF(CLASS!$N655:$S655,BN$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BO$2),SUMIF(CLASS!$N655:$S655,BO$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BP$2),SUMIF(CLASS!$N655:$S655,BP$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BQ$2),SUMIF(CLASS!$N655:$S655,BQ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BR$2),SUMIF(CLASS!$N655:$S655,BR$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BS$2),SUMIF(CLASS!$N655:$S655,BS$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BT$2),SUMIF(CLASS!$N655:$S655,BT$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BU$2),SUMIF(CLASS!$N655:$S655,BU$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BV$2),SUMIF(CLASS!$N655:$S655,BV$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BW$2),SUMIF(CLASS!$N655:$S655,BW$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BX$2),SUMIF(CLASS!$N655:$S655,BX$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BY$2),SUMIF(CLASS!$N655:$S655,BY$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCT!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BZ$2),SUMIF(CLASS!$N655:$S655,BZ$3,CLASS!$E655:$J655))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A656","v":"~"},{"$f":"ACCOUNTS!B656","v":"~"},{"$f":"ACCOUNTS!C656","v":0},null,null,{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,F$2),SUMIF(CLASS!$N656:$S656,F$3,CLASS!$E656:$J656))","v":0},null,{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,H$2),SUMIF(CLASS!$N656:$S656,H$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,I$2),SUMIF(CLASS!$N656:$S656,I$3,CLASS!$E656:$J656))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AC$2),SUMIF(CLASS!$N656:$S656,AC$3,CLASS!$E656:$J656))","v":0},null,{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AE$2),SUMIF(CLASS!$N656:$S656,AE$3,CLASS!$E656:$J656))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AZ$2),SUMIF(CLASS!$N656:$S656,AZ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BA$2),SUMIF(CLASS!$N656:$S656,BA$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BB$2),SUMIF(CLASS!$N656:$S656,BB$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BC$2),SUMIF(CLASS!$N656:$S656,BC$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BD$2),SUMIF(CLASS!$N656:$S656,BD$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BE$2),SUMIF(CLASS!$N656:$S656,BE$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BF$2),SUMIF(CLASS!$N656:$S656,BF$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BG$2),SUMIF(CLASS!$N656:$S656,BG$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BH$2),SUMIF(CLASS!$N656:$S656,BH$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BI$2),SUMIF(CLASS!$N656:$S656,BI$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BJ$2),SUMIF(CLASS!$N656:$S656,BJ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BK$2),SUMIF(CLASS!$N656:$S656,BK$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BL$2),SUMIF(CLASS!$N656:$S656,BL$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BM$2),SUMIF(CLASS!$N656:$S656,BM$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BN$2),SUMIF(CLASS!$N656:$S656,BN$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BO$2),SUMIF(CLASS!$N656:$S656,BO$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BP$2),SUMIF(CLASS!$N656:$S656,BP$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BQ$2),SUMIF(CLASS!$N656:$S656,BQ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BR$2),SUMIF(CLASS!$N656:$S656,BR$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BS$2),SUMIF(CLASS!$N656:$S656,BS$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BT$2),SUMIF(CLASS!$N656:$S656,BT$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BU$2),SUMIF(CLASS!$N656:$S656,BU$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BV$2),SUMIF(CLASS!$N656:$S656,BV$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BW$2),SUMIF(CLASS!$N656:$S656,BW$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BX$2),SUMIF(CLASS!$N656:$S656,BX$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BY$2),SUMIF(CLASS!$N656:$S656,BY$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCT!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BZ$2),SUMIF(CLASS!$N656:$S656,BZ$3,CLASS!$E656:$J656))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A657","v":"~"},{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},null,null,{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,F$2),SUMIF(CLASS!$N657:$S657,F$3,CLASS!$E657:$J657))","v":0},null,{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,H$2),SUMIF(CLASS!$N657:$S657,H$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,I$2),SUMIF(CLASS!$N657:$S657,I$3,CLASS!$E657:$J657))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AC$2),SUMIF(CLASS!$N657:$S657,AC$3,CLASS!$E657:$J657))","v":0},null,{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AE$2),SUMIF(CLASS!$N657:$S657,AE$3,CLASS!$E657:$J657))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AZ$2),SUMIF(CLASS!$N657:$S657,AZ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BA$2),SUMIF(CLASS!$N657:$S657,BA$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BB$2),SUMIF(CLASS!$N657:$S657,BB$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BC$2),SUMIF(CLASS!$N657:$S657,BC$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BD$2),SUMIF(CLASS!$N657:$S657,BD$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BE$2),SUMIF(CLASS!$N657:$S657,BE$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BF$2),SUMIF(CLASS!$N657:$S657,BF$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BG$2),SUMIF(CLASS!$N657:$S657,BG$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BH$2),SUMIF(CLASS!$N657:$S657,BH$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BI$2),SUMIF(CLASS!$N657:$S657,BI$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BJ$2),SUMIF(CLASS!$N657:$S657,BJ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BK$2),SUMIF(CLASS!$N657:$S657,BK$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BL$2),SUMIF(CLASS!$N657:$S657,BL$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BM$2),SUMIF(CLASS!$N657:$S657,BM$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BN$2),SUMIF(CLASS!$N657:$S657,BN$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BO$2),SUMIF(CLASS!$N657:$S657,BO$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BP$2),SUMIF(CLASS!$N657:$S657,BP$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BQ$2),SUMIF(CLASS!$N657:$S657,BQ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BR$2),SUMIF(CLASS!$N657:$S657,BR$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BS$2),SUMIF(CLASS!$N657:$S657,BS$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BT$2),SUMIF(CLASS!$N657:$S657,BT$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BU$2),SUMIF(CLASS!$N657:$S657,BU$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BV$2),SUMIF(CLASS!$N657:$S657,BV$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BW$2),SUMIF(CLASS!$N657:$S657,BW$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BX$2),SUMIF(CLASS!$N657:$S657,BX$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BY$2),SUMIF(CLASS!$N657:$S657,BY$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCT!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BZ$2),SUMIF(CLASS!$N657:$S657,BZ$3,CLASS!$E657:$J657))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A658","v":"~"},{"$f":"ACCOUNTS!B658","v":"~"},{"$f":"ACCOUNTS!C658","v":0},null,null,{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,F$2),SUMIF(CLASS!$N658:$S658,F$3,CLASS!$E658:$J658))","v":0},null,{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,H$2),SUMIF(CLASS!$N658:$S658,H$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,I$2),SUMIF(CLASS!$N658:$S658,I$3,CLASS!$E658:$J658))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AC$2),SUMIF(CLASS!$N658:$S658,AC$3,CLASS!$E658:$J658))","v":0},null,{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AE$2),SUMIF(CLASS!$N658:$S658,AE$3,CLASS!$E658:$J658))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AZ$2),SUMIF(CLASS!$N658:$S658,AZ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BA$2),SUMIF(CLASS!$N658:$S658,BA$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BB$2),SUMIF(CLASS!$N658:$S658,BB$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BC$2),SUMIF(CLASS!$N658:$S658,BC$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BD$2),SUMIF(CLASS!$N658:$S658,BD$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BE$2),SUMIF(CLASS!$N658:$S658,BE$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BF$2),SUMIF(CLASS!$N658:$S658,BF$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BG$2),SUMIF(CLASS!$N658:$S658,BG$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BH$2),SUMIF(CLASS!$N658:$S658,BH$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BI$2),SUMIF(CLASS!$N658:$S658,BI$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BJ$2),SUMIF(CLASS!$N658:$S658,BJ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BK$2),SUMIF(CLASS!$N658:$S658,BK$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BL$2),SUMIF(CLASS!$N658:$S658,BL$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BM$2),SUMIF(CLASS!$N658:$S658,BM$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BN$2),SUMIF(CLASS!$N658:$S658,BN$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BO$2),SUMIF(CLASS!$N658:$S658,BO$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BP$2),SUMIF(CLASS!$N658:$S658,BP$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BQ$2),SUMIF(CLASS!$N658:$S658,BQ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BR$2),SUMIF(CLASS!$N658:$S658,BR$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BS$2),SUMIF(CLASS!$N658:$S658,BS$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BT$2),SUMIF(CLASS!$N658:$S658,BT$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BU$2),SUMIF(CLASS!$N658:$S658,BU$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BV$2),SUMIF(CLASS!$N658:$S658,BV$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BW$2),SUMIF(CLASS!$N658:$S658,BW$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BX$2),SUMIF(CLASS!$N658:$S658,BX$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BY$2),SUMIF(CLASS!$N658:$S658,BY$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCT!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BZ$2),SUMIF(CLASS!$N658:$S658,BZ$3,CLASS!$E658:$J658))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"TOTAL FIT",{"$f":"SUM(C652:C658)","v":14254091.317042813},null,null,{"$f":"SUM(F652:F658)","v":5797498.3370081224},null,{"$f":"SUM(H652:H658)","v":436896.56619257759},{"$f":"SUM(I652:I658)","v":217.44732970395626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC652:AC658)","v":0},null,{"$f":"SUM(AE652:AE658)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ652:AZ658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC652:CC658)","v":0},{"$f":"SUM(CD652:CD658)","v":0},0,0,0,0,0,null,{"$f":"SUM(CK652:CK658)","v":6234612.3505304009},0,0,0,0,0,6234612.3505304009,null,{"$f":"SUM(CS652:CS658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA652:DA658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI652:DI658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ652:DQ658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY652:DY658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG652:EG658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO652:EO658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW652:EW658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE652:FE658)","v":0},0,0,0,0,0,0,-8019479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"FUNCALLOCD","index":12,"n_rows":660,"n_cols":168,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Functionalization - Distribution Costs Only"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"AZ2+1","v":52},53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,{"$f":"BR2+1","v":70},71,72,73,74,75,76,77,null,{"$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$20","v":"~"}]
["No. ","Account Description","Amount",null,"F_PRODU_DEM_2A","F_TRANS_DEM_2B","F_PRODU_DEM_2B","F_TRANS_DEM_2A","F_TRANS_DIR_449","F_DISTR_DIR360.01","F_DISTR_NCP_360","F_DISTR_DIR361.01","F_DISTR_NCP_361","F_DISTR_DIR362.01","F_DISTR_NCP_362","F_DISTR_OH_NCP","F_DISTR_DIR364.01","F_DISTR_DIR366.01","F_DISTR_UG_NCP","F_DISTR_OH_TFMR","F_DISTR_UG_TFMR","F_DISTR_DIR368.03","F_DISTR_DIR108.360","F_DISTR_DIR108.361","F_DISTR_DIR108.362","F_DISTR_DIR108.364","F_DISTR_DIR108.366","F_DISTR_DIR454.05","F_TRANS_ENERGY_2","F_PRODU_ENERGY_2","F_TRANS_ENERGY_1","F_PRODU_BPAX","F_DISTR_OH_TFMRC","F_DISTR_UG_TFMRC","F_DISTR_DIR368.03C","F_DISTR_OH_SVC","F_DISTR_RESID","F_DISTR_METER","F_DISTR_DIR373.00","F_DISTR_DIR235.00","F_DISTR_DIR252.00","F_DISTR_CUST_4","F_DISTR_CUST_3","F_DISTR_DIR904.00","F_DISTR_CUST_1","F_DISTR_DIR450.01","F_DISTR_DIR450.02","F_DISTR_CUST_2","F_DISTR_DIR451.02","F_DISTR_DIR451.05","F_DISTR_DIR451.06","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",null,"~",{"$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_PRODU_DEM","F_TRANS_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_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_DISTR_DEM","F_TRANS_NRG","F_PRODU_NRG","F_TRANS_NRG","F_PRODU_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_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_DISTR_CUS","F_DISTR_CUS","~",{"$f":"IF(BA3=\"~\",\"~\",CONCATENATE(LEFT(BA3,7),\"_\",INDEX(INDIRECT(REPLACE(BA3,1,8,\"\")),1,3)))","v":"~"},"~","~","~","~","~","~","~","~","~","~","~","~","~","~","~",{"$f":"IF(BQ3=\"~\",\"~\",CONCATENATE(LEFT(BQ3,7),\"_\",INDEX(INDIRECT(REPLACE(BQ3,1,8,\"\")),1,3)))","v":"~"},"~","~","~","~","~","~","~","~","~",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":"~"}]
[{"$f":"ACCOUNTS!A5","v":"RATE BASE"}]
[]
[{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"}]
[]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"}]
[{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},null,null,null,null,null,null,{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,J$2),SUMIF(CLASS!$N10:$S10,J$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,K$2),SUMIF(CLASS!$N10:$S10,K$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,L$2),SUMIF(CLASS!$N10:$S10,L$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,M$2),SUMIF(CLASS!$N10:$S10,M$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,N$2),SUMIF(CLASS!$N10:$S10,N$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,O$2),SUMIF(CLASS!$N10:$S10,O$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,P$2),SUMIF(CLASS!$N10:$S10,P$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,Q$2),SUMIF(CLASS!$N10:$S10,Q$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,R$2),SUMIF(CLASS!$N10:$S10,R$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,S$2),SUMIF(CLASS!$N10:$S10,S$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,T$2),SUMIF(CLASS!$N10:$S10,T$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,U$2),SUMIF(CLASS!$N10:$S10,U$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,V$2),SUMIF(CLASS!$N10:$S10,V$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,W$2),SUMIF(CLASS!$N10:$S10,W$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,X$2),SUMIF(CLASS!$N10:$S10,X$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,Y$2),SUMIF(CLASS!$N10:$S10,Y$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,Z$2),SUMIF(CLASS!$N10:$S10,Z$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AA$2),SUMIF(CLASS!$N10:$S10,AA$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AB$2),SUMIF(CLASS!$N10:$S10,AB$3,CLASS!$E10:$J10))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AG$2),SUMIF(CLASS!$N10:$S10,AG$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AH$2),SUMIF(CLASS!$N10:$S10,AH$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AI$2),SUMIF(CLASS!$N10:$S10,AI$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AJ$2),SUMIF(CLASS!$N10:$S10,AJ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AK$2),SUMIF(CLASS!$N10:$S10,AK$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AL$2),SUMIF(CLASS!$N10:$S10,AL$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AM$2),SUMIF(CLASS!$N10:$S10,AM$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AN$2),SUMIF(CLASS!$N10:$S10,AN$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AO$2),SUMIF(CLASS!$N10:$S10,AO$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AP$2),SUMIF(CLASS!$N10:$S10,AP$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AQ$2),SUMIF(CLASS!$N10:$S10,AQ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AR$2),SUMIF(CLASS!$N10:$S10,AR$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AS$2),SUMIF(CLASS!$N10:$S10,AS$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AT$2),SUMIF(CLASS!$N10:$S10,AT$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AU$2),SUMIF(CLASS!$N10:$S10,AU$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AV$2),SUMIF(CLASS!$N10:$S10,AV$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AW$2),SUMIF(CLASS!$N10:$S10,AW$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AX$2),SUMIF(CLASS!$N10:$S10,AX$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AY$2),SUMIF(CLASS!$N10:$S10,AY$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,AZ$2),SUMIF(CLASS!$N10:$S10,AZ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BA$2),SUMIF(CLASS!$N10:$S10,BA$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BB$2),SUMIF(CLASS!$N10:$S10,BB$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BC$2),SUMIF(CLASS!$N10:$S10,BC$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BD$2),SUMIF(CLASS!$N10:$S10,BD$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BE$2),SUMIF(CLASS!$N10:$S10,BE$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BF$2),SUMIF(CLASS!$N10:$S10,BF$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BG$2),SUMIF(CLASS!$N10:$S10,BG$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BH$2),SUMIF(CLASS!$N10:$S10,BH$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BI$2),SUMIF(CLASS!$N10:$S10,BI$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BJ$2),SUMIF(CLASS!$N10:$S10,BJ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BK$2),SUMIF(CLASS!$N10:$S10,BK$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BL$2),SUMIF(CLASS!$N10:$S10,BL$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BM$2),SUMIF(CLASS!$N10:$S10,BM$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BN$2),SUMIF(CLASS!$N10:$S10,BN$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BO$2),SUMIF(CLASS!$N10:$S10,BO$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BP$2),SUMIF(CLASS!$N10:$S10,BP$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BQ$2),SUMIF(CLASS!$N10:$S10,BQ$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BR$2),SUMIF(CLASS!$N10:$S10,BR$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BS$2),SUMIF(CLASS!$N10:$S10,BS$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BT$2),SUMIF(CLASS!$N10:$S10,BT$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BU$2),SUMIF(CLASS!$N10:$S10,BU$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BV$2),SUMIF(CLASS!$N10:$S10,BV$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BW$2),SUMIF(CLASS!$N10:$S10,BW$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BX$2),SUMIF(CLASS!$N10:$S10,BX$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$C10*INDEX(INDIRECT(ACCOUNTS!$R10),2,BY$2),SUMIF(CLASS!$N10:$S10,BY$3,CLASS!$E10:$J10))","v":0},{"$f":"IF(CLASS!$L10<>0,FUNCALLOCD!$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:$BL10)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E10:$BA10)","v":0},0,0,{"$f":"SUM(CC10:CH10)","v":0},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},{"$f":"ROUND((SUM(FK10,FC10,EU10,EM10,EE10,DW10,DO10,DG10,CY10,CQ10,CI10)-C10),1)","v":-77723700.5}]
[{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},null,null,null,null,null,null,{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,J$2),SUMIF(CLASS!$N11:$S11,J$3,CLASS!$E11:$J11))","v":42651.426020447725},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,K$2),SUMIF(CLASS!$N11:$S11,K$3,CLASS!$E11:$J11))","v":570031.66037679592},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,L$2),SUMIF(CLASS!$N11:$S11,L$3,CLASS!$E11:$J11))","v":7119.4873500590147},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,M$2),SUMIF(CLASS!$N11:$S11,M$3,CLASS!$E11:$J11))","v":89302.417736113784},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,N$2),SUMIF(CLASS!$N11:$S11,N$3,CLASS!$E11:$J11))","v":380353.25689421227},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,O$2),SUMIF(CLASS!$N11:$S11,O$3,CLASS!$E11:$J11))","v":5239640.8548462903},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,P$2),SUMIF(CLASS!$N11:$S11,P$3,CLASS!$E11:$J11))","v":10155716.228049364},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,Q$2),SUMIF(CLASS!$N11:$S11,Q$3,CLASS!$E11:$J11))","v":805.97302578887934},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,R$2),SUMIF(CLASS!$N11:$S11,R$3,CLASS!$E11:$J11))","v":333970.36565092177},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,S$2),SUMIF(CLASS!$N11:$S11,S$3,CLASS!$E11:$J11))","v":20514322.209146328},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,T$2),SUMIF(CLASS!$N11:$S11,T$3,CLASS!$E11:$J11))","v":2065818.9480486824},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,U$2),SUMIF(CLASS!$N11:$S11,U$3,CLASS!$E11:$J11))","v":3788222.4299207074},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,V$2),SUMIF(CLASS!$N11:$S11,V$3,CLASS!$E11:$J11))","v":90172.806258090262},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,W$2),SUMIF(CLASS!$N11:$S11,W$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,X$2),SUMIF(CLASS!$N11:$S11,X$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,Y$2),SUMIF(CLASS!$N11:$S11,Y$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,Z$2),SUMIF(CLASS!$N11:$S11,Z$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AA$2),SUMIF(CLASS!$N11:$S11,AA$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AB$2),SUMIF(CLASS!$N11:$S11,AB$3,CLASS!$E11:$J11))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AG$2),SUMIF(CLASS!$N11:$S11,AG$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AH$2),SUMIF(CLASS!$N11:$S11,AH$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AI$2),SUMIF(CLASS!$N11:$S11,AI$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AJ$2),SUMIF(CLASS!$N11:$S11,AJ$3,CLASS!$E11:$J11))","v":486571.55769780022},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AK$2),SUMIF(CLASS!$N11:$S11,AK$3,CLASS!$E11:$J11))","v":1762818.2639283719},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AL$2),SUMIF(CLASS!$N11:$S11,AL$3,CLASS!$E11:$J11))","v":2451361.4453882528},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AM$2),SUMIF(CLASS!$N11:$S11,AM$3,CLASS!$E11:$J11))","v":681597.10700164002},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AN$2),SUMIF(CLASS!$N11:$S11,AN$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AO$2),SUMIF(CLASS!$N11:$S11,AO$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AP$2),SUMIF(CLASS!$N11:$S11,AP$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AQ$2),SUMIF(CLASS!$N11:$S11,AQ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AR$2),SUMIF(CLASS!$N11:$S11,AR$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AS$2),SUMIF(CLASS!$N11:$S11,AS$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AT$2),SUMIF(CLASS!$N11:$S11,AT$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AU$2),SUMIF(CLASS!$N11:$S11,AU$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AV$2),SUMIF(CLASS!$N11:$S11,AV$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AW$2),SUMIF(CLASS!$N11:$S11,AW$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AX$2),SUMIF(CLASS!$N11:$S11,AX$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AY$2),SUMIF(CLASS!$N11:$S11,AY$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,AZ$2),SUMIF(CLASS!$N11:$S11,AZ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BA$2),SUMIF(CLASS!$N11:$S11,BA$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BB$2),SUMIF(CLASS!$N11:$S11,BB$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BC$2),SUMIF(CLASS!$N11:$S11,BC$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BD$2),SUMIF(CLASS!$N11:$S11,BD$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BE$2),SUMIF(CLASS!$N11:$S11,BE$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BF$2),SUMIF(CLASS!$N11:$S11,BF$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BG$2),SUMIF(CLASS!$N11:$S11,BG$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BH$2),SUMIF(CLASS!$N11:$S11,BH$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BI$2),SUMIF(CLASS!$N11:$S11,BI$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BJ$2),SUMIF(CLASS!$N11:$S11,BJ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BK$2),SUMIF(CLASS!$N11:$S11,BK$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BL$2),SUMIF(CLASS!$N11:$S11,BL$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BM$2),SUMIF(CLASS!$N11:$S11,BM$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BN$2),SUMIF(CLASS!$N11:$S11,BN$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BO$2),SUMIF(CLASS!$N11:$S11,BO$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BP$2),SUMIF(CLASS!$N11:$S11,BP$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BQ$2),SUMIF(CLASS!$N11:$S11,BQ$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BR$2),SUMIF(CLASS!$N11:$S11,BR$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BS$2),SUMIF(CLASS!$N11:$S11,BS$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BT$2),SUMIF(CLASS!$N11:$S11,BT$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BU$2),SUMIF(CLASS!$N11:$S11,BU$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BV$2),SUMIF(CLASS!$N11:$S11,BV$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BW$2),SUMIF(CLASS!$N11:$S11,BW$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BX$2),SUMIF(CLASS!$N11:$S11,BX$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BY$2),SUMIF(CLASS!$N11:$S11,BY$3,CLASS!$E11:$J11))","v":0},{"$f":"IF(CLASS!$L11<>0,FUNCALLOCD!$C11*INDEX(INDIRECT(ACCOUNTS!$R11),2,BZ$2),SUMIF(CLASS!$N11:$S11,BZ$3,CLASS!$E11:$J11))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC11:CH11)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK11:CP11)","v":0},null,43278128.063323803,0,5382348.3740160652,0,0,0,{"$f":"SUM(CS11:CX11)","v":48660476.437339872},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":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},null,null,null,null,null,null,{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,J$2),SUMIF(CLASS!$N12:$S12,J$3,CLASS!$E12:$J12))","v":101075.97153215199},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,K$2),SUMIF(CLASS!$N12:$S12,K$3,CLASS!$E12:$J12))","v":1350869.3437131073},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,L$2),SUMIF(CLASS!$N12:$S12,L$3,CLASS!$E12:$J12))","v":16871.864972887193},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,M$2),SUMIF(CLASS!$N12:$S12,M$3,CLASS!$E12:$J12))","v":211630.17218979803},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,N$2),SUMIF(CLASS!$N12:$S12,N$3,CLASS!$E12:$J12))","v":901366.69633436855},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,O$2),SUMIF(CLASS!$N12:$S12,O$3,CLASS!$E12:$J12))","v":12416977.327539887},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,P$2),SUMIF(CLASS!$N12:$S12,P$3,CLASS!$E12:$J12))","v":24067164.456888564},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,Q$2),SUMIF(CLASS!$N12:$S12,Q$3,CLASS!$E12:$J12))","v":1910.0066331021123},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,R$2),SUMIF(CLASS!$N12:$S12,R$3,CLASS!$E12:$J12))","v":791447.84408689314},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,S$2),SUMIF(CLASS!$N12:$S12,S$3,CLASS!$E12:$J12))","v":48615140.010066703},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,T$2),SUMIF(CLASS!$N12:$S12,T$3,CLASS!$E12:$J12))","v":4895607.876825613},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,U$2),SUMIF(CLASS!$N12:$S12,U$3,CLASS!$E12:$J12))","v":8977384.7725644149},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,V$2),SUMIF(CLASS!$N12:$S12,V$3,CLASS!$E12:$J12))","v":213692.83160538305},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,W$2),SUMIF(CLASS!$N12:$S12,W$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,X$2),SUMIF(CLASS!$N12:$S12,X$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,Y$2),SUMIF(CLASS!$N12:$S12,Y$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,Z$2),SUMIF(CLASS!$N12:$S12,Z$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AA$2),SUMIF(CLASS!$N12:$S12,AA$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AB$2),SUMIF(CLASS!$N12:$S12,AB$3,CLASS!$E12:$J12))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AG$2),SUMIF(CLASS!$N12:$S12,AG$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AH$2),SUMIF(CLASS!$N12:$S12,AH$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AI$2),SUMIF(CLASS!$N12:$S12,AI$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AJ$2),SUMIF(CLASS!$N12:$S12,AJ$3,CLASS!$E12:$J12))","v":1153084.3749664961},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AK$2),SUMIF(CLASS!$N12:$S12,AK$3,CLASS!$E12:$J12))","v":4177552.4357792935},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AL$2),SUMIF(CLASS!$N12:$S12,AL$3,CLASS!$E12:$J12))","v":5809272.1108619357},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AM$2),SUMIF(CLASS!$N12:$S12,AM$3,CLASS!$E12:$J12))","v":2960813.4204465966},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AN$2),SUMIF(CLASS!$N12:$S12,AN$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AO$2),SUMIF(CLASS!$N12:$S12,AO$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AP$2),SUMIF(CLASS!$N12:$S12,AP$3,CLASS!$E12:$J12))","v":6460359.2110961862},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AQ$2),SUMIF(CLASS!$N12:$S12,AQ$3,CLASS!$E12:$J12))","v":13420987.994643237},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AR$2),SUMIF(CLASS!$N12:$S12,AR$3,CLASS!$E12:$J12))","v":9634997.8188261464},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AS$2),SUMIF(CLASS!$N12:$S12,AS$3,CLASS!$E12:$J12))","v":3691090.8000279567},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AT$2),SUMIF(CLASS!$N12:$S12,AT$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AU$2),SUMIF(CLASS!$N12:$S12,AU$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AV$2),SUMIF(CLASS!$N12:$S12,AV$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AW$2),SUMIF(CLASS!$N12:$S12,AW$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AX$2),SUMIF(CLASS!$N12:$S12,AX$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AY$2),SUMIF(CLASS!$N12:$S12,AY$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,AZ$2),SUMIF(CLASS!$N12:$S12,AZ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BA$2),SUMIF(CLASS!$N12:$S12,BA$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BB$2),SUMIF(CLASS!$N12:$S12,BB$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BC$2),SUMIF(CLASS!$N12:$S12,BC$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BD$2),SUMIF(CLASS!$N12:$S12,BD$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BE$2),SUMIF(CLASS!$N12:$S12,BE$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BF$2),SUMIF(CLASS!$N12:$S12,BF$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BG$2),SUMIF(CLASS!$N12:$S12,BG$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BH$2),SUMIF(CLASS!$N12:$S12,BH$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BI$2),SUMIF(CLASS!$N12:$S12,BI$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BJ$2),SUMIF(CLASS!$N12:$S12,BJ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BK$2),SUMIF(CLASS!$N12:$S12,BK$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BL$2),SUMIF(CLASS!$N12:$S12,BL$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BM$2),SUMIF(CLASS!$N12:$S12,BM$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BN$2),SUMIF(CLASS!$N12:$S12,BN$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BO$2),SUMIF(CLASS!$N12:$S12,BO$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BP$2),SUMIF(CLASS!$N12:$S12,BP$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BQ$2),SUMIF(CLASS!$N12:$S12,BQ$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BR$2),SUMIF(CLASS!$N12:$S12,BR$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BS$2),SUMIF(CLASS!$N12:$S12,BS$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BT$2),SUMIF(CLASS!$N12:$S12,BT$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BU$2),SUMIF(CLASS!$N12:$S12,BU$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BV$2),SUMIF(CLASS!$N12:$S12,BV$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BW$2),SUMIF(CLASS!$N12:$S12,BW$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BX$2),SUMIF(CLASS!$N12:$S12,BX$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$C12*INDEX(INDIRECT(ACCOUNTS!$R12),2,BY$2),SUMIF(CLASS!$N12:$S12,BY$3,CLASS!$E12:$J12))","v":0},{"$f":"IF(CLASS!$L12<>0,FUNCALLOCD!$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,{"$f":"SUM(CK12:CP12)","v":0},null,102561139.17495288,0,47308158.166647851,0,0,0,{"$f":"SUM(CS12:CX12)","v":149869297.34160072},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},{"$f":"ROUND((SUM(FK12,FC12,EU12,EM12,EE12,DW12,DO12,DG12,CY12,CQ12,CI12)-C12),1)","v":-156237049.69999999}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"SUM(C10:C12)","v":432490524.03740108},null,null,null,null,null,null,{"$f":"SUM(J10:J12)","v":143727.39755259972},1920901.0040899031,23991.352322946208,300932.5899259118,1281719.9532285808,17656618.182386179,34222880.684937924,2715.9796588909917,1125418.209737815,69129462.219213039,6961426.8248742949,12765607.202485122,303865.63786347333,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG10:AG12)","v":0},0,0,1639655.9326642964,5940370.6997076655,8260633.5562501885,3642410.5274482365,0,0,6460359.2110961862,13420987.994643237,9634997.8188261464,3691090.8000279567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,null,{"$f":"SUM(CK10:CK12)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS10:CS12)","v":145839267.23827669},0,52690506.540663913,0,0,0,198529773.77894059,null,{"$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,{"$f":"SUM(FE10:FE12)","v":0},0,0,0,0,0,0,-233960750.30000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"},{"$f":"ACCOUNTS!C16","v":1396510000},null,null,null,null,null,null,{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,J$2),SUMIF(CLASS!$N16:$S16,J$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,K$2),SUMIF(CLASS!$N16:$S16,K$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,L$2),SUMIF(CLASS!$N16:$S16,L$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,M$2),SUMIF(CLASS!$N16:$S16,M$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,N$2),SUMIF(CLASS!$N16:$S16,N$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,O$2),SUMIF(CLASS!$N16:$S16,O$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,P$2),SUMIF(CLASS!$N16:$S16,P$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,Q$2),SUMIF(CLASS!$N16:$S16,Q$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,R$2),SUMIF(CLASS!$N16:$S16,R$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,S$2),SUMIF(CLASS!$N16:$S16,S$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,T$2),SUMIF(CLASS!$N16:$S16,T$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,U$2),SUMIF(CLASS!$N16:$S16,U$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,V$2),SUMIF(CLASS!$N16:$S16,V$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,W$2),SUMIF(CLASS!$N16:$S16,W$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,X$2),SUMIF(CLASS!$N16:$S16,X$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,Y$2),SUMIF(CLASS!$N16:$S16,Y$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,Z$2),SUMIF(CLASS!$N16:$S16,Z$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AA$2),SUMIF(CLASS!$N16:$S16,AA$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AB$2),SUMIF(CLASS!$N16:$S16,AB$3,CLASS!$E16:$J16))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AG$2),SUMIF(CLASS!$N16:$S16,AG$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AH$2),SUMIF(CLASS!$N16:$S16,AH$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AI$2),SUMIF(CLASS!$N16:$S16,AI$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AJ$2),SUMIF(CLASS!$N16:$S16,AJ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AK$2),SUMIF(CLASS!$N16:$S16,AK$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AL$2),SUMIF(CLASS!$N16:$S16,AL$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AM$2),SUMIF(CLASS!$N16:$S16,AM$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AN$2),SUMIF(CLASS!$N16:$S16,AN$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AO$2),SUMIF(CLASS!$N16:$S16,AO$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AP$2),SUMIF(CLASS!$N16:$S16,AP$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AQ$2),SUMIF(CLASS!$N16:$S16,AQ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AR$2),SUMIF(CLASS!$N16:$S16,AR$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AS$2),SUMIF(CLASS!$N16:$S16,AS$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AT$2),SUMIF(CLASS!$N16:$S16,AT$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AU$2),SUMIF(CLASS!$N16:$S16,AU$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AV$2),SUMIF(CLASS!$N16:$S16,AV$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AW$2),SUMIF(CLASS!$N16:$S16,AW$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AX$2),SUMIF(CLASS!$N16:$S16,AX$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AY$2),SUMIF(CLASS!$N16:$S16,AY$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,AZ$2),SUMIF(CLASS!$N16:$S16,AZ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BA$2),SUMIF(CLASS!$N16:$S16,BA$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BB$2),SUMIF(CLASS!$N16:$S16,BB$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BC$2),SUMIF(CLASS!$N16:$S16,BC$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BD$2),SUMIF(CLASS!$N16:$S16,BD$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BE$2),SUMIF(CLASS!$N16:$S16,BE$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BF$2),SUMIF(CLASS!$N16:$S16,BF$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BG$2),SUMIF(CLASS!$N16:$S16,BG$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BH$2),SUMIF(CLASS!$N16:$S16,BH$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BI$2),SUMIF(CLASS!$N16:$S16,BI$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BJ$2),SUMIF(CLASS!$N16:$S16,BJ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BK$2),SUMIF(CLASS!$N16:$S16,BK$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BL$2),SUMIF(CLASS!$N16:$S16,BL$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BM$2),SUMIF(CLASS!$N16:$S16,BM$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BN$2),SUMIF(CLASS!$N16:$S16,BN$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BO$2),SUMIF(CLASS!$N16:$S16,BO$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BP$2),SUMIF(CLASS!$N16:$S16,BP$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BQ$2),SUMIF(CLASS!$N16:$S16,BQ$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BR$2),SUMIF(CLASS!$N16:$S16,BR$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BS$2),SUMIF(CLASS!$N16:$S16,BS$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BT$2),SUMIF(CLASS!$N16:$S16,BT$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BU$2),SUMIF(CLASS!$N16:$S16,BU$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BV$2),SUMIF(CLASS!$N16:$S16,BV$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BW$2),SUMIF(CLASS!$N16:$S16,BW$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BX$2),SUMIF(CLASS!$N16:$S16,BX$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$C16*INDEX(INDIRECT(ACCOUNTS!$R16),2,BY$2),SUMIF(CLASS!$N16:$S16,BY$3,CLASS!$E16:$J16))","v":0},{"$f":"IF(CLASS!$L16<>0,FUNCALLOCD!$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:$BL16)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E16:$BA16)","v":0},0,0,{"$f":"SUM(CC16:CH16)","v":0},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},-1396510000]
[{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":729618000},null,null,null,null,null,null,{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,J$2),SUMIF(CLASS!$N17:$S17,J$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,K$2),SUMIF(CLASS!$N17:$S17,K$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,L$2),SUMIF(CLASS!$N17:$S17,L$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,M$2),SUMIF(CLASS!$N17:$S17,M$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,N$2),SUMIF(CLASS!$N17:$S17,N$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,O$2),SUMIF(CLASS!$N17:$S17,O$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,P$2),SUMIF(CLASS!$N17:$S17,P$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,Q$2),SUMIF(CLASS!$N17:$S17,Q$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,R$2),SUMIF(CLASS!$N17:$S17,R$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,S$2),SUMIF(CLASS!$N17:$S17,S$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,T$2),SUMIF(CLASS!$N17:$S17,T$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,U$2),SUMIF(CLASS!$N17:$S17,U$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,V$2),SUMIF(CLASS!$N17:$S17,V$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,W$2),SUMIF(CLASS!$N17:$S17,W$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,X$2),SUMIF(CLASS!$N17:$S17,X$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,Y$2),SUMIF(CLASS!$N17:$S17,Y$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,Z$2),SUMIF(CLASS!$N17:$S17,Z$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AA$2),SUMIF(CLASS!$N17:$S17,AA$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AB$2),SUMIF(CLASS!$N17:$S17,AB$3,CLASS!$E17:$J17))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AG$2),SUMIF(CLASS!$N17:$S17,AG$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AH$2),SUMIF(CLASS!$N17:$S17,AH$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AI$2),SUMIF(CLASS!$N17:$S17,AI$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AJ$2),SUMIF(CLASS!$N17:$S17,AJ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AK$2),SUMIF(CLASS!$N17:$S17,AK$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AL$2),SUMIF(CLASS!$N17:$S17,AL$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AM$2),SUMIF(CLASS!$N17:$S17,AM$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AN$2),SUMIF(CLASS!$N17:$S17,AN$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AO$2),SUMIF(CLASS!$N17:$S17,AO$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AP$2),SUMIF(CLASS!$N17:$S17,AP$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AQ$2),SUMIF(CLASS!$N17:$S17,AQ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AR$2),SUMIF(CLASS!$N17:$S17,AR$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AS$2),SUMIF(CLASS!$N17:$S17,AS$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AT$2),SUMIF(CLASS!$N17:$S17,AT$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AU$2),SUMIF(CLASS!$N17:$S17,AU$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AV$2),SUMIF(CLASS!$N17:$S17,AV$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AW$2),SUMIF(CLASS!$N17:$S17,AW$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AX$2),SUMIF(CLASS!$N17:$S17,AX$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AY$2),SUMIF(CLASS!$N17:$S17,AY$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,AZ$2),SUMIF(CLASS!$N17:$S17,AZ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BA$2),SUMIF(CLASS!$N17:$S17,BA$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BB$2),SUMIF(CLASS!$N17:$S17,BB$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BC$2),SUMIF(CLASS!$N17:$S17,BC$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BD$2),SUMIF(CLASS!$N17:$S17,BD$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BE$2),SUMIF(CLASS!$N17:$S17,BE$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BF$2),SUMIF(CLASS!$N17:$S17,BF$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BG$2),SUMIF(CLASS!$N17:$S17,BG$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BH$2),SUMIF(CLASS!$N17:$S17,BH$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BI$2),SUMIF(CLASS!$N17:$S17,BI$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BJ$2),SUMIF(CLASS!$N17:$S17,BJ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BK$2),SUMIF(CLASS!$N17:$S17,BK$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BL$2),SUMIF(CLASS!$N17:$S17,BL$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BM$2),SUMIF(CLASS!$N17:$S17,BM$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BN$2),SUMIF(CLASS!$N17:$S17,BN$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BO$2),SUMIF(CLASS!$N17:$S17,BO$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BP$2),SUMIF(CLASS!$N17:$S17,BP$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BQ$2),SUMIF(CLASS!$N17:$S17,BQ$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BR$2),SUMIF(CLASS!$N17:$S17,BR$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BS$2),SUMIF(CLASS!$N17:$S17,BS$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BT$2),SUMIF(CLASS!$N17:$S17,BT$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BU$2),SUMIF(CLASS!$N17:$S17,BU$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BV$2),SUMIF(CLASS!$N17:$S17,BV$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BW$2),SUMIF(CLASS!$N17:$S17,BW$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BX$2),SUMIF(CLASS!$N17:$S17,BX$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BY$2),SUMIF(CLASS!$N17:$S17,BY$3,CLASS!$E17:$J17))","v":0},{"$f":"IF(CLASS!$L17<>0,FUNCALLOCD!$C17*INDEX(INDIRECT(ACCOUNTS!$R17),2,BZ$2),SUMIF(CLASS!$N17:$S17,BZ$3,CLASS!$E17:$J17))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-729618000]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1971707000},null,null,null,null,null,null,{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,J$2),SUMIF(CLASS!$N18:$S18,J$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,K$2),SUMIF(CLASS!$N18:$S18,K$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,L$2),SUMIF(CLASS!$N18:$S18,L$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,M$2),SUMIF(CLASS!$N18:$S18,M$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,N$2),SUMIF(CLASS!$N18:$S18,N$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,O$2),SUMIF(CLASS!$N18:$S18,O$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,P$2),SUMIF(CLASS!$N18:$S18,P$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,Q$2),SUMIF(CLASS!$N18:$S18,Q$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,R$2),SUMIF(CLASS!$N18:$S18,R$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,S$2),SUMIF(CLASS!$N18:$S18,S$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,T$2),SUMIF(CLASS!$N18:$S18,T$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,U$2),SUMIF(CLASS!$N18:$S18,U$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,V$2),SUMIF(CLASS!$N18:$S18,V$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,W$2),SUMIF(CLASS!$N18:$S18,W$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,X$2),SUMIF(CLASS!$N18:$S18,X$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,Y$2),SUMIF(CLASS!$N18:$S18,Y$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,Z$2),SUMIF(CLASS!$N18:$S18,Z$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AA$2),SUMIF(CLASS!$N18:$S18,AA$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AB$2),SUMIF(CLASS!$N18:$S18,AB$3,CLASS!$E18:$J18))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AG$2),SUMIF(CLASS!$N18:$S18,AG$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AH$2),SUMIF(CLASS!$N18:$S18,AH$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AI$2),SUMIF(CLASS!$N18:$S18,AI$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AJ$2),SUMIF(CLASS!$N18:$S18,AJ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AK$2),SUMIF(CLASS!$N18:$S18,AK$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AL$2),SUMIF(CLASS!$N18:$S18,AL$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AM$2),SUMIF(CLASS!$N18:$S18,AM$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AN$2),SUMIF(CLASS!$N18:$S18,AN$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AO$2),SUMIF(CLASS!$N18:$S18,AO$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AP$2),SUMIF(CLASS!$N18:$S18,AP$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AQ$2),SUMIF(CLASS!$N18:$S18,AQ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AR$2),SUMIF(CLASS!$N18:$S18,AR$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AS$2),SUMIF(CLASS!$N18:$S18,AS$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AT$2),SUMIF(CLASS!$N18:$S18,AT$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AU$2),SUMIF(CLASS!$N18:$S18,AU$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AV$2),SUMIF(CLASS!$N18:$S18,AV$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AW$2),SUMIF(CLASS!$N18:$S18,AW$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AX$2),SUMIF(CLASS!$N18:$S18,AX$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AY$2),SUMIF(CLASS!$N18:$S18,AY$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,AZ$2),SUMIF(CLASS!$N18:$S18,AZ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BA$2),SUMIF(CLASS!$N18:$S18,BA$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BB$2),SUMIF(CLASS!$N18:$S18,BB$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BC$2),SUMIF(CLASS!$N18:$S18,BC$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BD$2),SUMIF(CLASS!$N18:$S18,BD$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BE$2),SUMIF(CLASS!$N18:$S18,BE$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BF$2),SUMIF(CLASS!$N18:$S18,BF$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BG$2),SUMIF(CLASS!$N18:$S18,BG$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BH$2),SUMIF(CLASS!$N18:$S18,BH$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BI$2),SUMIF(CLASS!$N18:$S18,BI$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BJ$2),SUMIF(CLASS!$N18:$S18,BJ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BK$2),SUMIF(CLASS!$N18:$S18,BK$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BL$2),SUMIF(CLASS!$N18:$S18,BL$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BM$2),SUMIF(CLASS!$N18:$S18,BM$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BN$2),SUMIF(CLASS!$N18:$S18,BN$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BO$2),SUMIF(CLASS!$N18:$S18,BO$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BP$2),SUMIF(CLASS!$N18:$S18,BP$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BQ$2),SUMIF(CLASS!$N18:$S18,BQ$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BR$2),SUMIF(CLASS!$N18:$S18,BR$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BS$2),SUMIF(CLASS!$N18:$S18,BS$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BT$2),SUMIF(CLASS!$N18:$S18,BT$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BU$2),SUMIF(CLASS!$N18:$S18,BU$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BV$2),SUMIF(CLASS!$N18:$S18,BV$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BW$2),SUMIF(CLASS!$N18:$S18,BW$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BX$2),SUMIF(CLASS!$N18:$S18,BX$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BY$2),SUMIF(CLASS!$N18:$S18,BY$3,CLASS!$E18:$J18))","v":0},{"$f":"IF(CLASS!$L18<>0,FUNCALLOCD!$C18*INDEX(INDIRECT(ACCOUNTS!$R18),2,BZ$2),SUMIF(CLASS!$N18:$S18,BZ$3,CLASS!$E18:$J18))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1971707000]
[{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,J$2),SUMIF(CLASS!$N19:$S19,J$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,K$2),SUMIF(CLASS!$N19:$S19,K$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,L$2),SUMIF(CLASS!$N19:$S19,L$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,M$2),SUMIF(CLASS!$N19:$S19,M$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,N$2),SUMIF(CLASS!$N19:$S19,N$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,O$2),SUMIF(CLASS!$N19:$S19,O$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,P$2),SUMIF(CLASS!$N19:$S19,P$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,Q$2),SUMIF(CLASS!$N19:$S19,Q$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,R$2),SUMIF(CLASS!$N19:$S19,R$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,S$2),SUMIF(CLASS!$N19:$S19,S$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,T$2),SUMIF(CLASS!$N19:$S19,T$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,U$2),SUMIF(CLASS!$N19:$S19,U$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,V$2),SUMIF(CLASS!$N19:$S19,V$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,W$2),SUMIF(CLASS!$N19:$S19,W$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,X$2),SUMIF(CLASS!$N19:$S19,X$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,Y$2),SUMIF(CLASS!$N19:$S19,Y$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,Z$2),SUMIF(CLASS!$N19:$S19,Z$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AA$2),SUMIF(CLASS!$N19:$S19,AA$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AB$2),SUMIF(CLASS!$N19:$S19,AB$3,CLASS!$E19:$J19))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AG$2),SUMIF(CLASS!$N19:$S19,AG$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AH$2),SUMIF(CLASS!$N19:$S19,AH$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AI$2),SUMIF(CLASS!$N19:$S19,AI$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AJ$2),SUMIF(CLASS!$N19:$S19,AJ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AK$2),SUMIF(CLASS!$N19:$S19,AK$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AL$2),SUMIF(CLASS!$N19:$S19,AL$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AM$2),SUMIF(CLASS!$N19:$S19,AM$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AN$2),SUMIF(CLASS!$N19:$S19,AN$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AO$2),SUMIF(CLASS!$N19:$S19,AO$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AP$2),SUMIF(CLASS!$N19:$S19,AP$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AQ$2),SUMIF(CLASS!$N19:$S19,AQ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AR$2),SUMIF(CLASS!$N19:$S19,AR$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AS$2),SUMIF(CLASS!$N19:$S19,AS$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AT$2),SUMIF(CLASS!$N19:$S19,AT$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AU$2),SUMIF(CLASS!$N19:$S19,AU$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AV$2),SUMIF(CLASS!$N19:$S19,AV$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AW$2),SUMIF(CLASS!$N19:$S19,AW$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AX$2),SUMIF(CLASS!$N19:$S19,AX$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AY$2),SUMIF(CLASS!$N19:$S19,AY$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,AZ$2),SUMIF(CLASS!$N19:$S19,AZ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BA$2),SUMIF(CLASS!$N19:$S19,BA$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BB$2),SUMIF(CLASS!$N19:$S19,BB$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BC$2),SUMIF(CLASS!$N19:$S19,BC$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BD$2),SUMIF(CLASS!$N19:$S19,BD$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BE$2),SUMIF(CLASS!$N19:$S19,BE$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BF$2),SUMIF(CLASS!$N19:$S19,BF$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BG$2),SUMIF(CLASS!$N19:$S19,BG$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BH$2),SUMIF(CLASS!$N19:$S19,BH$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BI$2),SUMIF(CLASS!$N19:$S19,BI$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BJ$2),SUMIF(CLASS!$N19:$S19,BJ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BK$2),SUMIF(CLASS!$N19:$S19,BK$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BL$2),SUMIF(CLASS!$N19:$S19,BL$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BM$2),SUMIF(CLASS!$N19:$S19,BM$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BN$2),SUMIF(CLASS!$N19:$S19,BN$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BO$2),SUMIF(CLASS!$N19:$S19,BO$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BP$2),SUMIF(CLASS!$N19:$S19,BP$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BQ$2),SUMIF(CLASS!$N19:$S19,BQ$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BR$2),SUMIF(CLASS!$N19:$S19,BR$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BS$2),SUMIF(CLASS!$N19:$S19,BS$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BT$2),SUMIF(CLASS!$N19:$S19,BT$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BU$2),SUMIF(CLASS!$N19:$S19,BU$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BV$2),SUMIF(CLASS!$N19:$S19,BV$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BW$2),SUMIF(CLASS!$N19:$S19,BW$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BX$2),SUMIF(CLASS!$N19:$S19,BX$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$C19*INDEX(INDIRECT(ACCOUNTS!$R19),2,BY$2),SUMIF(CLASS!$N19:$S19,BY$3,CLASS!$E19:$J19))","v":0},{"$f":"IF(CLASS!$L19<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,J$2),SUMIF(CLASS!$N20:$S20,J$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,K$2),SUMIF(CLASS!$N20:$S20,K$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,L$2),SUMIF(CLASS!$N20:$S20,L$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,M$2),SUMIF(CLASS!$N20:$S20,M$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,N$2),SUMIF(CLASS!$N20:$S20,N$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,O$2),SUMIF(CLASS!$N20:$S20,O$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,P$2),SUMIF(CLASS!$N20:$S20,P$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,Q$2),SUMIF(CLASS!$N20:$S20,Q$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,R$2),SUMIF(CLASS!$N20:$S20,R$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,S$2),SUMIF(CLASS!$N20:$S20,S$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,T$2),SUMIF(CLASS!$N20:$S20,T$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,U$2),SUMIF(CLASS!$N20:$S20,U$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,V$2),SUMIF(CLASS!$N20:$S20,V$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,W$2),SUMIF(CLASS!$N20:$S20,W$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,X$2),SUMIF(CLASS!$N20:$S20,X$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,Y$2),SUMIF(CLASS!$N20:$S20,Y$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,Z$2),SUMIF(CLASS!$N20:$S20,Z$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AA$2),SUMIF(CLASS!$N20:$S20,AA$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AB$2),SUMIF(CLASS!$N20:$S20,AB$3,CLASS!$E20:$J20))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AG$2),SUMIF(CLASS!$N20:$S20,AG$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AH$2),SUMIF(CLASS!$N20:$S20,AH$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AI$2),SUMIF(CLASS!$N20:$S20,AI$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AJ$2),SUMIF(CLASS!$N20:$S20,AJ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AK$2),SUMIF(CLASS!$N20:$S20,AK$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AL$2),SUMIF(CLASS!$N20:$S20,AL$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AM$2),SUMIF(CLASS!$N20:$S20,AM$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AN$2),SUMIF(CLASS!$N20:$S20,AN$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AO$2),SUMIF(CLASS!$N20:$S20,AO$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AP$2),SUMIF(CLASS!$N20:$S20,AP$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AQ$2),SUMIF(CLASS!$N20:$S20,AQ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AR$2),SUMIF(CLASS!$N20:$S20,AR$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AS$2),SUMIF(CLASS!$N20:$S20,AS$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AT$2),SUMIF(CLASS!$N20:$S20,AT$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AU$2),SUMIF(CLASS!$N20:$S20,AU$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AV$2),SUMIF(CLASS!$N20:$S20,AV$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AW$2),SUMIF(CLASS!$N20:$S20,AW$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AX$2),SUMIF(CLASS!$N20:$S20,AX$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AY$2),SUMIF(CLASS!$N20:$S20,AY$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,AZ$2),SUMIF(CLASS!$N20:$S20,AZ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BA$2),SUMIF(CLASS!$N20:$S20,BA$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BB$2),SUMIF(CLASS!$N20:$S20,BB$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BC$2),SUMIF(CLASS!$N20:$S20,BC$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BD$2),SUMIF(CLASS!$N20:$S20,BD$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BE$2),SUMIF(CLASS!$N20:$S20,BE$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BF$2),SUMIF(CLASS!$N20:$S20,BF$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BG$2),SUMIF(CLASS!$N20:$S20,BG$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BH$2),SUMIF(CLASS!$N20:$S20,BH$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BI$2),SUMIF(CLASS!$N20:$S20,BI$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BJ$2),SUMIF(CLASS!$N20:$S20,BJ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BK$2),SUMIF(CLASS!$N20:$S20,BK$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BL$2),SUMIF(CLASS!$N20:$S20,BL$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BM$2),SUMIF(CLASS!$N20:$S20,BM$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BN$2),SUMIF(CLASS!$N20:$S20,BN$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BO$2),SUMIF(CLASS!$N20:$S20,BO$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BP$2),SUMIF(CLASS!$N20:$S20,BP$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BQ$2),SUMIF(CLASS!$N20:$S20,BQ$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BR$2),SUMIF(CLASS!$N20:$S20,BR$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BS$2),SUMIF(CLASS!$N20:$S20,BS$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BT$2),SUMIF(CLASS!$N20:$S20,BT$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BU$2),SUMIF(CLASS!$N20:$S20,BU$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BV$2),SUMIF(CLASS!$N20:$S20,BV$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BW$2),SUMIF(CLASS!$N20:$S20,BW$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BX$2),SUMIF(CLASS!$N20:$S20,BX$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$C20*INDEX(INDIRECT(ACCOUNTS!$R20),2,BY$2),SUMIF(CLASS!$N20:$S20,BY$3,CLASS!$E20:$J20))","v":0},{"$f":"IF(CLASS!$L20<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,J$2),SUMIF(CLASS!$N21:$S21,J$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,K$2),SUMIF(CLASS!$N21:$S21,K$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,L$2),SUMIF(CLASS!$N21:$S21,L$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,M$2),SUMIF(CLASS!$N21:$S21,M$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,N$2),SUMIF(CLASS!$N21:$S21,N$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,O$2),SUMIF(CLASS!$N21:$S21,O$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,P$2),SUMIF(CLASS!$N21:$S21,P$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,Q$2),SUMIF(CLASS!$N21:$S21,Q$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,R$2),SUMIF(CLASS!$N21:$S21,R$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,S$2),SUMIF(CLASS!$N21:$S21,S$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,T$2),SUMIF(CLASS!$N21:$S21,T$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,U$2),SUMIF(CLASS!$N21:$S21,U$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,V$2),SUMIF(CLASS!$N21:$S21,V$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,W$2),SUMIF(CLASS!$N21:$S21,W$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,X$2),SUMIF(CLASS!$N21:$S21,X$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,Y$2),SUMIF(CLASS!$N21:$S21,Y$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,Z$2),SUMIF(CLASS!$N21:$S21,Z$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AA$2),SUMIF(CLASS!$N21:$S21,AA$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AB$2),SUMIF(CLASS!$N21:$S21,AB$3,CLASS!$E21:$J21))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AG$2),SUMIF(CLASS!$N21:$S21,AG$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AH$2),SUMIF(CLASS!$N21:$S21,AH$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AI$2),SUMIF(CLASS!$N21:$S21,AI$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AJ$2),SUMIF(CLASS!$N21:$S21,AJ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AK$2),SUMIF(CLASS!$N21:$S21,AK$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AL$2),SUMIF(CLASS!$N21:$S21,AL$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AM$2),SUMIF(CLASS!$N21:$S21,AM$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AN$2),SUMIF(CLASS!$N21:$S21,AN$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AO$2),SUMIF(CLASS!$N21:$S21,AO$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AP$2),SUMIF(CLASS!$N21:$S21,AP$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AQ$2),SUMIF(CLASS!$N21:$S21,AQ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AR$2),SUMIF(CLASS!$N21:$S21,AR$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AS$2),SUMIF(CLASS!$N21:$S21,AS$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AT$2),SUMIF(CLASS!$N21:$S21,AT$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AU$2),SUMIF(CLASS!$N21:$S21,AU$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AV$2),SUMIF(CLASS!$N21:$S21,AV$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AW$2),SUMIF(CLASS!$N21:$S21,AW$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AX$2),SUMIF(CLASS!$N21:$S21,AX$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AY$2),SUMIF(CLASS!$N21:$S21,AY$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,AZ$2),SUMIF(CLASS!$N21:$S21,AZ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BA$2),SUMIF(CLASS!$N21:$S21,BA$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BB$2),SUMIF(CLASS!$N21:$S21,BB$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BC$2),SUMIF(CLASS!$N21:$S21,BC$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BD$2),SUMIF(CLASS!$N21:$S21,BD$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BE$2),SUMIF(CLASS!$N21:$S21,BE$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BF$2),SUMIF(CLASS!$N21:$S21,BF$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BG$2),SUMIF(CLASS!$N21:$S21,BG$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BH$2),SUMIF(CLASS!$N21:$S21,BH$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BI$2),SUMIF(CLASS!$N21:$S21,BI$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BJ$2),SUMIF(CLASS!$N21:$S21,BJ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BK$2),SUMIF(CLASS!$N21:$S21,BK$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BL$2),SUMIF(CLASS!$N21:$S21,BL$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BM$2),SUMIF(CLASS!$N21:$S21,BM$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BN$2),SUMIF(CLASS!$N21:$S21,BN$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BO$2),SUMIF(CLASS!$N21:$S21,BO$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BP$2),SUMIF(CLASS!$N21:$S21,BP$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BQ$2),SUMIF(CLASS!$N21:$S21,BQ$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BR$2),SUMIF(CLASS!$N21:$S21,BR$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BS$2),SUMIF(CLASS!$N21:$S21,BS$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BT$2),SUMIF(CLASS!$N21:$S21,BT$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BU$2),SUMIF(CLASS!$N21:$S21,BU$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BV$2),SUMIF(CLASS!$N21:$S21,BV$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BW$2),SUMIF(CLASS!$N21:$S21,BW$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BX$2),SUMIF(CLASS!$N21:$S21,BX$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$C21*INDEX(INDIRECT(ACCOUNTS!$R21),2,BY$2),SUMIF(CLASS!$N21:$S21,BY$3,CLASS!$E21:$J21))","v":0},{"$f":"IF(CLASS!$L21<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,J$2),SUMIF(CLASS!$N22:$S22,J$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,K$2),SUMIF(CLASS!$N22:$S22,K$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,L$2),SUMIF(CLASS!$N22:$S22,L$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,M$2),SUMIF(CLASS!$N22:$S22,M$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,N$2),SUMIF(CLASS!$N22:$S22,N$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,O$2),SUMIF(CLASS!$N22:$S22,O$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,P$2),SUMIF(CLASS!$N22:$S22,P$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,Q$2),SUMIF(CLASS!$N22:$S22,Q$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,R$2),SUMIF(CLASS!$N22:$S22,R$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,S$2),SUMIF(CLASS!$N22:$S22,S$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,T$2),SUMIF(CLASS!$N22:$S22,T$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,U$2),SUMIF(CLASS!$N22:$S22,U$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,V$2),SUMIF(CLASS!$N22:$S22,V$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,W$2),SUMIF(CLASS!$N22:$S22,W$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,X$2),SUMIF(CLASS!$N22:$S22,X$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,Y$2),SUMIF(CLASS!$N22:$S22,Y$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,Z$2),SUMIF(CLASS!$N22:$S22,Z$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AA$2),SUMIF(CLASS!$N22:$S22,AA$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AB$2),SUMIF(CLASS!$N22:$S22,AB$3,CLASS!$E22:$J22))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AG$2),SUMIF(CLASS!$N22:$S22,AG$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AH$2),SUMIF(CLASS!$N22:$S22,AH$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AI$2),SUMIF(CLASS!$N22:$S22,AI$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AJ$2),SUMIF(CLASS!$N22:$S22,AJ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AK$2),SUMIF(CLASS!$N22:$S22,AK$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AL$2),SUMIF(CLASS!$N22:$S22,AL$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AM$2),SUMIF(CLASS!$N22:$S22,AM$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AN$2),SUMIF(CLASS!$N22:$S22,AN$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AO$2),SUMIF(CLASS!$N22:$S22,AO$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AP$2),SUMIF(CLASS!$N22:$S22,AP$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AQ$2),SUMIF(CLASS!$N22:$S22,AQ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AR$2),SUMIF(CLASS!$N22:$S22,AR$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AS$2),SUMIF(CLASS!$N22:$S22,AS$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AT$2),SUMIF(CLASS!$N22:$S22,AT$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AU$2),SUMIF(CLASS!$N22:$S22,AU$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AV$2),SUMIF(CLASS!$N22:$S22,AV$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AW$2),SUMIF(CLASS!$N22:$S22,AW$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AX$2),SUMIF(CLASS!$N22:$S22,AX$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AY$2),SUMIF(CLASS!$N22:$S22,AY$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,AZ$2),SUMIF(CLASS!$N22:$S22,AZ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BA$2),SUMIF(CLASS!$N22:$S22,BA$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BB$2),SUMIF(CLASS!$N22:$S22,BB$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BC$2),SUMIF(CLASS!$N22:$S22,BC$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BD$2),SUMIF(CLASS!$N22:$S22,BD$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BE$2),SUMIF(CLASS!$N22:$S22,BE$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BF$2),SUMIF(CLASS!$N22:$S22,BF$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BG$2),SUMIF(CLASS!$N22:$S22,BG$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BH$2),SUMIF(CLASS!$N22:$S22,BH$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BI$2),SUMIF(CLASS!$N22:$S22,BI$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BJ$2),SUMIF(CLASS!$N22:$S22,BJ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BK$2),SUMIF(CLASS!$N22:$S22,BK$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BL$2),SUMIF(CLASS!$N22:$S22,BL$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BM$2),SUMIF(CLASS!$N22:$S22,BM$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BN$2),SUMIF(CLASS!$N22:$S22,BN$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BO$2),SUMIF(CLASS!$N22:$S22,BO$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BP$2),SUMIF(CLASS!$N22:$S22,BP$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BQ$2),SUMIF(CLASS!$N22:$S22,BQ$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BR$2),SUMIF(CLASS!$N22:$S22,BR$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BS$2),SUMIF(CLASS!$N22:$S22,BS$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BT$2),SUMIF(CLASS!$N22:$S22,BT$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BU$2),SUMIF(CLASS!$N22:$S22,BU$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BV$2),SUMIF(CLASS!$N22:$S22,BV$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BW$2),SUMIF(CLASS!$N22:$S22,BW$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BX$2),SUMIF(CLASS!$N22:$S22,BX$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$C22*INDEX(INDIRECT(ACCOUNTS!$R22),2,BY$2),SUMIF(CLASS!$N22:$S22,BY$3,CLASS!$E22:$J22))","v":0},{"$f":"IF(CLASS!$L22<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,J$2),SUMIF(CLASS!$N23:$S23,J$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,K$2),SUMIF(CLASS!$N23:$S23,K$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,L$2),SUMIF(CLASS!$N23:$S23,L$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,M$2),SUMIF(CLASS!$N23:$S23,M$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,N$2),SUMIF(CLASS!$N23:$S23,N$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,O$2),SUMIF(CLASS!$N23:$S23,O$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,P$2),SUMIF(CLASS!$N23:$S23,P$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,Q$2),SUMIF(CLASS!$N23:$S23,Q$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,R$2),SUMIF(CLASS!$N23:$S23,R$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,S$2),SUMIF(CLASS!$N23:$S23,S$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,T$2),SUMIF(CLASS!$N23:$S23,T$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,U$2),SUMIF(CLASS!$N23:$S23,U$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,V$2),SUMIF(CLASS!$N23:$S23,V$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,W$2),SUMIF(CLASS!$N23:$S23,W$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,X$2),SUMIF(CLASS!$N23:$S23,X$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,Y$2),SUMIF(CLASS!$N23:$S23,Y$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,Z$2),SUMIF(CLASS!$N23:$S23,Z$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AA$2),SUMIF(CLASS!$N23:$S23,AA$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AB$2),SUMIF(CLASS!$N23:$S23,AB$3,CLASS!$E23:$J23))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AG$2),SUMIF(CLASS!$N23:$S23,AG$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AH$2),SUMIF(CLASS!$N23:$S23,AH$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AI$2),SUMIF(CLASS!$N23:$S23,AI$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AJ$2),SUMIF(CLASS!$N23:$S23,AJ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AK$2),SUMIF(CLASS!$N23:$S23,AK$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AL$2),SUMIF(CLASS!$N23:$S23,AL$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AM$2),SUMIF(CLASS!$N23:$S23,AM$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AN$2),SUMIF(CLASS!$N23:$S23,AN$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AO$2),SUMIF(CLASS!$N23:$S23,AO$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AP$2),SUMIF(CLASS!$N23:$S23,AP$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AQ$2),SUMIF(CLASS!$N23:$S23,AQ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AR$2),SUMIF(CLASS!$N23:$S23,AR$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AS$2),SUMIF(CLASS!$N23:$S23,AS$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AT$2),SUMIF(CLASS!$N23:$S23,AT$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AU$2),SUMIF(CLASS!$N23:$S23,AU$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AV$2),SUMIF(CLASS!$N23:$S23,AV$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AW$2),SUMIF(CLASS!$N23:$S23,AW$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AX$2),SUMIF(CLASS!$N23:$S23,AX$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AY$2),SUMIF(CLASS!$N23:$S23,AY$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,AZ$2),SUMIF(CLASS!$N23:$S23,AZ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BA$2),SUMIF(CLASS!$N23:$S23,BA$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BB$2),SUMIF(CLASS!$N23:$S23,BB$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BC$2),SUMIF(CLASS!$N23:$S23,BC$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BD$2),SUMIF(CLASS!$N23:$S23,BD$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BE$2),SUMIF(CLASS!$N23:$S23,BE$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BF$2),SUMIF(CLASS!$N23:$S23,BF$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BG$2),SUMIF(CLASS!$N23:$S23,BG$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BH$2),SUMIF(CLASS!$N23:$S23,BH$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BI$2),SUMIF(CLASS!$N23:$S23,BI$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BJ$2),SUMIF(CLASS!$N23:$S23,BJ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BK$2),SUMIF(CLASS!$N23:$S23,BK$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BL$2),SUMIF(CLASS!$N23:$S23,BL$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BM$2),SUMIF(CLASS!$N23:$S23,BM$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BN$2),SUMIF(CLASS!$N23:$S23,BN$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BO$2),SUMIF(CLASS!$N23:$S23,BO$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BP$2),SUMIF(CLASS!$N23:$S23,BP$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BQ$2),SUMIF(CLASS!$N23:$S23,BQ$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BR$2),SUMIF(CLASS!$N23:$S23,BR$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BS$2),SUMIF(CLASS!$N23:$S23,BS$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BT$2),SUMIF(CLASS!$N23:$S23,BT$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BU$2),SUMIF(CLASS!$N23:$S23,BU$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BV$2),SUMIF(CLASS!$N23:$S23,BV$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BW$2),SUMIF(CLASS!$N23:$S23,BW$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BX$2),SUMIF(CLASS!$N23:$S23,BX$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$C23*INDEX(INDIRECT(ACCOUNTS!$R23),2,BY$2),SUMIF(CLASS!$N23:$S23,BY$3,CLASS!$E23:$J23))","v":0},{"$f":"IF(CLASS!$L23<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,J$2),SUMIF(CLASS!$N24:$S24,J$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,K$2),SUMIF(CLASS!$N24:$S24,K$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,L$2),SUMIF(CLASS!$N24:$S24,L$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,M$2),SUMIF(CLASS!$N24:$S24,M$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,N$2),SUMIF(CLASS!$N24:$S24,N$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,O$2),SUMIF(CLASS!$N24:$S24,O$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,P$2),SUMIF(CLASS!$N24:$S24,P$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,Q$2),SUMIF(CLASS!$N24:$S24,Q$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,R$2),SUMIF(CLASS!$N24:$S24,R$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,S$2),SUMIF(CLASS!$N24:$S24,S$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,T$2),SUMIF(CLASS!$N24:$S24,T$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,U$2),SUMIF(CLASS!$N24:$S24,U$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,V$2),SUMIF(CLASS!$N24:$S24,V$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,W$2),SUMIF(CLASS!$N24:$S24,W$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,X$2),SUMIF(CLASS!$N24:$S24,X$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,Y$2),SUMIF(CLASS!$N24:$S24,Y$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,Z$2),SUMIF(CLASS!$N24:$S24,Z$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AA$2),SUMIF(CLASS!$N24:$S24,AA$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AB$2),SUMIF(CLASS!$N24:$S24,AB$3,CLASS!$E24:$J24))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AG$2),SUMIF(CLASS!$N24:$S24,AG$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AH$2),SUMIF(CLASS!$N24:$S24,AH$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AI$2),SUMIF(CLASS!$N24:$S24,AI$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AJ$2),SUMIF(CLASS!$N24:$S24,AJ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AK$2),SUMIF(CLASS!$N24:$S24,AK$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AL$2),SUMIF(CLASS!$N24:$S24,AL$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AM$2),SUMIF(CLASS!$N24:$S24,AM$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AN$2),SUMIF(CLASS!$N24:$S24,AN$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AO$2),SUMIF(CLASS!$N24:$S24,AO$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AP$2),SUMIF(CLASS!$N24:$S24,AP$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AQ$2),SUMIF(CLASS!$N24:$S24,AQ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AR$2),SUMIF(CLASS!$N24:$S24,AR$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AS$2),SUMIF(CLASS!$N24:$S24,AS$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AT$2),SUMIF(CLASS!$N24:$S24,AT$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AU$2),SUMIF(CLASS!$N24:$S24,AU$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AV$2),SUMIF(CLASS!$N24:$S24,AV$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AW$2),SUMIF(CLASS!$N24:$S24,AW$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AX$2),SUMIF(CLASS!$N24:$S24,AX$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AY$2),SUMIF(CLASS!$N24:$S24,AY$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,AZ$2),SUMIF(CLASS!$N24:$S24,AZ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BA$2),SUMIF(CLASS!$N24:$S24,BA$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BB$2),SUMIF(CLASS!$N24:$S24,BB$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BC$2),SUMIF(CLASS!$N24:$S24,BC$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BD$2),SUMIF(CLASS!$N24:$S24,BD$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BE$2),SUMIF(CLASS!$N24:$S24,BE$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BF$2),SUMIF(CLASS!$N24:$S24,BF$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BG$2),SUMIF(CLASS!$N24:$S24,BG$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BH$2),SUMIF(CLASS!$N24:$S24,BH$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BI$2),SUMIF(CLASS!$N24:$S24,BI$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BJ$2),SUMIF(CLASS!$N24:$S24,BJ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BK$2),SUMIF(CLASS!$N24:$S24,BK$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BL$2),SUMIF(CLASS!$N24:$S24,BL$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BM$2),SUMIF(CLASS!$N24:$S24,BM$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BN$2),SUMIF(CLASS!$N24:$S24,BN$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BO$2),SUMIF(CLASS!$N24:$S24,BO$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BP$2),SUMIF(CLASS!$N24:$S24,BP$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BQ$2),SUMIF(CLASS!$N24:$S24,BQ$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BR$2),SUMIF(CLASS!$N24:$S24,BR$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BS$2),SUMIF(CLASS!$N24:$S24,BS$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BT$2),SUMIF(CLASS!$N24:$S24,BT$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BU$2),SUMIF(CLASS!$N24:$S24,BU$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BV$2),SUMIF(CLASS!$N24:$S24,BV$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BW$2),SUMIF(CLASS!$N24:$S24,BW$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BX$2),SUMIF(CLASS!$N24:$S24,BX$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$C24*INDEX(INDIRECT(ACCOUNTS!$R24),2,BY$2),SUMIF(CLASS!$N24:$S24,BY$3,CLASS!$E24:$J24))","v":0},{"$f":"IF(CLASS!$L24<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,J$2),SUMIF(CLASS!$N25:$S25,J$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,K$2),SUMIF(CLASS!$N25:$S25,K$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,L$2),SUMIF(CLASS!$N25:$S25,L$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,M$2),SUMIF(CLASS!$N25:$S25,M$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,N$2),SUMIF(CLASS!$N25:$S25,N$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,O$2),SUMIF(CLASS!$N25:$S25,O$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,P$2),SUMIF(CLASS!$N25:$S25,P$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,Q$2),SUMIF(CLASS!$N25:$S25,Q$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,R$2),SUMIF(CLASS!$N25:$S25,R$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,S$2),SUMIF(CLASS!$N25:$S25,S$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,T$2),SUMIF(CLASS!$N25:$S25,T$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,U$2),SUMIF(CLASS!$N25:$S25,U$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,V$2),SUMIF(CLASS!$N25:$S25,V$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,W$2),SUMIF(CLASS!$N25:$S25,W$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,X$2),SUMIF(CLASS!$N25:$S25,X$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,Y$2),SUMIF(CLASS!$N25:$S25,Y$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,Z$2),SUMIF(CLASS!$N25:$S25,Z$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AA$2),SUMIF(CLASS!$N25:$S25,AA$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AB$2),SUMIF(CLASS!$N25:$S25,AB$3,CLASS!$E25:$J25))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AG$2),SUMIF(CLASS!$N25:$S25,AG$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AH$2),SUMIF(CLASS!$N25:$S25,AH$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AI$2),SUMIF(CLASS!$N25:$S25,AI$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AJ$2),SUMIF(CLASS!$N25:$S25,AJ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AK$2),SUMIF(CLASS!$N25:$S25,AK$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AL$2),SUMIF(CLASS!$N25:$S25,AL$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AM$2),SUMIF(CLASS!$N25:$S25,AM$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AN$2),SUMIF(CLASS!$N25:$S25,AN$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AO$2),SUMIF(CLASS!$N25:$S25,AO$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AP$2),SUMIF(CLASS!$N25:$S25,AP$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AQ$2),SUMIF(CLASS!$N25:$S25,AQ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AR$2),SUMIF(CLASS!$N25:$S25,AR$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AS$2),SUMIF(CLASS!$N25:$S25,AS$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AT$2),SUMIF(CLASS!$N25:$S25,AT$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AU$2),SUMIF(CLASS!$N25:$S25,AU$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AV$2),SUMIF(CLASS!$N25:$S25,AV$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AW$2),SUMIF(CLASS!$N25:$S25,AW$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AX$2),SUMIF(CLASS!$N25:$S25,AX$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AY$2),SUMIF(CLASS!$N25:$S25,AY$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,AZ$2),SUMIF(CLASS!$N25:$S25,AZ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BA$2),SUMIF(CLASS!$N25:$S25,BA$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BB$2),SUMIF(CLASS!$N25:$S25,BB$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BC$2),SUMIF(CLASS!$N25:$S25,BC$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BD$2),SUMIF(CLASS!$N25:$S25,BD$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BE$2),SUMIF(CLASS!$N25:$S25,BE$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BF$2),SUMIF(CLASS!$N25:$S25,BF$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BG$2),SUMIF(CLASS!$N25:$S25,BG$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BH$2),SUMIF(CLASS!$N25:$S25,BH$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BI$2),SUMIF(CLASS!$N25:$S25,BI$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BJ$2),SUMIF(CLASS!$N25:$S25,BJ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BK$2),SUMIF(CLASS!$N25:$S25,BK$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BL$2),SUMIF(CLASS!$N25:$S25,BL$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BM$2),SUMIF(CLASS!$N25:$S25,BM$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BN$2),SUMIF(CLASS!$N25:$S25,BN$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BO$2),SUMIF(CLASS!$N25:$S25,BO$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BP$2),SUMIF(CLASS!$N25:$S25,BP$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BQ$2),SUMIF(CLASS!$N25:$S25,BQ$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BR$2),SUMIF(CLASS!$N25:$S25,BR$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BS$2),SUMIF(CLASS!$N25:$S25,BS$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BT$2),SUMIF(CLASS!$N25:$S25,BT$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BU$2),SUMIF(CLASS!$N25:$S25,BU$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BV$2),SUMIF(CLASS!$N25:$S25,BV$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BW$2),SUMIF(CLASS!$N25:$S25,BW$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BX$2),SUMIF(CLASS!$N25:$S25,BX$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$C25*INDEX(INDIRECT(ACCOUNTS!$R25),2,BY$2),SUMIF(CLASS!$N25:$S25,BY$3,CLASS!$E25:$J25))","v":0},{"$f":"IF(CLASS!$L25<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,J$2),SUMIF(CLASS!$N26:$S26,J$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,K$2),SUMIF(CLASS!$N26:$S26,K$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,L$2),SUMIF(CLASS!$N26:$S26,L$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,M$2),SUMIF(CLASS!$N26:$S26,M$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,N$2),SUMIF(CLASS!$N26:$S26,N$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,O$2),SUMIF(CLASS!$N26:$S26,O$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,P$2),SUMIF(CLASS!$N26:$S26,P$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,Q$2),SUMIF(CLASS!$N26:$S26,Q$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,R$2),SUMIF(CLASS!$N26:$S26,R$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,S$2),SUMIF(CLASS!$N26:$S26,S$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,T$2),SUMIF(CLASS!$N26:$S26,T$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,U$2),SUMIF(CLASS!$N26:$S26,U$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,V$2),SUMIF(CLASS!$N26:$S26,V$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,W$2),SUMIF(CLASS!$N26:$S26,W$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,X$2),SUMIF(CLASS!$N26:$S26,X$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,Y$2),SUMIF(CLASS!$N26:$S26,Y$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,Z$2),SUMIF(CLASS!$N26:$S26,Z$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AA$2),SUMIF(CLASS!$N26:$S26,AA$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AB$2),SUMIF(CLASS!$N26:$S26,AB$3,CLASS!$E26:$J26))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AG$2),SUMIF(CLASS!$N26:$S26,AG$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AH$2),SUMIF(CLASS!$N26:$S26,AH$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AI$2),SUMIF(CLASS!$N26:$S26,AI$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AJ$2),SUMIF(CLASS!$N26:$S26,AJ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AK$2),SUMIF(CLASS!$N26:$S26,AK$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AL$2),SUMIF(CLASS!$N26:$S26,AL$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AM$2),SUMIF(CLASS!$N26:$S26,AM$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AN$2),SUMIF(CLASS!$N26:$S26,AN$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AO$2),SUMIF(CLASS!$N26:$S26,AO$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AP$2),SUMIF(CLASS!$N26:$S26,AP$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AQ$2),SUMIF(CLASS!$N26:$S26,AQ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AR$2),SUMIF(CLASS!$N26:$S26,AR$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AS$2),SUMIF(CLASS!$N26:$S26,AS$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AT$2),SUMIF(CLASS!$N26:$S26,AT$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AU$2),SUMIF(CLASS!$N26:$S26,AU$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AV$2),SUMIF(CLASS!$N26:$S26,AV$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AW$2),SUMIF(CLASS!$N26:$S26,AW$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AX$2),SUMIF(CLASS!$N26:$S26,AX$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AY$2),SUMIF(CLASS!$N26:$S26,AY$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,AZ$2),SUMIF(CLASS!$N26:$S26,AZ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BA$2),SUMIF(CLASS!$N26:$S26,BA$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BB$2),SUMIF(CLASS!$N26:$S26,BB$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BC$2),SUMIF(CLASS!$N26:$S26,BC$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BD$2),SUMIF(CLASS!$N26:$S26,BD$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BE$2),SUMIF(CLASS!$N26:$S26,BE$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BF$2),SUMIF(CLASS!$N26:$S26,BF$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BG$2),SUMIF(CLASS!$N26:$S26,BG$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BH$2),SUMIF(CLASS!$N26:$S26,BH$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BI$2),SUMIF(CLASS!$N26:$S26,BI$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BJ$2),SUMIF(CLASS!$N26:$S26,BJ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BK$2),SUMIF(CLASS!$N26:$S26,BK$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BL$2),SUMIF(CLASS!$N26:$S26,BL$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BM$2),SUMIF(CLASS!$N26:$S26,BM$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BN$2),SUMIF(CLASS!$N26:$S26,BN$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BO$2),SUMIF(CLASS!$N26:$S26,BO$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BP$2),SUMIF(CLASS!$N26:$S26,BP$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BQ$2),SUMIF(CLASS!$N26:$S26,BQ$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BR$2),SUMIF(CLASS!$N26:$S26,BR$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BS$2),SUMIF(CLASS!$N26:$S26,BS$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BT$2),SUMIF(CLASS!$N26:$S26,BT$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BU$2),SUMIF(CLASS!$N26:$S26,BU$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BV$2),SUMIF(CLASS!$N26:$S26,BV$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BW$2),SUMIF(CLASS!$N26:$S26,BW$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BX$2),SUMIF(CLASS!$N26:$S26,BX$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$C26*INDEX(INDIRECT(ACCOUNTS!$R26),2,BY$2),SUMIF(CLASS!$N26:$S26,BY$3,CLASS!$E26:$J26))","v":0},{"$f":"IF(CLASS!$L26<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,J$2),SUMIF(CLASS!$N27:$S27,J$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,K$2),SUMIF(CLASS!$N27:$S27,K$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,L$2),SUMIF(CLASS!$N27:$S27,L$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,M$2),SUMIF(CLASS!$N27:$S27,M$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,N$2),SUMIF(CLASS!$N27:$S27,N$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,O$2),SUMIF(CLASS!$N27:$S27,O$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,P$2),SUMIF(CLASS!$N27:$S27,P$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,Q$2),SUMIF(CLASS!$N27:$S27,Q$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,R$2),SUMIF(CLASS!$N27:$S27,R$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,S$2),SUMIF(CLASS!$N27:$S27,S$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,T$2),SUMIF(CLASS!$N27:$S27,T$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,U$2),SUMIF(CLASS!$N27:$S27,U$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,V$2),SUMIF(CLASS!$N27:$S27,V$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,W$2),SUMIF(CLASS!$N27:$S27,W$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,X$2),SUMIF(CLASS!$N27:$S27,X$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,Y$2),SUMIF(CLASS!$N27:$S27,Y$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,Z$2),SUMIF(CLASS!$N27:$S27,Z$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AA$2),SUMIF(CLASS!$N27:$S27,AA$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AB$2),SUMIF(CLASS!$N27:$S27,AB$3,CLASS!$E27:$J27))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AG$2),SUMIF(CLASS!$N27:$S27,AG$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AH$2),SUMIF(CLASS!$N27:$S27,AH$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AI$2),SUMIF(CLASS!$N27:$S27,AI$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AJ$2),SUMIF(CLASS!$N27:$S27,AJ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AK$2),SUMIF(CLASS!$N27:$S27,AK$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AL$2),SUMIF(CLASS!$N27:$S27,AL$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AM$2),SUMIF(CLASS!$N27:$S27,AM$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AN$2),SUMIF(CLASS!$N27:$S27,AN$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AO$2),SUMIF(CLASS!$N27:$S27,AO$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AP$2),SUMIF(CLASS!$N27:$S27,AP$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AQ$2),SUMIF(CLASS!$N27:$S27,AQ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AR$2),SUMIF(CLASS!$N27:$S27,AR$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AS$2),SUMIF(CLASS!$N27:$S27,AS$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AT$2),SUMIF(CLASS!$N27:$S27,AT$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AU$2),SUMIF(CLASS!$N27:$S27,AU$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AV$2),SUMIF(CLASS!$N27:$S27,AV$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AW$2),SUMIF(CLASS!$N27:$S27,AW$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AX$2),SUMIF(CLASS!$N27:$S27,AX$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AY$2),SUMIF(CLASS!$N27:$S27,AY$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,AZ$2),SUMIF(CLASS!$N27:$S27,AZ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BA$2),SUMIF(CLASS!$N27:$S27,BA$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BB$2),SUMIF(CLASS!$N27:$S27,BB$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BC$2),SUMIF(CLASS!$N27:$S27,BC$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BD$2),SUMIF(CLASS!$N27:$S27,BD$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BE$2),SUMIF(CLASS!$N27:$S27,BE$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BF$2),SUMIF(CLASS!$N27:$S27,BF$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BG$2),SUMIF(CLASS!$N27:$S27,BG$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BH$2),SUMIF(CLASS!$N27:$S27,BH$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BI$2),SUMIF(CLASS!$N27:$S27,BI$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BJ$2),SUMIF(CLASS!$N27:$S27,BJ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BK$2),SUMIF(CLASS!$N27:$S27,BK$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BL$2),SUMIF(CLASS!$N27:$S27,BL$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BM$2),SUMIF(CLASS!$N27:$S27,BM$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BN$2),SUMIF(CLASS!$N27:$S27,BN$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BO$2),SUMIF(CLASS!$N27:$S27,BO$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BP$2),SUMIF(CLASS!$N27:$S27,BP$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BQ$2),SUMIF(CLASS!$N27:$S27,BQ$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BR$2),SUMIF(CLASS!$N27:$S27,BR$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BS$2),SUMIF(CLASS!$N27:$S27,BS$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BT$2),SUMIF(CLASS!$N27:$S27,BT$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BU$2),SUMIF(CLASS!$N27:$S27,BU$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BV$2),SUMIF(CLASS!$N27:$S27,BV$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BW$2),SUMIF(CLASS!$N27:$S27,BW$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BX$2),SUMIF(CLASS!$N27:$S27,BX$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$C27*INDEX(INDIRECT(ACCOUNTS!$R27),2,BY$2),SUMIF(CLASS!$N27:$S27,BY$3,CLASS!$E27:$J27))","v":0},{"$f":"IF(CLASS!$L27<>0,FUNCALLOCD!$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"},{"$f":"SUM(C16:C27)","v":4097835000},null,null,null,null,null,null,{"$f":"SUM(J16:J27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG16:AG27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ16:BQ27)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC16:CC27)","v":0},0,0,0,0,0,0,null,{"$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,{"$f":"SUM(FE16:FE27)","v":0},0,0,0,0,0,0,-4097835000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},null,null,null,null,null,null,{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,J$2),SUMIF(CLASS!$N31:$S31,J$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,K$2),SUMIF(CLASS!$N31:$S31,K$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,L$2),SUMIF(CLASS!$N31:$S31,L$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,M$2),SUMIF(CLASS!$N31:$S31,M$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,N$2),SUMIF(CLASS!$N31:$S31,N$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,O$2),SUMIF(CLASS!$N31:$S31,O$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,P$2),SUMIF(CLASS!$N31:$S31,P$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,Q$2),SUMIF(CLASS!$N31:$S31,Q$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,R$2),SUMIF(CLASS!$N31:$S31,R$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,S$2),SUMIF(CLASS!$N31:$S31,S$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,T$2),SUMIF(CLASS!$N31:$S31,T$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,U$2),SUMIF(CLASS!$N31:$S31,U$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,V$2),SUMIF(CLASS!$N31:$S31,V$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,W$2),SUMIF(CLASS!$N31:$S31,W$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,X$2),SUMIF(CLASS!$N31:$S31,X$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,Y$2),SUMIF(CLASS!$N31:$S31,Y$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,Z$2),SUMIF(CLASS!$N31:$S31,Z$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AA$2),SUMIF(CLASS!$N31:$S31,AA$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AB$2),SUMIF(CLASS!$N31:$S31,AB$3,CLASS!$E31:$J31))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AG$2),SUMIF(CLASS!$N31:$S31,AG$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AH$2),SUMIF(CLASS!$N31:$S31,AH$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AI$2),SUMIF(CLASS!$N31:$S31,AI$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AJ$2),SUMIF(CLASS!$N31:$S31,AJ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AK$2),SUMIF(CLASS!$N31:$S31,AK$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AL$2),SUMIF(CLASS!$N31:$S31,AL$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AM$2),SUMIF(CLASS!$N31:$S31,AM$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AN$2),SUMIF(CLASS!$N31:$S31,AN$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AO$2),SUMIF(CLASS!$N31:$S31,AO$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AP$2),SUMIF(CLASS!$N31:$S31,AP$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AQ$2),SUMIF(CLASS!$N31:$S31,AQ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AR$2),SUMIF(CLASS!$N31:$S31,AR$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AS$2),SUMIF(CLASS!$N31:$S31,AS$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AT$2),SUMIF(CLASS!$N31:$S31,AT$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AU$2),SUMIF(CLASS!$N31:$S31,AU$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AV$2),SUMIF(CLASS!$N31:$S31,AV$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AW$2),SUMIF(CLASS!$N31:$S31,AW$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AX$2),SUMIF(CLASS!$N31:$S31,AX$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AY$2),SUMIF(CLASS!$N31:$S31,AY$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,AZ$2),SUMIF(CLASS!$N31:$S31,AZ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BA$2),SUMIF(CLASS!$N31:$S31,BA$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BB$2),SUMIF(CLASS!$N31:$S31,BB$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BC$2),SUMIF(CLASS!$N31:$S31,BC$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BD$2),SUMIF(CLASS!$N31:$S31,BD$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BE$2),SUMIF(CLASS!$N31:$S31,BE$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BF$2),SUMIF(CLASS!$N31:$S31,BF$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BG$2),SUMIF(CLASS!$N31:$S31,BG$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BH$2),SUMIF(CLASS!$N31:$S31,BH$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BI$2),SUMIF(CLASS!$N31:$S31,BI$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BJ$2),SUMIF(CLASS!$N31:$S31,BJ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BK$2),SUMIF(CLASS!$N31:$S31,BK$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BL$2),SUMIF(CLASS!$N31:$S31,BL$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BM$2),SUMIF(CLASS!$N31:$S31,BM$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BN$2),SUMIF(CLASS!$N31:$S31,BN$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BO$2),SUMIF(CLASS!$N31:$S31,BO$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BP$2),SUMIF(CLASS!$N31:$S31,BP$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BQ$2),SUMIF(CLASS!$N31:$S31,BQ$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BR$2),SUMIF(CLASS!$N31:$S31,BR$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BS$2),SUMIF(CLASS!$N31:$S31,BS$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BT$2),SUMIF(CLASS!$N31:$S31,BT$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BU$2),SUMIF(CLASS!$N31:$S31,BU$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BV$2),SUMIF(CLASS!$N31:$S31,BV$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BW$2),SUMIF(CLASS!$N31:$S31,BW$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BX$2),SUMIF(CLASS!$N31:$S31,BX$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$C31*INDEX(INDIRECT(ACCOUNTS!$R31),2,BY$2),SUMIF(CLASS!$N31:$S31,BY$3,CLASS!$E31:$J31))","v":0},{"$f":"IF(CLASS!$L31<>0,FUNCALLOCD!$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:$BL31)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E31:$BA31)","v":0},0,0,{"$f":"SUM(CK31:CP31)","v":0},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},-1231639678.4000001]
[{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},null,null,null,null,null,null,{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,J$2),SUMIF(CLASS!$N32:$S32,J$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,K$2),SUMIF(CLASS!$N32:$S32,K$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,L$2),SUMIF(CLASS!$N32:$S32,L$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,M$2),SUMIF(CLASS!$N32:$S32,M$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,N$2),SUMIF(CLASS!$N32:$S32,N$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,O$2),SUMIF(CLASS!$N32:$S32,O$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,P$2),SUMIF(CLASS!$N32:$S32,P$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,Q$2),SUMIF(CLASS!$N32:$S32,Q$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,R$2),SUMIF(CLASS!$N32:$S32,R$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,S$2),SUMIF(CLASS!$N32:$S32,S$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,T$2),SUMIF(CLASS!$N32:$S32,T$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,U$2),SUMIF(CLASS!$N32:$S32,U$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,V$2),SUMIF(CLASS!$N32:$S32,V$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,W$2),SUMIF(CLASS!$N32:$S32,W$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,X$2),SUMIF(CLASS!$N32:$S32,X$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,Y$2),SUMIF(CLASS!$N32:$S32,Y$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,Z$2),SUMIF(CLASS!$N32:$S32,Z$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AA$2),SUMIF(CLASS!$N32:$S32,AA$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AB$2),SUMIF(CLASS!$N32:$S32,AB$3,CLASS!$E32:$J32))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AG$2),SUMIF(CLASS!$N32:$S32,AG$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AH$2),SUMIF(CLASS!$N32:$S32,AH$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AI$2),SUMIF(CLASS!$N32:$S32,AI$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AJ$2),SUMIF(CLASS!$N32:$S32,AJ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AK$2),SUMIF(CLASS!$N32:$S32,AK$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AL$2),SUMIF(CLASS!$N32:$S32,AL$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AM$2),SUMIF(CLASS!$N32:$S32,AM$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AN$2),SUMIF(CLASS!$N32:$S32,AN$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AO$2),SUMIF(CLASS!$N32:$S32,AO$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AP$2),SUMIF(CLASS!$N32:$S32,AP$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AQ$2),SUMIF(CLASS!$N32:$S32,AQ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AR$2),SUMIF(CLASS!$N32:$S32,AR$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AS$2),SUMIF(CLASS!$N32:$S32,AS$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AT$2),SUMIF(CLASS!$N32:$S32,AT$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AU$2),SUMIF(CLASS!$N32:$S32,AU$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AV$2),SUMIF(CLASS!$N32:$S32,AV$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AW$2),SUMIF(CLASS!$N32:$S32,AW$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AX$2),SUMIF(CLASS!$N32:$S32,AX$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AY$2),SUMIF(CLASS!$N32:$S32,AY$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,AZ$2),SUMIF(CLASS!$N32:$S32,AZ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BA$2),SUMIF(CLASS!$N32:$S32,BA$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BB$2),SUMIF(CLASS!$N32:$S32,BB$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BC$2),SUMIF(CLASS!$N32:$S32,BC$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BD$2),SUMIF(CLASS!$N32:$S32,BD$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BE$2),SUMIF(CLASS!$N32:$S32,BE$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BF$2),SUMIF(CLASS!$N32:$S32,BF$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BG$2),SUMIF(CLASS!$N32:$S32,BG$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BH$2),SUMIF(CLASS!$N32:$S32,BH$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BI$2),SUMIF(CLASS!$N32:$S32,BI$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BJ$2),SUMIF(CLASS!$N32:$S32,BJ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BK$2),SUMIF(CLASS!$N32:$S32,BK$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BL$2),SUMIF(CLASS!$N32:$S32,BL$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BM$2),SUMIF(CLASS!$N32:$S32,BM$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BN$2),SUMIF(CLASS!$N32:$S32,BN$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BO$2),SUMIF(CLASS!$N32:$S32,BO$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BP$2),SUMIF(CLASS!$N32:$S32,BP$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BQ$2),SUMIF(CLASS!$N32:$S32,BQ$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BR$2),SUMIF(CLASS!$N32:$S32,BR$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BS$2),SUMIF(CLASS!$N32:$S32,BS$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BT$2),SUMIF(CLASS!$N32:$S32,BT$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BU$2),SUMIF(CLASS!$N32:$S32,BU$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BV$2),SUMIF(CLASS!$N32:$S32,BV$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BW$2),SUMIF(CLASS!$N32:$S32,BW$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BX$2),SUMIF(CLASS!$N32:$S32,BX$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BY$2),SUMIF(CLASS!$N32:$S32,BY$3,CLASS!$E32:$J32))","v":0},{"$f":"IF(CLASS!$L32<>0,FUNCALLOCD!$C32*INDEX(INDIRECT(ACCOUNTS!$R32),2,BZ$2),SUMIF(CLASS!$N32:$S32,BZ$3,CLASS!$E32:$J32))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-176912910.90000001]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},null,null,null,null,null,null,{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,J$2),SUMIF(CLASS!$N33:$S33,J$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,K$2),SUMIF(CLASS!$N33:$S33,K$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,L$2),SUMIF(CLASS!$N33:$S33,L$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,M$2),SUMIF(CLASS!$N33:$S33,M$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,N$2),SUMIF(CLASS!$N33:$S33,N$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,O$2),SUMIF(CLASS!$N33:$S33,O$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,P$2),SUMIF(CLASS!$N33:$S33,P$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,Q$2),SUMIF(CLASS!$N33:$S33,Q$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,R$2),SUMIF(CLASS!$N33:$S33,R$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,S$2),SUMIF(CLASS!$N33:$S33,S$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,T$2),SUMIF(CLASS!$N33:$S33,T$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,U$2),SUMIF(CLASS!$N33:$S33,U$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,V$2),SUMIF(CLASS!$N33:$S33,V$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,W$2),SUMIF(CLASS!$N33:$S33,W$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,X$2),SUMIF(CLASS!$N33:$S33,X$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,Y$2),SUMIF(CLASS!$N33:$S33,Y$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,Z$2),SUMIF(CLASS!$N33:$S33,Z$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AA$2),SUMIF(CLASS!$N33:$S33,AA$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AB$2),SUMIF(CLASS!$N33:$S33,AB$3,CLASS!$E33:$J33))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AG$2),SUMIF(CLASS!$N33:$S33,AG$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AH$2),SUMIF(CLASS!$N33:$S33,AH$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AI$2),SUMIF(CLASS!$N33:$S33,AI$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AJ$2),SUMIF(CLASS!$N33:$S33,AJ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AK$2),SUMIF(CLASS!$N33:$S33,AK$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AL$2),SUMIF(CLASS!$N33:$S33,AL$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AM$2),SUMIF(CLASS!$N33:$S33,AM$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AN$2),SUMIF(CLASS!$N33:$S33,AN$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AO$2),SUMIF(CLASS!$N33:$S33,AO$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AP$2),SUMIF(CLASS!$N33:$S33,AP$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AQ$2),SUMIF(CLASS!$N33:$S33,AQ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AR$2),SUMIF(CLASS!$N33:$S33,AR$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AS$2),SUMIF(CLASS!$N33:$S33,AS$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AT$2),SUMIF(CLASS!$N33:$S33,AT$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AU$2),SUMIF(CLASS!$N33:$S33,AU$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AV$2),SUMIF(CLASS!$N33:$S33,AV$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AW$2),SUMIF(CLASS!$N33:$S33,AW$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AX$2),SUMIF(CLASS!$N33:$S33,AX$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AY$2),SUMIF(CLASS!$N33:$S33,AY$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,AZ$2),SUMIF(CLASS!$N33:$S33,AZ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BA$2),SUMIF(CLASS!$N33:$S33,BA$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BB$2),SUMIF(CLASS!$N33:$S33,BB$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BC$2),SUMIF(CLASS!$N33:$S33,BC$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BD$2),SUMIF(CLASS!$N33:$S33,BD$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BE$2),SUMIF(CLASS!$N33:$S33,BE$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BF$2),SUMIF(CLASS!$N33:$S33,BF$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BG$2),SUMIF(CLASS!$N33:$S33,BG$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BH$2),SUMIF(CLASS!$N33:$S33,BH$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BI$2),SUMIF(CLASS!$N33:$S33,BI$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BJ$2),SUMIF(CLASS!$N33:$S33,BJ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BK$2),SUMIF(CLASS!$N33:$S33,BK$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BL$2),SUMIF(CLASS!$N33:$S33,BL$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BM$2),SUMIF(CLASS!$N33:$S33,BM$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BN$2),SUMIF(CLASS!$N33:$S33,BN$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BO$2),SUMIF(CLASS!$N33:$S33,BO$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BP$2),SUMIF(CLASS!$N33:$S33,BP$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BQ$2),SUMIF(CLASS!$N33:$S33,BQ$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BR$2),SUMIF(CLASS!$N33:$S33,BR$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BS$2),SUMIF(CLASS!$N33:$S33,BS$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BT$2),SUMIF(CLASS!$N33:$S33,BT$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BU$2),SUMIF(CLASS!$N33:$S33,BU$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BV$2),SUMIF(CLASS!$N33:$S33,BV$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BW$2),SUMIF(CLASS!$N33:$S33,BW$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BX$2),SUMIF(CLASS!$N33:$S33,BX$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BY$2),SUMIF(CLASS!$N33:$S33,BY$3,CLASS!$E33:$J33))","v":0},{"$f":"IF(CLASS!$L33<>0,FUNCALLOCD!$C33*INDEX(INDIRECT(ACCOUNTS!$R33),2,BZ$2),SUMIF(CLASS!$N33:$S33,BZ$3,CLASS!$E33:$J33))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-405246.4]
[{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},null,null,null,null,null,null,{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,J$2),SUMIF(CLASS!$N34:$S34,J$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,K$2),SUMIF(CLASS!$N34:$S34,K$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,L$2),SUMIF(CLASS!$N34:$S34,L$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,M$2),SUMIF(CLASS!$N34:$S34,M$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,N$2),SUMIF(CLASS!$N34:$S34,N$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,O$2),SUMIF(CLASS!$N34:$S34,O$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,P$2),SUMIF(CLASS!$N34:$S34,P$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,Q$2),SUMIF(CLASS!$N34:$S34,Q$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,R$2),SUMIF(CLASS!$N34:$S34,R$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,S$2),SUMIF(CLASS!$N34:$S34,S$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,T$2),SUMIF(CLASS!$N34:$S34,T$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,U$2),SUMIF(CLASS!$N34:$S34,U$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,V$2),SUMIF(CLASS!$N34:$S34,V$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,W$2),SUMIF(CLASS!$N34:$S34,W$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,X$2),SUMIF(CLASS!$N34:$S34,X$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,Y$2),SUMIF(CLASS!$N34:$S34,Y$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,Z$2),SUMIF(CLASS!$N34:$S34,Z$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AA$2),SUMIF(CLASS!$N34:$S34,AA$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AB$2),SUMIF(CLASS!$N34:$S34,AB$3,CLASS!$E34:$J34))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AG$2),SUMIF(CLASS!$N34:$S34,AG$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AH$2),SUMIF(CLASS!$N34:$S34,AH$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AI$2),SUMIF(CLASS!$N34:$S34,AI$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AJ$2),SUMIF(CLASS!$N34:$S34,AJ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AK$2),SUMIF(CLASS!$N34:$S34,AK$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AL$2),SUMIF(CLASS!$N34:$S34,AL$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AM$2),SUMIF(CLASS!$N34:$S34,AM$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AN$2),SUMIF(CLASS!$N34:$S34,AN$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AO$2),SUMIF(CLASS!$N34:$S34,AO$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AP$2),SUMIF(CLASS!$N34:$S34,AP$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AQ$2),SUMIF(CLASS!$N34:$S34,AQ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AR$2),SUMIF(CLASS!$N34:$S34,AR$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AS$2),SUMIF(CLASS!$N34:$S34,AS$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AT$2),SUMIF(CLASS!$N34:$S34,AT$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AU$2),SUMIF(CLASS!$N34:$S34,AU$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AV$2),SUMIF(CLASS!$N34:$S34,AV$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AW$2),SUMIF(CLASS!$N34:$S34,AW$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AX$2),SUMIF(CLASS!$N34:$S34,AX$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AY$2),SUMIF(CLASS!$N34:$S34,AY$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,AZ$2),SUMIF(CLASS!$N34:$S34,AZ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BA$2),SUMIF(CLASS!$N34:$S34,BA$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BB$2),SUMIF(CLASS!$N34:$S34,BB$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BC$2),SUMIF(CLASS!$N34:$S34,BC$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BD$2),SUMIF(CLASS!$N34:$S34,BD$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BE$2),SUMIF(CLASS!$N34:$S34,BE$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BF$2),SUMIF(CLASS!$N34:$S34,BF$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BG$2),SUMIF(CLASS!$N34:$S34,BG$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BH$2),SUMIF(CLASS!$N34:$S34,BH$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BI$2),SUMIF(CLASS!$N34:$S34,BI$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BJ$2),SUMIF(CLASS!$N34:$S34,BJ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BK$2),SUMIF(CLASS!$N34:$S34,BK$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BL$2),SUMIF(CLASS!$N34:$S34,BL$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BM$2),SUMIF(CLASS!$N34:$S34,BM$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BN$2),SUMIF(CLASS!$N34:$S34,BN$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BO$2),SUMIF(CLASS!$N34:$S34,BO$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BP$2),SUMIF(CLASS!$N34:$S34,BP$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BQ$2),SUMIF(CLASS!$N34:$S34,BQ$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BR$2),SUMIF(CLASS!$N34:$S34,BR$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BS$2),SUMIF(CLASS!$N34:$S34,BS$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BT$2),SUMIF(CLASS!$N34:$S34,BT$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BU$2),SUMIF(CLASS!$N34:$S34,BU$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BV$2),SUMIF(CLASS!$N34:$S34,BV$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BW$2),SUMIF(CLASS!$N34:$S34,BW$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BX$2),SUMIF(CLASS!$N34:$S34,BX$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BY$2),SUMIF(CLASS!$N34:$S34,BY$3,CLASS!$E34:$J34))","v":0},{"$f":"IF(CLASS!$L34<>0,FUNCALLOCD!$C34*INDEX(INDIRECT(ACCOUNTS!$R34),2,BZ$2),SUMIF(CLASS!$N34:$S34,BZ$3,CLASS!$E34:$J34))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-185779290.90000001]
[{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,J$2),SUMIF(CLASS!$N35:$S35,J$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,K$2),SUMIF(CLASS!$N35:$S35,K$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,L$2),SUMIF(CLASS!$N35:$S35,L$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,M$2),SUMIF(CLASS!$N35:$S35,M$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,N$2),SUMIF(CLASS!$N35:$S35,N$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,O$2),SUMIF(CLASS!$N35:$S35,O$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,P$2),SUMIF(CLASS!$N35:$S35,P$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,Q$2),SUMIF(CLASS!$N35:$S35,Q$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,R$2),SUMIF(CLASS!$N35:$S35,R$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,S$2),SUMIF(CLASS!$N35:$S35,S$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,T$2),SUMIF(CLASS!$N35:$S35,T$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,U$2),SUMIF(CLASS!$N35:$S35,U$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,V$2),SUMIF(CLASS!$N35:$S35,V$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,W$2),SUMIF(CLASS!$N35:$S35,W$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,X$2),SUMIF(CLASS!$N35:$S35,X$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,Y$2),SUMIF(CLASS!$N35:$S35,Y$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,Z$2),SUMIF(CLASS!$N35:$S35,Z$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AA$2),SUMIF(CLASS!$N35:$S35,AA$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AB$2),SUMIF(CLASS!$N35:$S35,AB$3,CLASS!$E35:$J35))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AG$2),SUMIF(CLASS!$N35:$S35,AG$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AH$2),SUMIF(CLASS!$N35:$S35,AH$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AI$2),SUMIF(CLASS!$N35:$S35,AI$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AJ$2),SUMIF(CLASS!$N35:$S35,AJ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AK$2),SUMIF(CLASS!$N35:$S35,AK$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AL$2),SUMIF(CLASS!$N35:$S35,AL$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AM$2),SUMIF(CLASS!$N35:$S35,AM$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AN$2),SUMIF(CLASS!$N35:$S35,AN$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AO$2),SUMIF(CLASS!$N35:$S35,AO$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AP$2),SUMIF(CLASS!$N35:$S35,AP$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AQ$2),SUMIF(CLASS!$N35:$S35,AQ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AR$2),SUMIF(CLASS!$N35:$S35,AR$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AS$2),SUMIF(CLASS!$N35:$S35,AS$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AT$2),SUMIF(CLASS!$N35:$S35,AT$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AU$2),SUMIF(CLASS!$N35:$S35,AU$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AV$2),SUMIF(CLASS!$N35:$S35,AV$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AW$2),SUMIF(CLASS!$N35:$S35,AW$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AX$2),SUMIF(CLASS!$N35:$S35,AX$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AY$2),SUMIF(CLASS!$N35:$S35,AY$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,AZ$2),SUMIF(CLASS!$N35:$S35,AZ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BA$2),SUMIF(CLASS!$N35:$S35,BA$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BB$2),SUMIF(CLASS!$N35:$S35,BB$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BC$2),SUMIF(CLASS!$N35:$S35,BC$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BD$2),SUMIF(CLASS!$N35:$S35,BD$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BE$2),SUMIF(CLASS!$N35:$S35,BE$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BF$2),SUMIF(CLASS!$N35:$S35,BF$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BG$2),SUMIF(CLASS!$N35:$S35,BG$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BH$2),SUMIF(CLASS!$N35:$S35,BH$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BI$2),SUMIF(CLASS!$N35:$S35,BI$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BJ$2),SUMIF(CLASS!$N35:$S35,BJ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BK$2),SUMIF(CLASS!$N35:$S35,BK$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BL$2),SUMIF(CLASS!$N35:$S35,BL$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BM$2),SUMIF(CLASS!$N35:$S35,BM$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BN$2),SUMIF(CLASS!$N35:$S35,BN$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BO$2),SUMIF(CLASS!$N35:$S35,BO$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BP$2),SUMIF(CLASS!$N35:$S35,BP$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BQ$2),SUMIF(CLASS!$N35:$S35,BQ$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BR$2),SUMIF(CLASS!$N35:$S35,BR$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BS$2),SUMIF(CLASS!$N35:$S35,BS$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BT$2),SUMIF(CLASS!$N35:$S35,BT$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BU$2),SUMIF(CLASS!$N35:$S35,BU$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BV$2),SUMIF(CLASS!$N35:$S35,BV$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BW$2),SUMIF(CLASS!$N35:$S35,BW$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BX$2),SUMIF(CLASS!$N35:$S35,BX$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$C35*INDEX(INDIRECT(ACCOUNTS!$R35),2,BY$2),SUMIF(CLASS!$N35:$S35,BY$3,CLASS!$E35:$J35))","v":0},{"$f":"IF(CLASS!$L35<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,J$2),SUMIF(CLASS!$N36:$S36,J$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,K$2),SUMIF(CLASS!$N36:$S36,K$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,L$2),SUMIF(CLASS!$N36:$S36,L$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,M$2),SUMIF(CLASS!$N36:$S36,M$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,N$2),SUMIF(CLASS!$N36:$S36,N$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,O$2),SUMIF(CLASS!$N36:$S36,O$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,P$2),SUMIF(CLASS!$N36:$S36,P$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,Q$2),SUMIF(CLASS!$N36:$S36,Q$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,R$2),SUMIF(CLASS!$N36:$S36,R$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,S$2),SUMIF(CLASS!$N36:$S36,S$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,T$2),SUMIF(CLASS!$N36:$S36,T$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,U$2),SUMIF(CLASS!$N36:$S36,U$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,V$2),SUMIF(CLASS!$N36:$S36,V$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,W$2),SUMIF(CLASS!$N36:$S36,W$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,X$2),SUMIF(CLASS!$N36:$S36,X$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,Y$2),SUMIF(CLASS!$N36:$S36,Y$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,Z$2),SUMIF(CLASS!$N36:$S36,Z$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AA$2),SUMIF(CLASS!$N36:$S36,AA$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AB$2),SUMIF(CLASS!$N36:$S36,AB$3,CLASS!$E36:$J36))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AG$2),SUMIF(CLASS!$N36:$S36,AG$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AH$2),SUMIF(CLASS!$N36:$S36,AH$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AI$2),SUMIF(CLASS!$N36:$S36,AI$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AJ$2),SUMIF(CLASS!$N36:$S36,AJ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AK$2),SUMIF(CLASS!$N36:$S36,AK$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AL$2),SUMIF(CLASS!$N36:$S36,AL$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AM$2),SUMIF(CLASS!$N36:$S36,AM$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AN$2),SUMIF(CLASS!$N36:$S36,AN$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AO$2),SUMIF(CLASS!$N36:$S36,AO$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AP$2),SUMIF(CLASS!$N36:$S36,AP$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AQ$2),SUMIF(CLASS!$N36:$S36,AQ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AR$2),SUMIF(CLASS!$N36:$S36,AR$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AS$2),SUMIF(CLASS!$N36:$S36,AS$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AT$2),SUMIF(CLASS!$N36:$S36,AT$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AU$2),SUMIF(CLASS!$N36:$S36,AU$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AV$2),SUMIF(CLASS!$N36:$S36,AV$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AW$2),SUMIF(CLASS!$N36:$S36,AW$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AX$2),SUMIF(CLASS!$N36:$S36,AX$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AY$2),SUMIF(CLASS!$N36:$S36,AY$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,AZ$2),SUMIF(CLASS!$N36:$S36,AZ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BA$2),SUMIF(CLASS!$N36:$S36,BA$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BB$2),SUMIF(CLASS!$N36:$S36,BB$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BC$2),SUMIF(CLASS!$N36:$S36,BC$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BD$2),SUMIF(CLASS!$N36:$S36,BD$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BE$2),SUMIF(CLASS!$N36:$S36,BE$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BF$2),SUMIF(CLASS!$N36:$S36,BF$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BG$2),SUMIF(CLASS!$N36:$S36,BG$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BH$2),SUMIF(CLASS!$N36:$S36,BH$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BI$2),SUMIF(CLASS!$N36:$S36,BI$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BJ$2),SUMIF(CLASS!$N36:$S36,BJ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BK$2),SUMIF(CLASS!$N36:$S36,BK$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BL$2),SUMIF(CLASS!$N36:$S36,BL$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BM$2),SUMIF(CLASS!$N36:$S36,BM$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BN$2),SUMIF(CLASS!$N36:$S36,BN$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BO$2),SUMIF(CLASS!$N36:$S36,BO$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BP$2),SUMIF(CLASS!$N36:$S36,BP$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BQ$2),SUMIF(CLASS!$N36:$S36,BQ$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BR$2),SUMIF(CLASS!$N36:$S36,BR$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BS$2),SUMIF(CLASS!$N36:$S36,BS$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BT$2),SUMIF(CLASS!$N36:$S36,BT$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BU$2),SUMIF(CLASS!$N36:$S36,BU$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BV$2),SUMIF(CLASS!$N36:$S36,BV$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BW$2),SUMIF(CLASS!$N36:$S36,BW$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BX$2),SUMIF(CLASS!$N36:$S36,BX$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$C36*INDEX(INDIRECT(ACCOUNTS!$R36),2,BY$2),SUMIF(CLASS!$N36:$S36,BY$3,CLASS!$E36:$J36))","v":0},{"$f":"IF(CLASS!$L36<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,J$2),SUMIF(CLASS!$N37:$S37,J$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,K$2),SUMIF(CLASS!$N37:$S37,K$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,L$2),SUMIF(CLASS!$N37:$S37,L$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,M$2),SUMIF(CLASS!$N37:$S37,M$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,N$2),SUMIF(CLASS!$N37:$S37,N$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,O$2),SUMIF(CLASS!$N37:$S37,O$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,P$2),SUMIF(CLASS!$N37:$S37,P$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,Q$2),SUMIF(CLASS!$N37:$S37,Q$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,R$2),SUMIF(CLASS!$N37:$S37,R$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,S$2),SUMIF(CLASS!$N37:$S37,S$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,T$2),SUMIF(CLASS!$N37:$S37,T$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,U$2),SUMIF(CLASS!$N37:$S37,U$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,V$2),SUMIF(CLASS!$N37:$S37,V$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,W$2),SUMIF(CLASS!$N37:$S37,W$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,X$2),SUMIF(CLASS!$N37:$S37,X$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,Y$2),SUMIF(CLASS!$N37:$S37,Y$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,Z$2),SUMIF(CLASS!$N37:$S37,Z$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AA$2),SUMIF(CLASS!$N37:$S37,AA$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AB$2),SUMIF(CLASS!$N37:$S37,AB$3,CLASS!$E37:$J37))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AG$2),SUMIF(CLASS!$N37:$S37,AG$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AH$2),SUMIF(CLASS!$N37:$S37,AH$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AI$2),SUMIF(CLASS!$N37:$S37,AI$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AJ$2),SUMIF(CLASS!$N37:$S37,AJ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AK$2),SUMIF(CLASS!$N37:$S37,AK$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AL$2),SUMIF(CLASS!$N37:$S37,AL$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AM$2),SUMIF(CLASS!$N37:$S37,AM$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AN$2),SUMIF(CLASS!$N37:$S37,AN$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AO$2),SUMIF(CLASS!$N37:$S37,AO$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AP$2),SUMIF(CLASS!$N37:$S37,AP$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AQ$2),SUMIF(CLASS!$N37:$S37,AQ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AR$2),SUMIF(CLASS!$N37:$S37,AR$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AS$2),SUMIF(CLASS!$N37:$S37,AS$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AT$2),SUMIF(CLASS!$N37:$S37,AT$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AU$2),SUMIF(CLASS!$N37:$S37,AU$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AV$2),SUMIF(CLASS!$N37:$S37,AV$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AW$2),SUMIF(CLASS!$N37:$S37,AW$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AX$2),SUMIF(CLASS!$N37:$S37,AX$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AY$2),SUMIF(CLASS!$N37:$S37,AY$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,AZ$2),SUMIF(CLASS!$N37:$S37,AZ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BA$2),SUMIF(CLASS!$N37:$S37,BA$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BB$2),SUMIF(CLASS!$N37:$S37,BB$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BC$2),SUMIF(CLASS!$N37:$S37,BC$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BD$2),SUMIF(CLASS!$N37:$S37,BD$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BE$2),SUMIF(CLASS!$N37:$S37,BE$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BF$2),SUMIF(CLASS!$N37:$S37,BF$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BG$2),SUMIF(CLASS!$N37:$S37,BG$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BH$2),SUMIF(CLASS!$N37:$S37,BH$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BI$2),SUMIF(CLASS!$N37:$S37,BI$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BJ$2),SUMIF(CLASS!$N37:$S37,BJ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BK$2),SUMIF(CLASS!$N37:$S37,BK$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BL$2),SUMIF(CLASS!$N37:$S37,BL$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BM$2),SUMIF(CLASS!$N37:$S37,BM$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BN$2),SUMIF(CLASS!$N37:$S37,BN$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BO$2),SUMIF(CLASS!$N37:$S37,BO$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BP$2),SUMIF(CLASS!$N37:$S37,BP$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BQ$2),SUMIF(CLASS!$N37:$S37,BQ$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BR$2),SUMIF(CLASS!$N37:$S37,BR$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BS$2),SUMIF(CLASS!$N37:$S37,BS$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BT$2),SUMIF(CLASS!$N37:$S37,BT$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BU$2),SUMIF(CLASS!$N37:$S37,BU$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BV$2),SUMIF(CLASS!$N37:$S37,BV$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BW$2),SUMIF(CLASS!$N37:$S37,BW$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BX$2),SUMIF(CLASS!$N37:$S37,BX$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$C37*INDEX(INDIRECT(ACCOUNTS!$R37),2,BY$2),SUMIF(CLASS!$N37:$S37,BY$3,CLASS!$E37:$J37))","v":0},{"$f":"IF(CLASS!$L37<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,J$2),SUMIF(CLASS!$N38:$S38,J$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,K$2),SUMIF(CLASS!$N38:$S38,K$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,L$2),SUMIF(CLASS!$N38:$S38,L$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,M$2),SUMIF(CLASS!$N38:$S38,M$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,N$2),SUMIF(CLASS!$N38:$S38,N$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,O$2),SUMIF(CLASS!$N38:$S38,O$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,P$2),SUMIF(CLASS!$N38:$S38,P$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,Q$2),SUMIF(CLASS!$N38:$S38,Q$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,R$2),SUMIF(CLASS!$N38:$S38,R$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,S$2),SUMIF(CLASS!$N38:$S38,S$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,T$2),SUMIF(CLASS!$N38:$S38,T$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,U$2),SUMIF(CLASS!$N38:$S38,U$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,V$2),SUMIF(CLASS!$N38:$S38,V$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,W$2),SUMIF(CLASS!$N38:$S38,W$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,X$2),SUMIF(CLASS!$N38:$S38,X$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,Y$2),SUMIF(CLASS!$N38:$S38,Y$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,Z$2),SUMIF(CLASS!$N38:$S38,Z$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AA$2),SUMIF(CLASS!$N38:$S38,AA$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AB$2),SUMIF(CLASS!$N38:$S38,AB$3,CLASS!$E38:$J38))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AG$2),SUMIF(CLASS!$N38:$S38,AG$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AH$2),SUMIF(CLASS!$N38:$S38,AH$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AI$2),SUMIF(CLASS!$N38:$S38,AI$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AJ$2),SUMIF(CLASS!$N38:$S38,AJ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AK$2),SUMIF(CLASS!$N38:$S38,AK$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AL$2),SUMIF(CLASS!$N38:$S38,AL$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AM$2),SUMIF(CLASS!$N38:$S38,AM$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AN$2),SUMIF(CLASS!$N38:$S38,AN$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AO$2),SUMIF(CLASS!$N38:$S38,AO$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AP$2),SUMIF(CLASS!$N38:$S38,AP$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AQ$2),SUMIF(CLASS!$N38:$S38,AQ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AR$2),SUMIF(CLASS!$N38:$S38,AR$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AS$2),SUMIF(CLASS!$N38:$S38,AS$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AT$2),SUMIF(CLASS!$N38:$S38,AT$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AU$2),SUMIF(CLASS!$N38:$S38,AU$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AV$2),SUMIF(CLASS!$N38:$S38,AV$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AW$2),SUMIF(CLASS!$N38:$S38,AW$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AX$2),SUMIF(CLASS!$N38:$S38,AX$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AY$2),SUMIF(CLASS!$N38:$S38,AY$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,AZ$2),SUMIF(CLASS!$N38:$S38,AZ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BA$2),SUMIF(CLASS!$N38:$S38,BA$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BB$2),SUMIF(CLASS!$N38:$S38,BB$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BC$2),SUMIF(CLASS!$N38:$S38,BC$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BD$2),SUMIF(CLASS!$N38:$S38,BD$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BE$2),SUMIF(CLASS!$N38:$S38,BE$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BF$2),SUMIF(CLASS!$N38:$S38,BF$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BG$2),SUMIF(CLASS!$N38:$S38,BG$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BH$2),SUMIF(CLASS!$N38:$S38,BH$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BI$2),SUMIF(CLASS!$N38:$S38,BI$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BJ$2),SUMIF(CLASS!$N38:$S38,BJ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BK$2),SUMIF(CLASS!$N38:$S38,BK$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BL$2),SUMIF(CLASS!$N38:$S38,BL$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BM$2),SUMIF(CLASS!$N38:$S38,BM$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BN$2),SUMIF(CLASS!$N38:$S38,BN$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BO$2),SUMIF(CLASS!$N38:$S38,BO$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BP$2),SUMIF(CLASS!$N38:$S38,BP$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BQ$2),SUMIF(CLASS!$N38:$S38,BQ$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BR$2),SUMIF(CLASS!$N38:$S38,BR$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BS$2),SUMIF(CLASS!$N38:$S38,BS$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BT$2),SUMIF(CLASS!$N38:$S38,BT$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BU$2),SUMIF(CLASS!$N38:$S38,BU$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BV$2),SUMIF(CLASS!$N38:$S38,BV$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BW$2),SUMIF(CLASS!$N38:$S38,BW$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BX$2),SUMIF(CLASS!$N38:$S38,BX$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$C38*INDEX(INDIRECT(ACCOUNTS!$R38),2,BY$2),SUMIF(CLASS!$N38:$S38,BY$3,CLASS!$E38:$J38))","v":0},{"$f":"IF(CLASS!$L38<>0,FUNCALLOCD!$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"},{"$f":"SUM(C31:C38)","v":1594737126.520097},null,null,null,null,null,null,{"$f":"SUM(J31:J38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG31:AG38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ31:BQ38)","v":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":0},0,0,0,0,0,0,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,{"$f":"SUM(FE31:FE38)","v":0},0,0,0,0,0,0,-1594737126.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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"},{"$f":"ACCOUNTS!C42","v":3584294.5099956198},null,null,null,null,null,null,{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,J$2),SUMIF(CLASS!$N42:$S42,J$3,CLASS!$E42:$J42))","v":3584294.5099956198},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,K$2),SUMIF(CLASS!$N42:$S42,K$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,L$2),SUMIF(CLASS!$N42:$S42,L$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,M$2),SUMIF(CLASS!$N42:$S42,M$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,N$2),SUMIF(CLASS!$N42:$S42,N$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,O$2),SUMIF(CLASS!$N42:$S42,O$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,P$2),SUMIF(CLASS!$N42:$S42,P$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,Q$2),SUMIF(CLASS!$N42:$S42,Q$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,R$2),SUMIF(CLASS!$N42:$S42,R$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,S$2),SUMIF(CLASS!$N42:$S42,S$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,T$2),SUMIF(CLASS!$N42:$S42,T$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,U$2),SUMIF(CLASS!$N42:$S42,U$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,V$2),SUMIF(CLASS!$N42:$S42,V$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,W$2),SUMIF(CLASS!$N42:$S42,W$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,X$2),SUMIF(CLASS!$N42:$S42,X$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,Y$2),SUMIF(CLASS!$N42:$S42,Y$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,Z$2),SUMIF(CLASS!$N42:$S42,Z$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AA$2),SUMIF(CLASS!$N42:$S42,AA$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AB$2),SUMIF(CLASS!$N42:$S42,AB$3,CLASS!$E42:$J42))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AG$2),SUMIF(CLASS!$N42:$S42,AG$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AH$2),SUMIF(CLASS!$N42:$S42,AH$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AI$2),SUMIF(CLASS!$N42:$S42,AI$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AJ$2),SUMIF(CLASS!$N42:$S42,AJ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AK$2),SUMIF(CLASS!$N42:$S42,AK$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AL$2),SUMIF(CLASS!$N42:$S42,AL$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AM$2),SUMIF(CLASS!$N42:$S42,AM$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AN$2),SUMIF(CLASS!$N42:$S42,AN$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AO$2),SUMIF(CLASS!$N42:$S42,AO$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AP$2),SUMIF(CLASS!$N42:$S42,AP$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AQ$2),SUMIF(CLASS!$N42:$S42,AQ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AR$2),SUMIF(CLASS!$N42:$S42,AR$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AS$2),SUMIF(CLASS!$N42:$S42,AS$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AT$2),SUMIF(CLASS!$N42:$S42,AT$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AU$2),SUMIF(CLASS!$N42:$S42,AU$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AV$2),SUMIF(CLASS!$N42:$S42,AV$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AW$2),SUMIF(CLASS!$N42:$S42,AW$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AX$2),SUMIF(CLASS!$N42:$S42,AX$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AY$2),SUMIF(CLASS!$N42:$S42,AY$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,AZ$2),SUMIF(CLASS!$N42:$S42,AZ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BA$2),SUMIF(CLASS!$N42:$S42,BA$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BB$2),SUMIF(CLASS!$N42:$S42,BB$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BC$2),SUMIF(CLASS!$N42:$S42,BC$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BD$2),SUMIF(CLASS!$N42:$S42,BD$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BE$2),SUMIF(CLASS!$N42:$S42,BE$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BF$2),SUMIF(CLASS!$N42:$S42,BF$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BG$2),SUMIF(CLASS!$N42:$S42,BG$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BH$2),SUMIF(CLASS!$N42:$S42,BH$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BI$2),SUMIF(CLASS!$N42:$S42,BI$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BJ$2),SUMIF(CLASS!$N42:$S42,BJ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BK$2),SUMIF(CLASS!$N42:$S42,BK$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BL$2),SUMIF(CLASS!$N42:$S42,BL$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BM$2),SUMIF(CLASS!$N42:$S42,BM$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BN$2),SUMIF(CLASS!$N42:$S42,BN$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BO$2),SUMIF(CLASS!$N42:$S42,BO$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BP$2),SUMIF(CLASS!$N42:$S42,BP$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BQ$2),SUMIF(CLASS!$N42:$S42,BQ$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BR$2),SUMIF(CLASS!$N42:$S42,BR$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BS$2),SUMIF(CLASS!$N42:$S42,BS$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BT$2),SUMIF(CLASS!$N42:$S42,BT$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BU$2),SUMIF(CLASS!$N42:$S42,BU$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BV$2),SUMIF(CLASS!$N42:$S42,BV$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BW$2),SUMIF(CLASS!$N42:$S42,BW$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BX$2),SUMIF(CLASS!$N42:$S42,BX$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$C42*INDEX(INDIRECT(ACCOUNTS!$R42),2,BY$2),SUMIF(CLASS!$N42:$S42,BY$3,CLASS!$E42:$J42))","v":0},{"$f":"IF(CLASS!$L42<>0,FUNCALLOCD!$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:$BL42)","v":3584294.5099956198},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E42:$BA42)","v":0},0,0,{"$f":"SUM(CS42:CX42)","v":3584294.5099956198},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},0]
[{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},null,null,null,null,null,null,{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,J$2),SUMIF(CLASS!$N43:$S43,J$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,K$2),SUMIF(CLASS!$N43:$S43,K$3,CLASS!$E43:$J43))","v":47903705.490004383},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,L$2),SUMIF(CLASS!$N43:$S43,L$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,M$2),SUMIF(CLASS!$N43:$S43,M$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,N$2),SUMIF(CLASS!$N43:$S43,N$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,O$2),SUMIF(CLASS!$N43:$S43,O$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,P$2),SUMIF(CLASS!$N43:$S43,P$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,Q$2),SUMIF(CLASS!$N43:$S43,Q$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,R$2),SUMIF(CLASS!$N43:$S43,R$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,S$2),SUMIF(CLASS!$N43:$S43,S$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,T$2),SUMIF(CLASS!$N43:$S43,T$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,U$2),SUMIF(CLASS!$N43:$S43,U$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,V$2),SUMIF(CLASS!$N43:$S43,V$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,W$2),SUMIF(CLASS!$N43:$S43,W$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,X$2),SUMIF(CLASS!$N43:$S43,X$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,Y$2),SUMIF(CLASS!$N43:$S43,Y$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,Z$2),SUMIF(CLASS!$N43:$S43,Z$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AA$2),SUMIF(CLASS!$N43:$S43,AA$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AB$2),SUMIF(CLASS!$N43:$S43,AB$3,CLASS!$E43:$J43))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AG$2),SUMIF(CLASS!$N43:$S43,AG$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AH$2),SUMIF(CLASS!$N43:$S43,AH$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AI$2),SUMIF(CLASS!$N43:$S43,AI$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AJ$2),SUMIF(CLASS!$N43:$S43,AJ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AK$2),SUMIF(CLASS!$N43:$S43,AK$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AL$2),SUMIF(CLASS!$N43:$S43,AL$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AM$2),SUMIF(CLASS!$N43:$S43,AM$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AN$2),SUMIF(CLASS!$N43:$S43,AN$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AO$2),SUMIF(CLASS!$N43:$S43,AO$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AP$2),SUMIF(CLASS!$N43:$S43,AP$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AQ$2),SUMIF(CLASS!$N43:$S43,AQ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AR$2),SUMIF(CLASS!$N43:$S43,AR$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AS$2),SUMIF(CLASS!$N43:$S43,AS$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AT$2),SUMIF(CLASS!$N43:$S43,AT$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AU$2),SUMIF(CLASS!$N43:$S43,AU$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AV$2),SUMIF(CLASS!$N43:$S43,AV$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AW$2),SUMIF(CLASS!$N43:$S43,AW$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AX$2),SUMIF(CLASS!$N43:$S43,AX$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AY$2),SUMIF(CLASS!$N43:$S43,AY$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,AZ$2),SUMIF(CLASS!$N43:$S43,AZ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BA$2),SUMIF(CLASS!$N43:$S43,BA$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BB$2),SUMIF(CLASS!$N43:$S43,BB$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BC$2),SUMIF(CLASS!$N43:$S43,BC$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BD$2),SUMIF(CLASS!$N43:$S43,BD$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BE$2),SUMIF(CLASS!$N43:$S43,BE$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BF$2),SUMIF(CLASS!$N43:$S43,BF$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BG$2),SUMIF(CLASS!$N43:$S43,BG$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BH$2),SUMIF(CLASS!$N43:$S43,BH$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BI$2),SUMIF(CLASS!$N43:$S43,BI$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BJ$2),SUMIF(CLASS!$N43:$S43,BJ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BK$2),SUMIF(CLASS!$N43:$S43,BK$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BL$2),SUMIF(CLASS!$N43:$S43,BL$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BM$2),SUMIF(CLASS!$N43:$S43,BM$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BN$2),SUMIF(CLASS!$N43:$S43,BN$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BO$2),SUMIF(CLASS!$N43:$S43,BO$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BP$2),SUMIF(CLASS!$N43:$S43,BP$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BQ$2),SUMIF(CLASS!$N43:$S43,BQ$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BR$2),SUMIF(CLASS!$N43:$S43,BR$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BS$2),SUMIF(CLASS!$N43:$S43,BS$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BT$2),SUMIF(CLASS!$N43:$S43,BT$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BU$2),SUMIF(CLASS!$N43:$S43,BU$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BV$2),SUMIF(CLASS!$N43:$S43,BV$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BW$2),SUMIF(CLASS!$N43:$S43,BW$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BX$2),SUMIF(CLASS!$N43:$S43,BX$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BY$2),SUMIF(CLASS!$N43:$S43,BY$3,CLASS!$E43:$J43))","v":0},{"$f":"IF(CLASS!$L43<>0,FUNCALLOCD!$C43*INDEX(INDIRECT(ACCOUNTS!$R43),2,BZ$2),SUMIF(CLASS!$N43:$S43,BZ$3,CLASS!$E43:$J43))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,47903705.490004383,0,0,0,0,0,47903705.490004383,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},null,null,null,null,null,null,{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,J$2),SUMIF(CLASS!$N44:$S44,J$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,K$2),SUMIF(CLASS!$N44:$S44,K$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,L$2),SUMIF(CLASS!$N44:$S44,L$3,CLASS!$E44:$J44))","v":598299.79449141794},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,M$2),SUMIF(CLASS!$N44:$S44,M$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,N$2),SUMIF(CLASS!$N44:$S44,N$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,O$2),SUMIF(CLASS!$N44:$S44,O$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,P$2),SUMIF(CLASS!$N44:$S44,P$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,Q$2),SUMIF(CLASS!$N44:$S44,Q$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,R$2),SUMIF(CLASS!$N44:$S44,R$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,S$2),SUMIF(CLASS!$N44:$S44,S$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,T$2),SUMIF(CLASS!$N44:$S44,T$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,U$2),SUMIF(CLASS!$N44:$S44,U$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,V$2),SUMIF(CLASS!$N44:$S44,V$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,W$2),SUMIF(CLASS!$N44:$S44,W$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,X$2),SUMIF(CLASS!$N44:$S44,X$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,Y$2),SUMIF(CLASS!$N44:$S44,Y$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,Z$2),SUMIF(CLASS!$N44:$S44,Z$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AA$2),SUMIF(CLASS!$N44:$S44,AA$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AB$2),SUMIF(CLASS!$N44:$S44,AB$3,CLASS!$E44:$J44))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AG$2),SUMIF(CLASS!$N44:$S44,AG$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AH$2),SUMIF(CLASS!$N44:$S44,AH$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AI$2),SUMIF(CLASS!$N44:$S44,AI$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AJ$2),SUMIF(CLASS!$N44:$S44,AJ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AK$2),SUMIF(CLASS!$N44:$S44,AK$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AL$2),SUMIF(CLASS!$N44:$S44,AL$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AM$2),SUMIF(CLASS!$N44:$S44,AM$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AN$2),SUMIF(CLASS!$N44:$S44,AN$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AO$2),SUMIF(CLASS!$N44:$S44,AO$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AP$2),SUMIF(CLASS!$N44:$S44,AP$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AQ$2),SUMIF(CLASS!$N44:$S44,AQ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AR$2),SUMIF(CLASS!$N44:$S44,AR$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AS$2),SUMIF(CLASS!$N44:$S44,AS$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AT$2),SUMIF(CLASS!$N44:$S44,AT$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AU$2),SUMIF(CLASS!$N44:$S44,AU$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AV$2),SUMIF(CLASS!$N44:$S44,AV$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AW$2),SUMIF(CLASS!$N44:$S44,AW$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AX$2),SUMIF(CLASS!$N44:$S44,AX$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AY$2),SUMIF(CLASS!$N44:$S44,AY$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,AZ$2),SUMIF(CLASS!$N44:$S44,AZ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BA$2),SUMIF(CLASS!$N44:$S44,BA$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BB$2),SUMIF(CLASS!$N44:$S44,BB$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BC$2),SUMIF(CLASS!$N44:$S44,BC$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BD$2),SUMIF(CLASS!$N44:$S44,BD$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BE$2),SUMIF(CLASS!$N44:$S44,BE$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BF$2),SUMIF(CLASS!$N44:$S44,BF$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BG$2),SUMIF(CLASS!$N44:$S44,BG$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BH$2),SUMIF(CLASS!$N44:$S44,BH$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BI$2),SUMIF(CLASS!$N44:$S44,BI$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BJ$2),SUMIF(CLASS!$N44:$S44,BJ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BK$2),SUMIF(CLASS!$N44:$S44,BK$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BL$2),SUMIF(CLASS!$N44:$S44,BL$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BM$2),SUMIF(CLASS!$N44:$S44,BM$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BN$2),SUMIF(CLASS!$N44:$S44,BN$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BO$2),SUMIF(CLASS!$N44:$S44,BO$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BP$2),SUMIF(CLASS!$N44:$S44,BP$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BQ$2),SUMIF(CLASS!$N44:$S44,BQ$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BR$2),SUMIF(CLASS!$N44:$S44,BR$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BS$2),SUMIF(CLASS!$N44:$S44,BS$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BT$2),SUMIF(CLASS!$N44:$S44,BT$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BU$2),SUMIF(CLASS!$N44:$S44,BU$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BV$2),SUMIF(CLASS!$N44:$S44,BV$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BW$2),SUMIF(CLASS!$N44:$S44,BW$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BX$2),SUMIF(CLASS!$N44:$S44,BX$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BY$2),SUMIF(CLASS!$N44:$S44,BY$3,CLASS!$E44:$J44))","v":0},{"$f":"IF(CLASS!$L44<>0,FUNCALLOCD!$C44*INDEX(INDIRECT(ACCOUNTS!$R44),2,BZ$2),SUMIF(CLASS!$N44:$S44,BZ$3,CLASS!$E44:$J44))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,598299.79449141794,0,0,0,0,0,598299.79449141794,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},null,null,null,null,null,null,{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,J$2),SUMIF(CLASS!$N45:$S45,J$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,K$2),SUMIF(CLASS!$N45:$S45,K$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,L$2),SUMIF(CLASS!$N45:$S45,L$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,M$2),SUMIF(CLASS!$N45:$S45,M$3,CLASS!$E45:$J45))","v":7504700.2055085823},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,N$2),SUMIF(CLASS!$N45:$S45,N$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,O$2),SUMIF(CLASS!$N45:$S45,O$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,P$2),SUMIF(CLASS!$N45:$S45,P$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,Q$2),SUMIF(CLASS!$N45:$S45,Q$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,R$2),SUMIF(CLASS!$N45:$S45,R$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,S$2),SUMIF(CLASS!$N45:$S45,S$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,T$2),SUMIF(CLASS!$N45:$S45,T$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,U$2),SUMIF(CLASS!$N45:$S45,U$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,V$2),SUMIF(CLASS!$N45:$S45,V$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,W$2),SUMIF(CLASS!$N45:$S45,W$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,X$2),SUMIF(CLASS!$N45:$S45,X$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,Y$2),SUMIF(CLASS!$N45:$S45,Y$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,Z$2),SUMIF(CLASS!$N45:$S45,Z$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AA$2),SUMIF(CLASS!$N45:$S45,AA$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AB$2),SUMIF(CLASS!$N45:$S45,AB$3,CLASS!$E45:$J45))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AG$2),SUMIF(CLASS!$N45:$S45,AG$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AH$2),SUMIF(CLASS!$N45:$S45,AH$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AI$2),SUMIF(CLASS!$N45:$S45,AI$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AJ$2),SUMIF(CLASS!$N45:$S45,AJ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AK$2),SUMIF(CLASS!$N45:$S45,AK$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AL$2),SUMIF(CLASS!$N45:$S45,AL$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AM$2),SUMIF(CLASS!$N45:$S45,AM$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AN$2),SUMIF(CLASS!$N45:$S45,AN$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AO$2),SUMIF(CLASS!$N45:$S45,AO$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AP$2),SUMIF(CLASS!$N45:$S45,AP$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AQ$2),SUMIF(CLASS!$N45:$S45,AQ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AR$2),SUMIF(CLASS!$N45:$S45,AR$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AS$2),SUMIF(CLASS!$N45:$S45,AS$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AT$2),SUMIF(CLASS!$N45:$S45,AT$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AU$2),SUMIF(CLASS!$N45:$S45,AU$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AV$2),SUMIF(CLASS!$N45:$S45,AV$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AW$2),SUMIF(CLASS!$N45:$S45,AW$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AX$2),SUMIF(CLASS!$N45:$S45,AX$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AY$2),SUMIF(CLASS!$N45:$S45,AY$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,AZ$2),SUMIF(CLASS!$N45:$S45,AZ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BA$2),SUMIF(CLASS!$N45:$S45,BA$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BB$2),SUMIF(CLASS!$N45:$S45,BB$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BC$2),SUMIF(CLASS!$N45:$S45,BC$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BD$2),SUMIF(CLASS!$N45:$S45,BD$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BE$2),SUMIF(CLASS!$N45:$S45,BE$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BF$2),SUMIF(CLASS!$N45:$S45,BF$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BG$2),SUMIF(CLASS!$N45:$S45,BG$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BH$2),SUMIF(CLASS!$N45:$S45,BH$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BI$2),SUMIF(CLASS!$N45:$S45,BI$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BJ$2),SUMIF(CLASS!$N45:$S45,BJ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BK$2),SUMIF(CLASS!$N45:$S45,BK$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BL$2),SUMIF(CLASS!$N45:$S45,BL$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BM$2),SUMIF(CLASS!$N45:$S45,BM$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BN$2),SUMIF(CLASS!$N45:$S45,BN$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BO$2),SUMIF(CLASS!$N45:$S45,BO$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BP$2),SUMIF(CLASS!$N45:$S45,BP$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BQ$2),SUMIF(CLASS!$N45:$S45,BQ$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BR$2),SUMIF(CLASS!$N45:$S45,BR$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BS$2),SUMIF(CLASS!$N45:$S45,BS$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BT$2),SUMIF(CLASS!$N45:$S45,BT$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BU$2),SUMIF(CLASS!$N45:$S45,BU$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BV$2),SUMIF(CLASS!$N45:$S45,BV$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BW$2),SUMIF(CLASS!$N45:$S45,BW$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BX$2),SUMIF(CLASS!$N45:$S45,BX$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BY$2),SUMIF(CLASS!$N45:$S45,BY$3,CLASS!$E45:$J45))","v":0},{"$f":"IF(CLASS!$L45<>0,FUNCALLOCD!$C45*INDEX(INDIRECT(ACCOUNTS!$R45),2,BZ$2),SUMIF(CLASS!$N45:$S45,BZ$3,CLASS!$E45:$J45))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,7504700.2055085823,0,0,0,0,0,7504700.2055085823,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},null,null,null,null,null,null,{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,J$2),SUMIF(CLASS!$N46:$S46,J$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,K$2),SUMIF(CLASS!$N46:$S46,K$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,L$2),SUMIF(CLASS!$N46:$S46,L$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,M$2),SUMIF(CLASS!$N46:$S46,M$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,N$2),SUMIF(CLASS!$N46:$S46,N$3,CLASS!$E46:$J46))","v":31963716.521255195},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,O$2),SUMIF(CLASS!$N46:$S46,O$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,P$2),SUMIF(CLASS!$N46:$S46,P$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,Q$2),SUMIF(CLASS!$N46:$S46,Q$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,R$2),SUMIF(CLASS!$N46:$S46,R$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,S$2),SUMIF(CLASS!$N46:$S46,S$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,T$2),SUMIF(CLASS!$N46:$S46,T$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,U$2),SUMIF(CLASS!$N46:$S46,U$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,V$2),SUMIF(CLASS!$N46:$S46,V$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,W$2),SUMIF(CLASS!$N46:$S46,W$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,X$2),SUMIF(CLASS!$N46:$S46,X$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,Y$2),SUMIF(CLASS!$N46:$S46,Y$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,Z$2),SUMIF(CLASS!$N46:$S46,Z$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AA$2),SUMIF(CLASS!$N46:$S46,AA$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AB$2),SUMIF(CLASS!$N46:$S46,AB$3,CLASS!$E46:$J46))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AG$2),SUMIF(CLASS!$N46:$S46,AG$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AH$2),SUMIF(CLASS!$N46:$S46,AH$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AI$2),SUMIF(CLASS!$N46:$S46,AI$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AJ$2),SUMIF(CLASS!$N46:$S46,AJ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AK$2),SUMIF(CLASS!$N46:$S46,AK$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AL$2),SUMIF(CLASS!$N46:$S46,AL$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AM$2),SUMIF(CLASS!$N46:$S46,AM$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AN$2),SUMIF(CLASS!$N46:$S46,AN$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AO$2),SUMIF(CLASS!$N46:$S46,AO$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AP$2),SUMIF(CLASS!$N46:$S46,AP$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AQ$2),SUMIF(CLASS!$N46:$S46,AQ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AR$2),SUMIF(CLASS!$N46:$S46,AR$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AS$2),SUMIF(CLASS!$N46:$S46,AS$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AT$2),SUMIF(CLASS!$N46:$S46,AT$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AU$2),SUMIF(CLASS!$N46:$S46,AU$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AV$2),SUMIF(CLASS!$N46:$S46,AV$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AW$2),SUMIF(CLASS!$N46:$S46,AW$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AX$2),SUMIF(CLASS!$N46:$S46,AX$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AY$2),SUMIF(CLASS!$N46:$S46,AY$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,AZ$2),SUMIF(CLASS!$N46:$S46,AZ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BA$2),SUMIF(CLASS!$N46:$S46,BA$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BB$2),SUMIF(CLASS!$N46:$S46,BB$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BC$2),SUMIF(CLASS!$N46:$S46,BC$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BD$2),SUMIF(CLASS!$N46:$S46,BD$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BE$2),SUMIF(CLASS!$N46:$S46,BE$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BF$2),SUMIF(CLASS!$N46:$S46,BF$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BG$2),SUMIF(CLASS!$N46:$S46,BG$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BH$2),SUMIF(CLASS!$N46:$S46,BH$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BI$2),SUMIF(CLASS!$N46:$S46,BI$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BJ$2),SUMIF(CLASS!$N46:$S46,BJ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BK$2),SUMIF(CLASS!$N46:$S46,BK$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BL$2),SUMIF(CLASS!$N46:$S46,BL$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BM$2),SUMIF(CLASS!$N46:$S46,BM$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BN$2),SUMIF(CLASS!$N46:$S46,BN$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BO$2),SUMIF(CLASS!$N46:$S46,BO$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BP$2),SUMIF(CLASS!$N46:$S46,BP$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BQ$2),SUMIF(CLASS!$N46:$S46,BQ$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BR$2),SUMIF(CLASS!$N46:$S46,BR$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BS$2),SUMIF(CLASS!$N46:$S46,BS$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BT$2),SUMIF(CLASS!$N46:$S46,BT$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BU$2),SUMIF(CLASS!$N46:$S46,BU$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BV$2),SUMIF(CLASS!$N46:$S46,BV$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BW$2),SUMIF(CLASS!$N46:$S46,BW$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BX$2),SUMIF(CLASS!$N46:$S46,BX$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BY$2),SUMIF(CLASS!$N46:$S46,BY$3,CLASS!$E46:$J46))","v":0},{"$f":"IF(CLASS!$L46<>0,FUNCALLOCD!$C46*INDEX(INDIRECT(ACCOUNTS!$R46),2,BZ$2),SUMIF(CLASS!$N46:$S46,BZ$3,CLASS!$E46:$J46))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,31963716.521255195,0,0,0,0,0,31963716.521255195,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},null,null,null,null,null,null,{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,J$2),SUMIF(CLASS!$N47:$S47,J$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,K$2),SUMIF(CLASS!$N47:$S47,K$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,L$2),SUMIF(CLASS!$N47:$S47,L$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,M$2),SUMIF(CLASS!$N47:$S47,M$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,N$2),SUMIF(CLASS!$N47:$S47,N$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,O$2),SUMIF(CLASS!$N47:$S47,O$3,CLASS!$E47:$J47))","v":439222283.4787448},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,P$2),SUMIF(CLASS!$N47:$S47,P$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,Q$2),SUMIF(CLASS!$N47:$S47,Q$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,R$2),SUMIF(CLASS!$N47:$S47,R$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,S$2),SUMIF(CLASS!$N47:$S47,S$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,T$2),SUMIF(CLASS!$N47:$S47,T$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,U$2),SUMIF(CLASS!$N47:$S47,U$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,V$2),SUMIF(CLASS!$N47:$S47,V$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,W$2),SUMIF(CLASS!$N47:$S47,W$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,X$2),SUMIF(CLASS!$N47:$S47,X$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,Y$2),SUMIF(CLASS!$N47:$S47,Y$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,Z$2),SUMIF(CLASS!$N47:$S47,Z$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AA$2),SUMIF(CLASS!$N47:$S47,AA$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AB$2),SUMIF(CLASS!$N47:$S47,AB$3,CLASS!$E47:$J47))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AG$2),SUMIF(CLASS!$N47:$S47,AG$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AH$2),SUMIF(CLASS!$N47:$S47,AH$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AI$2),SUMIF(CLASS!$N47:$S47,AI$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AJ$2),SUMIF(CLASS!$N47:$S47,AJ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AK$2),SUMIF(CLASS!$N47:$S47,AK$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AL$2),SUMIF(CLASS!$N47:$S47,AL$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AM$2),SUMIF(CLASS!$N47:$S47,AM$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AN$2),SUMIF(CLASS!$N47:$S47,AN$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AO$2),SUMIF(CLASS!$N47:$S47,AO$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AP$2),SUMIF(CLASS!$N47:$S47,AP$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AQ$2),SUMIF(CLASS!$N47:$S47,AQ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AR$2),SUMIF(CLASS!$N47:$S47,AR$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AS$2),SUMIF(CLASS!$N47:$S47,AS$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AT$2),SUMIF(CLASS!$N47:$S47,AT$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AU$2),SUMIF(CLASS!$N47:$S47,AU$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AV$2),SUMIF(CLASS!$N47:$S47,AV$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AW$2),SUMIF(CLASS!$N47:$S47,AW$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AX$2),SUMIF(CLASS!$N47:$S47,AX$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AY$2),SUMIF(CLASS!$N47:$S47,AY$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,AZ$2),SUMIF(CLASS!$N47:$S47,AZ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BA$2),SUMIF(CLASS!$N47:$S47,BA$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BB$2),SUMIF(CLASS!$N47:$S47,BB$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BC$2),SUMIF(CLASS!$N47:$S47,BC$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BD$2),SUMIF(CLASS!$N47:$S47,BD$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BE$2),SUMIF(CLASS!$N47:$S47,BE$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BF$2),SUMIF(CLASS!$N47:$S47,BF$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BG$2),SUMIF(CLASS!$N47:$S47,BG$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BH$2),SUMIF(CLASS!$N47:$S47,BH$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BI$2),SUMIF(CLASS!$N47:$S47,BI$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BJ$2),SUMIF(CLASS!$N47:$S47,BJ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BK$2),SUMIF(CLASS!$N47:$S47,BK$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BL$2),SUMIF(CLASS!$N47:$S47,BL$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BM$2),SUMIF(CLASS!$N47:$S47,BM$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BN$2),SUMIF(CLASS!$N47:$S47,BN$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BO$2),SUMIF(CLASS!$N47:$S47,BO$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BP$2),SUMIF(CLASS!$N47:$S47,BP$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BQ$2),SUMIF(CLASS!$N47:$S47,BQ$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BR$2),SUMIF(CLASS!$N47:$S47,BR$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BS$2),SUMIF(CLASS!$N47:$S47,BS$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BT$2),SUMIF(CLASS!$N47:$S47,BT$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BU$2),SUMIF(CLASS!$N47:$S47,BU$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BV$2),SUMIF(CLASS!$N47:$S47,BV$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BW$2),SUMIF(CLASS!$N47:$S47,BW$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BX$2),SUMIF(CLASS!$N47:$S47,BX$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BY$2),SUMIF(CLASS!$N47:$S47,BY$3,CLASS!$E47:$J47))","v":0},{"$f":"IF(CLASS!$L47<>0,FUNCALLOCD!$C47*INDEX(INDIRECT(ACCOUNTS!$R47),2,BZ$2),SUMIF(CLASS!$N47:$S47,BZ$3,CLASS!$E47:$J47))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,439222283.4787448,0,0,0,0,0,439222283.4787448,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},null,null,null,null,null,null,{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,J$2),SUMIF(CLASS!$N48:$S48,J$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,K$2),SUMIF(CLASS!$N48:$S48,K$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,L$2),SUMIF(CLASS!$N48:$S48,L$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,M$2),SUMIF(CLASS!$N48:$S48,M$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,N$2),SUMIF(CLASS!$N48:$S48,N$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,O$2),SUMIF(CLASS!$N48:$S48,O$3,CLASS!$E48:$J48))","v":1101000},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,P$2),SUMIF(CLASS!$N48:$S48,P$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,Q$2),SUMIF(CLASS!$N48:$S48,Q$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,R$2),SUMIF(CLASS!$N48:$S48,R$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,S$2),SUMIF(CLASS!$N48:$S48,S$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,T$2),SUMIF(CLASS!$N48:$S48,T$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,U$2),SUMIF(CLASS!$N48:$S48,U$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,V$2),SUMIF(CLASS!$N48:$S48,V$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,W$2),SUMIF(CLASS!$N48:$S48,W$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,X$2),SUMIF(CLASS!$N48:$S48,X$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,Y$2),SUMIF(CLASS!$N48:$S48,Y$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,Z$2),SUMIF(CLASS!$N48:$S48,Z$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AA$2),SUMIF(CLASS!$N48:$S48,AA$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AB$2),SUMIF(CLASS!$N48:$S48,AB$3,CLASS!$E48:$J48))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AG$2),SUMIF(CLASS!$N48:$S48,AG$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AH$2),SUMIF(CLASS!$N48:$S48,AH$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AI$2),SUMIF(CLASS!$N48:$S48,AI$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AJ$2),SUMIF(CLASS!$N48:$S48,AJ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AK$2),SUMIF(CLASS!$N48:$S48,AK$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AL$2),SUMIF(CLASS!$N48:$S48,AL$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AM$2),SUMIF(CLASS!$N48:$S48,AM$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AN$2),SUMIF(CLASS!$N48:$S48,AN$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AO$2),SUMIF(CLASS!$N48:$S48,AO$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AP$2),SUMIF(CLASS!$N48:$S48,AP$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AQ$2),SUMIF(CLASS!$N48:$S48,AQ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AR$2),SUMIF(CLASS!$N48:$S48,AR$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AS$2),SUMIF(CLASS!$N48:$S48,AS$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AT$2),SUMIF(CLASS!$N48:$S48,AT$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AU$2),SUMIF(CLASS!$N48:$S48,AU$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AV$2),SUMIF(CLASS!$N48:$S48,AV$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AW$2),SUMIF(CLASS!$N48:$S48,AW$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AX$2),SUMIF(CLASS!$N48:$S48,AX$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AY$2),SUMIF(CLASS!$N48:$S48,AY$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,AZ$2),SUMIF(CLASS!$N48:$S48,AZ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BA$2),SUMIF(CLASS!$N48:$S48,BA$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BB$2),SUMIF(CLASS!$N48:$S48,BB$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BC$2),SUMIF(CLASS!$N48:$S48,BC$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BD$2),SUMIF(CLASS!$N48:$S48,BD$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BE$2),SUMIF(CLASS!$N48:$S48,BE$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BF$2),SUMIF(CLASS!$N48:$S48,BF$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BG$2),SUMIF(CLASS!$N48:$S48,BG$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BH$2),SUMIF(CLASS!$N48:$S48,BH$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BI$2),SUMIF(CLASS!$N48:$S48,BI$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BJ$2),SUMIF(CLASS!$N48:$S48,BJ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BK$2),SUMIF(CLASS!$N48:$S48,BK$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BL$2),SUMIF(CLASS!$N48:$S48,BL$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BM$2),SUMIF(CLASS!$N48:$S48,BM$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BN$2),SUMIF(CLASS!$N48:$S48,BN$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BO$2),SUMIF(CLASS!$N48:$S48,BO$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BP$2),SUMIF(CLASS!$N48:$S48,BP$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BQ$2),SUMIF(CLASS!$N48:$S48,BQ$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BR$2),SUMIF(CLASS!$N48:$S48,BR$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BS$2),SUMIF(CLASS!$N48:$S48,BS$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BT$2),SUMIF(CLASS!$N48:$S48,BT$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BU$2),SUMIF(CLASS!$N48:$S48,BU$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BV$2),SUMIF(CLASS!$N48:$S48,BV$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BW$2),SUMIF(CLASS!$N48:$S48,BW$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BX$2),SUMIF(CLASS!$N48:$S48,BX$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BY$2),SUMIF(CLASS!$N48:$S48,BY$3,CLASS!$E48:$J48))","v":0},{"$f":"IF(CLASS!$L48<>0,FUNCALLOCD!$C48*INDEX(INDIRECT(ACCOUNTS!$R48),2,BZ$2),SUMIF(CLASS!$N48:$S48,BZ$3,CLASS!$E48:$J48))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1101000,0,0,0,0,0,1101000,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},null,null,null,null,null,null,{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,J$2),SUMIF(CLASS!$N49:$S49,J$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,K$2),SUMIF(CLASS!$N49:$S49,K$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,L$2),SUMIF(CLASS!$N49:$S49,L$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,M$2),SUMIF(CLASS!$N49:$S49,M$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,N$2),SUMIF(CLASS!$N49:$S49,N$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,O$2),SUMIF(CLASS!$N49:$S49,O$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,P$2),SUMIF(CLASS!$N49:$S49,P$3,CLASS!$E49:$J49))","v":372360470.93214625},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,Q$2),SUMIF(CLASS!$N49:$S49,Q$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,R$2),SUMIF(CLASS!$N49:$S49,R$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,S$2),SUMIF(CLASS!$N49:$S49,S$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,T$2),SUMIF(CLASS!$N49:$S49,T$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,U$2),SUMIF(CLASS!$N49:$S49,U$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,V$2),SUMIF(CLASS!$N49:$S49,V$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,W$2),SUMIF(CLASS!$N49:$S49,W$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,X$2),SUMIF(CLASS!$N49:$S49,X$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,Y$2),SUMIF(CLASS!$N49:$S49,Y$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,Z$2),SUMIF(CLASS!$N49:$S49,Z$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AA$2),SUMIF(CLASS!$N49:$S49,AA$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AB$2),SUMIF(CLASS!$N49:$S49,AB$3,CLASS!$E49:$J49))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AG$2),SUMIF(CLASS!$N49:$S49,AG$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AH$2),SUMIF(CLASS!$N49:$S49,AH$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AI$2),SUMIF(CLASS!$N49:$S49,AI$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AJ$2),SUMIF(CLASS!$N49:$S49,AJ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AK$2),SUMIF(CLASS!$N49:$S49,AK$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AL$2),SUMIF(CLASS!$N49:$S49,AL$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AM$2),SUMIF(CLASS!$N49:$S49,AM$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AN$2),SUMIF(CLASS!$N49:$S49,AN$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AO$2),SUMIF(CLASS!$N49:$S49,AO$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AP$2),SUMIF(CLASS!$N49:$S49,AP$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AQ$2),SUMIF(CLASS!$N49:$S49,AQ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AR$2),SUMIF(CLASS!$N49:$S49,AR$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AS$2),SUMIF(CLASS!$N49:$S49,AS$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AT$2),SUMIF(CLASS!$N49:$S49,AT$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AU$2),SUMIF(CLASS!$N49:$S49,AU$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AV$2),SUMIF(CLASS!$N49:$S49,AV$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AW$2),SUMIF(CLASS!$N49:$S49,AW$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AX$2),SUMIF(CLASS!$N49:$S49,AX$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AY$2),SUMIF(CLASS!$N49:$S49,AY$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,AZ$2),SUMIF(CLASS!$N49:$S49,AZ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BA$2),SUMIF(CLASS!$N49:$S49,BA$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BB$2),SUMIF(CLASS!$N49:$S49,BB$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BC$2),SUMIF(CLASS!$N49:$S49,BC$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BD$2),SUMIF(CLASS!$N49:$S49,BD$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BE$2),SUMIF(CLASS!$N49:$S49,BE$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BF$2),SUMIF(CLASS!$N49:$S49,BF$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BG$2),SUMIF(CLASS!$N49:$S49,BG$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BH$2),SUMIF(CLASS!$N49:$S49,BH$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BI$2),SUMIF(CLASS!$N49:$S49,BI$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BJ$2),SUMIF(CLASS!$N49:$S49,BJ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BK$2),SUMIF(CLASS!$N49:$S49,BK$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BL$2),SUMIF(CLASS!$N49:$S49,BL$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BM$2),SUMIF(CLASS!$N49:$S49,BM$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BN$2),SUMIF(CLASS!$N49:$S49,BN$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BO$2),SUMIF(CLASS!$N49:$S49,BO$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BP$2),SUMIF(CLASS!$N49:$S49,BP$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BQ$2),SUMIF(CLASS!$N49:$S49,BQ$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BR$2),SUMIF(CLASS!$N49:$S49,BR$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BS$2),SUMIF(CLASS!$N49:$S49,BS$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BT$2),SUMIF(CLASS!$N49:$S49,BT$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BU$2),SUMIF(CLASS!$N49:$S49,BU$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BV$2),SUMIF(CLASS!$N49:$S49,BV$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BW$2),SUMIF(CLASS!$N49:$S49,BW$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BX$2),SUMIF(CLASS!$N49:$S49,BX$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BY$2),SUMIF(CLASS!$N49:$S49,BY$3,CLASS!$E49:$J49))","v":0},{"$f":"IF(CLASS!$L49<>0,FUNCALLOCD!$C49*INDEX(INDIRECT(ACCOUNTS!$R49),2,BZ$2),SUMIF(CLASS!$N49:$S49,BZ$3,CLASS!$E49:$J49))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,372360470.93214625,0,0,0,0,0,372360470.93214625,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},null,null,null,null,null,null,{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,J$2),SUMIF(CLASS!$N50:$S50,J$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,K$2),SUMIF(CLASS!$N50:$S50,K$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,L$2),SUMIF(CLASS!$N50:$S50,L$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,M$2),SUMIF(CLASS!$N50:$S50,M$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,N$2),SUMIF(CLASS!$N50:$S50,N$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,O$2),SUMIF(CLASS!$N50:$S50,O$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,P$2),SUMIF(CLASS!$N50:$S50,P$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,Q$2),SUMIF(CLASS!$N50:$S50,Q$3,CLASS!$E50:$J50))","v":67009.356344389787},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,R$2),SUMIF(CLASS!$N50:$S50,R$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,S$2),SUMIF(CLASS!$N50:$S50,S$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,T$2),SUMIF(CLASS!$N50:$S50,T$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,U$2),SUMIF(CLASS!$N50:$S50,U$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,V$2),SUMIF(CLASS!$N50:$S50,V$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,W$2),SUMIF(CLASS!$N50:$S50,W$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,X$2),SUMIF(CLASS!$N50:$S50,X$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,Y$2),SUMIF(CLASS!$N50:$S50,Y$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,Z$2),SUMIF(CLASS!$N50:$S50,Z$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AA$2),SUMIF(CLASS!$N50:$S50,AA$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AB$2),SUMIF(CLASS!$N50:$S50,AB$3,CLASS!$E50:$J50))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AG$2),SUMIF(CLASS!$N50:$S50,AG$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AH$2),SUMIF(CLASS!$N50:$S50,AH$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AI$2),SUMIF(CLASS!$N50:$S50,AI$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AJ$2),SUMIF(CLASS!$N50:$S50,AJ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AK$2),SUMIF(CLASS!$N50:$S50,AK$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AL$2),SUMIF(CLASS!$N50:$S50,AL$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AM$2),SUMIF(CLASS!$N50:$S50,AM$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AN$2),SUMIF(CLASS!$N50:$S50,AN$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AO$2),SUMIF(CLASS!$N50:$S50,AO$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AP$2),SUMIF(CLASS!$N50:$S50,AP$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AQ$2),SUMIF(CLASS!$N50:$S50,AQ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AR$2),SUMIF(CLASS!$N50:$S50,AR$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AS$2),SUMIF(CLASS!$N50:$S50,AS$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AT$2),SUMIF(CLASS!$N50:$S50,AT$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AU$2),SUMIF(CLASS!$N50:$S50,AU$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AV$2),SUMIF(CLASS!$N50:$S50,AV$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AW$2),SUMIF(CLASS!$N50:$S50,AW$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AX$2),SUMIF(CLASS!$N50:$S50,AX$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AY$2),SUMIF(CLASS!$N50:$S50,AY$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,AZ$2),SUMIF(CLASS!$N50:$S50,AZ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BA$2),SUMIF(CLASS!$N50:$S50,BA$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BB$2),SUMIF(CLASS!$N50:$S50,BB$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BC$2),SUMIF(CLASS!$N50:$S50,BC$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BD$2),SUMIF(CLASS!$N50:$S50,BD$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BE$2),SUMIF(CLASS!$N50:$S50,BE$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BF$2),SUMIF(CLASS!$N50:$S50,BF$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BG$2),SUMIF(CLASS!$N50:$S50,BG$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BH$2),SUMIF(CLASS!$N50:$S50,BH$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BI$2),SUMIF(CLASS!$N50:$S50,BI$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BJ$2),SUMIF(CLASS!$N50:$S50,BJ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BK$2),SUMIF(CLASS!$N50:$S50,BK$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BL$2),SUMIF(CLASS!$N50:$S50,BL$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BM$2),SUMIF(CLASS!$N50:$S50,BM$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BN$2),SUMIF(CLASS!$N50:$S50,BN$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BO$2),SUMIF(CLASS!$N50:$S50,BO$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BP$2),SUMIF(CLASS!$N50:$S50,BP$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BQ$2),SUMIF(CLASS!$N50:$S50,BQ$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BR$2),SUMIF(CLASS!$N50:$S50,BR$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BS$2),SUMIF(CLASS!$N50:$S50,BS$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BT$2),SUMIF(CLASS!$N50:$S50,BT$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BU$2),SUMIF(CLASS!$N50:$S50,BU$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BV$2),SUMIF(CLASS!$N50:$S50,BV$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BW$2),SUMIF(CLASS!$N50:$S50,BW$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BX$2),SUMIF(CLASS!$N50:$S50,BX$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BY$2),SUMIF(CLASS!$N50:$S50,BY$3,CLASS!$E50:$J50))","v":0},{"$f":"IF(CLASS!$L50<>0,FUNCALLOCD!$C50*INDEX(INDIRECT(ACCOUNTS!$R50),2,BZ$2),SUMIF(CLASS!$N50:$S50,BZ$3,CLASS!$E50:$J50))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,67009.356344389787,0,0,0,0,0,67009.356344389787,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},null,null,null,null,null,null,{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,J$2),SUMIF(CLASS!$N51:$S51,J$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,K$2),SUMIF(CLASS!$N51:$S51,K$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,L$2),SUMIF(CLASS!$N51:$S51,L$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,M$2),SUMIF(CLASS!$N51:$S51,M$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,N$2),SUMIF(CLASS!$N51:$S51,N$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,O$2),SUMIF(CLASS!$N51:$S51,O$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,P$2),SUMIF(CLASS!$N51:$S51,P$3,CLASS!$E51:$J51))","v":471995339.84919721},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,Q$2),SUMIF(CLASS!$N51:$S51,Q$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,R$2),SUMIF(CLASS!$N51:$S51,R$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,S$2),SUMIF(CLASS!$N51:$S51,S$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,T$2),SUMIF(CLASS!$N51:$S51,T$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,U$2),SUMIF(CLASS!$N51:$S51,U$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,V$2),SUMIF(CLASS!$N51:$S51,V$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,W$2),SUMIF(CLASS!$N51:$S51,W$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,X$2),SUMIF(CLASS!$N51:$S51,X$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,Y$2),SUMIF(CLASS!$N51:$S51,Y$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,Z$2),SUMIF(CLASS!$N51:$S51,Z$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AA$2),SUMIF(CLASS!$N51:$S51,AA$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AB$2),SUMIF(CLASS!$N51:$S51,AB$3,CLASS!$E51:$J51))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AG$2),SUMIF(CLASS!$N51:$S51,AG$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AH$2),SUMIF(CLASS!$N51:$S51,AH$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AI$2),SUMIF(CLASS!$N51:$S51,AI$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AJ$2),SUMIF(CLASS!$N51:$S51,AJ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AK$2),SUMIF(CLASS!$N51:$S51,AK$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AL$2),SUMIF(CLASS!$N51:$S51,AL$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AM$2),SUMIF(CLASS!$N51:$S51,AM$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AN$2),SUMIF(CLASS!$N51:$S51,AN$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AO$2),SUMIF(CLASS!$N51:$S51,AO$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AP$2),SUMIF(CLASS!$N51:$S51,AP$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AQ$2),SUMIF(CLASS!$N51:$S51,AQ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AR$2),SUMIF(CLASS!$N51:$S51,AR$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AS$2),SUMIF(CLASS!$N51:$S51,AS$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AT$2),SUMIF(CLASS!$N51:$S51,AT$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AU$2),SUMIF(CLASS!$N51:$S51,AU$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AV$2),SUMIF(CLASS!$N51:$S51,AV$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AW$2),SUMIF(CLASS!$N51:$S51,AW$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AX$2),SUMIF(CLASS!$N51:$S51,AX$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AY$2),SUMIF(CLASS!$N51:$S51,AY$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,AZ$2),SUMIF(CLASS!$N51:$S51,AZ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BA$2),SUMIF(CLASS!$N51:$S51,BA$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BB$2),SUMIF(CLASS!$N51:$S51,BB$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BC$2),SUMIF(CLASS!$N51:$S51,BC$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BD$2),SUMIF(CLASS!$N51:$S51,BD$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BE$2),SUMIF(CLASS!$N51:$S51,BE$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BF$2),SUMIF(CLASS!$N51:$S51,BF$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BG$2),SUMIF(CLASS!$N51:$S51,BG$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BH$2),SUMIF(CLASS!$N51:$S51,BH$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BI$2),SUMIF(CLASS!$N51:$S51,BI$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BJ$2),SUMIF(CLASS!$N51:$S51,BJ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BK$2),SUMIF(CLASS!$N51:$S51,BK$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BL$2),SUMIF(CLASS!$N51:$S51,BL$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BM$2),SUMIF(CLASS!$N51:$S51,BM$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BN$2),SUMIF(CLASS!$N51:$S51,BN$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BO$2),SUMIF(CLASS!$N51:$S51,BO$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BP$2),SUMIF(CLASS!$N51:$S51,BP$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BQ$2),SUMIF(CLASS!$N51:$S51,BQ$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BR$2),SUMIF(CLASS!$N51:$S51,BR$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BS$2),SUMIF(CLASS!$N51:$S51,BS$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BT$2),SUMIF(CLASS!$N51:$S51,BT$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BU$2),SUMIF(CLASS!$N51:$S51,BU$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BV$2),SUMIF(CLASS!$N51:$S51,BV$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BW$2),SUMIF(CLASS!$N51:$S51,BW$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BX$2),SUMIF(CLASS!$N51:$S51,BX$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BY$2),SUMIF(CLASS!$N51:$S51,BY$3,CLASS!$E51:$J51))","v":0},{"$f":"IF(CLASS!$L51<>0,FUNCALLOCD!$C51*INDEX(INDIRECT(ACCOUNTS!$R51),2,BZ$2),SUMIF(CLASS!$N51:$S51,BZ$3,CLASS!$E51:$J51))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC51:CH51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK51:CP51)","v":0},null,471995339.84919721,0,0,0,0,0,{"$f":"SUM(CS51:CX51)","v":471995339.84919721},null,0,0,0,0,0,0,{"$f":"SUM(DA51:DF51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI51:DN51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ51:DV51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY51:ED51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG51:EL51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO51:ET51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW51:FB51)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE51:FJ51)","v":0},{"$f":"ROUND((SUM(FK51,FC51,EU51,EM51,EE51,DW51,DO51,DG51,CY51,CQ51,CI51)-C51),1)","v":0}]
[{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},null,null,null,null,null,null,{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,J$2),SUMIF(CLASS!$N52:$S52,J$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,K$2),SUMIF(CLASS!$N52:$S52,K$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,L$2),SUMIF(CLASS!$N52:$S52,L$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,M$2),SUMIF(CLASS!$N52:$S52,M$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,N$2),SUMIF(CLASS!$N52:$S52,N$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,O$2),SUMIF(CLASS!$N52:$S52,O$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,P$2),SUMIF(CLASS!$N52:$S52,P$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,Q$2),SUMIF(CLASS!$N52:$S52,Q$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,R$2),SUMIF(CLASS!$N52:$S52,R$3,CLASS!$E52:$J52))","v":27766610.698247954},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,S$2),SUMIF(CLASS!$N52:$S52,S$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,T$2),SUMIF(CLASS!$N52:$S52,T$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,U$2),SUMIF(CLASS!$N52:$S52,U$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,V$2),SUMIF(CLASS!$N52:$S52,V$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,W$2),SUMIF(CLASS!$N52:$S52,W$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,X$2),SUMIF(CLASS!$N52:$S52,X$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,Y$2),SUMIF(CLASS!$N52:$S52,Y$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,Z$2),SUMIF(CLASS!$N52:$S52,Z$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AA$2),SUMIF(CLASS!$N52:$S52,AA$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AB$2),SUMIF(CLASS!$N52:$S52,AB$3,CLASS!$E52:$J52))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AG$2),SUMIF(CLASS!$N52:$S52,AG$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AH$2),SUMIF(CLASS!$N52:$S52,AH$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AI$2),SUMIF(CLASS!$N52:$S52,AI$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AJ$2),SUMIF(CLASS!$N52:$S52,AJ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AK$2),SUMIF(CLASS!$N52:$S52,AK$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AL$2),SUMIF(CLASS!$N52:$S52,AL$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AM$2),SUMIF(CLASS!$N52:$S52,AM$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AN$2),SUMIF(CLASS!$N52:$S52,AN$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AO$2),SUMIF(CLASS!$N52:$S52,AO$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AP$2),SUMIF(CLASS!$N52:$S52,AP$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AQ$2),SUMIF(CLASS!$N52:$S52,AQ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AR$2),SUMIF(CLASS!$N52:$S52,AR$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AS$2),SUMIF(CLASS!$N52:$S52,AS$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AT$2),SUMIF(CLASS!$N52:$S52,AT$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AU$2),SUMIF(CLASS!$N52:$S52,AU$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AV$2),SUMIF(CLASS!$N52:$S52,AV$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AW$2),SUMIF(CLASS!$N52:$S52,AW$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AX$2),SUMIF(CLASS!$N52:$S52,AX$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AY$2),SUMIF(CLASS!$N52:$S52,AY$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,AZ$2),SUMIF(CLASS!$N52:$S52,AZ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BA$2),SUMIF(CLASS!$N52:$S52,BA$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BB$2),SUMIF(CLASS!$N52:$S52,BB$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BC$2),SUMIF(CLASS!$N52:$S52,BC$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BD$2),SUMIF(CLASS!$N52:$S52,BD$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BE$2),SUMIF(CLASS!$N52:$S52,BE$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BF$2),SUMIF(CLASS!$N52:$S52,BF$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BG$2),SUMIF(CLASS!$N52:$S52,BG$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BH$2),SUMIF(CLASS!$N52:$S52,BH$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BI$2),SUMIF(CLASS!$N52:$S52,BI$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BJ$2),SUMIF(CLASS!$N52:$S52,BJ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BK$2),SUMIF(CLASS!$N52:$S52,BK$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BL$2),SUMIF(CLASS!$N52:$S52,BL$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BM$2),SUMIF(CLASS!$N52:$S52,BM$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BN$2),SUMIF(CLASS!$N52:$S52,BN$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BO$2),SUMIF(CLASS!$N52:$S52,BO$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BP$2),SUMIF(CLASS!$N52:$S52,BP$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BQ$2),SUMIF(CLASS!$N52:$S52,BQ$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BR$2),SUMIF(CLASS!$N52:$S52,BR$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BS$2),SUMIF(CLASS!$N52:$S52,BS$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BT$2),SUMIF(CLASS!$N52:$S52,BT$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BU$2),SUMIF(CLASS!$N52:$S52,BU$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BV$2),SUMIF(CLASS!$N52:$S52,BV$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BW$2),SUMIF(CLASS!$N52:$S52,BW$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BX$2),SUMIF(CLASS!$N52:$S52,BX$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BY$2),SUMIF(CLASS!$N52:$S52,BY$3,CLASS!$E52:$J52))","v":0},{"$f":"IF(CLASS!$L52<>0,FUNCALLOCD!$C52*INDEX(INDIRECT(ACCOUNTS!$R52),2,BZ$2),SUMIF(CLASS!$N52:$S52,BZ$3,CLASS!$E52:$J52))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,27766610.698247954,0,0,0,0,0,27766610.698247954,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},null,null,null,null,null,null,{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,J$2),SUMIF(CLASS!$N53:$S53,J$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,K$2),SUMIF(CLASS!$N53:$S53,K$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,L$2),SUMIF(CLASS!$N53:$S53,L$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,M$2),SUMIF(CLASS!$N53:$S53,M$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,N$2),SUMIF(CLASS!$N53:$S53,N$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,O$2),SUMIF(CLASS!$N53:$S53,O$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,P$2),SUMIF(CLASS!$N53:$S53,P$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,Q$2),SUMIF(CLASS!$N53:$S53,Q$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,R$2),SUMIF(CLASS!$N53:$S53,R$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,S$2),SUMIF(CLASS!$N53:$S53,S$3,CLASS!$E53:$J53))","v":719001680.12964964},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,T$2),SUMIF(CLASS!$N53:$S53,T$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,U$2),SUMIF(CLASS!$N53:$S53,U$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,V$2),SUMIF(CLASS!$N53:$S53,V$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,W$2),SUMIF(CLASS!$N53:$S53,W$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,X$2),SUMIF(CLASS!$N53:$S53,X$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,Y$2),SUMIF(CLASS!$N53:$S53,Y$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,Z$2),SUMIF(CLASS!$N53:$S53,Z$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AA$2),SUMIF(CLASS!$N53:$S53,AA$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AB$2),SUMIF(CLASS!$N53:$S53,AB$3,CLASS!$E53:$J53))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AG$2),SUMIF(CLASS!$N53:$S53,AG$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AH$2),SUMIF(CLASS!$N53:$S53,AH$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AI$2),SUMIF(CLASS!$N53:$S53,AI$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AJ$2),SUMIF(CLASS!$N53:$S53,AJ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AK$2),SUMIF(CLASS!$N53:$S53,AK$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AL$2),SUMIF(CLASS!$N53:$S53,AL$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AM$2),SUMIF(CLASS!$N53:$S53,AM$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AN$2),SUMIF(CLASS!$N53:$S53,AN$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AO$2),SUMIF(CLASS!$N53:$S53,AO$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AP$2),SUMIF(CLASS!$N53:$S53,AP$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AQ$2),SUMIF(CLASS!$N53:$S53,AQ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AR$2),SUMIF(CLASS!$N53:$S53,AR$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AS$2),SUMIF(CLASS!$N53:$S53,AS$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AT$2),SUMIF(CLASS!$N53:$S53,AT$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AU$2),SUMIF(CLASS!$N53:$S53,AU$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AV$2),SUMIF(CLASS!$N53:$S53,AV$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AW$2),SUMIF(CLASS!$N53:$S53,AW$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AX$2),SUMIF(CLASS!$N53:$S53,AX$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AY$2),SUMIF(CLASS!$N53:$S53,AY$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,AZ$2),SUMIF(CLASS!$N53:$S53,AZ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BA$2),SUMIF(CLASS!$N53:$S53,BA$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BB$2),SUMIF(CLASS!$N53:$S53,BB$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BC$2),SUMIF(CLASS!$N53:$S53,BC$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BD$2),SUMIF(CLASS!$N53:$S53,BD$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BE$2),SUMIF(CLASS!$N53:$S53,BE$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BF$2),SUMIF(CLASS!$N53:$S53,BF$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BG$2),SUMIF(CLASS!$N53:$S53,BG$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BH$2),SUMIF(CLASS!$N53:$S53,BH$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BI$2),SUMIF(CLASS!$N53:$S53,BI$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BJ$2),SUMIF(CLASS!$N53:$S53,BJ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BK$2),SUMIF(CLASS!$N53:$S53,BK$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BL$2),SUMIF(CLASS!$N53:$S53,BL$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BM$2),SUMIF(CLASS!$N53:$S53,BM$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BN$2),SUMIF(CLASS!$N53:$S53,BN$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BO$2),SUMIF(CLASS!$N53:$S53,BO$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BP$2),SUMIF(CLASS!$N53:$S53,BP$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BQ$2),SUMIF(CLASS!$N53:$S53,BQ$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BR$2),SUMIF(CLASS!$N53:$S53,BR$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BS$2),SUMIF(CLASS!$N53:$S53,BS$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BT$2),SUMIF(CLASS!$N53:$S53,BT$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BU$2),SUMIF(CLASS!$N53:$S53,BU$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BV$2),SUMIF(CLASS!$N53:$S53,BV$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BW$2),SUMIF(CLASS!$N53:$S53,BW$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BX$2),SUMIF(CLASS!$N53:$S53,BX$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BY$2),SUMIF(CLASS!$N53:$S53,BY$3,CLASS!$E53:$J53))","v":0},{"$f":"IF(CLASS!$L53<>0,FUNCALLOCD!$C53*INDEX(INDIRECT(ACCOUNTS!$R53),2,BZ$2),SUMIF(CLASS!$N53:$S53,BZ$3,CLASS!$E53:$J53))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,719001680.12964964,0,0,0,0,0,719001680.12964964,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE53:FJ53)","v":0},{"$f":"ROUND((SUM(FK53,FC53,EU53,EM53,EE53,DW53,DO53,DG53,CY53,CQ53,CI53)-C53),1)","v":0}]
[{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},null,null,null,null,null,null,{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,J$2),SUMIF(CLASS!$N54:$S54,J$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,K$2),SUMIF(CLASS!$N54:$S54,K$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,L$2),SUMIF(CLASS!$N54:$S54,L$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,M$2),SUMIF(CLASS!$N54:$S54,M$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,N$2),SUMIF(CLASS!$N54:$S54,N$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,O$2),SUMIF(CLASS!$N54:$S54,O$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,P$2),SUMIF(CLASS!$N54:$S54,P$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,Q$2),SUMIF(CLASS!$N54:$S54,Q$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,R$2),SUMIF(CLASS!$N54:$S54,R$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,S$2),SUMIF(CLASS!$N54:$S54,S$3,CLASS!$E54:$J54))","v":986578386.56156349},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,T$2),SUMIF(CLASS!$N54:$S54,T$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,U$2),SUMIF(CLASS!$N54:$S54,U$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,V$2),SUMIF(CLASS!$N54:$S54,V$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,W$2),SUMIF(CLASS!$N54:$S54,W$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,X$2),SUMIF(CLASS!$N54:$S54,X$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,Y$2),SUMIF(CLASS!$N54:$S54,Y$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,Z$2),SUMIF(CLASS!$N54:$S54,Z$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AA$2),SUMIF(CLASS!$N54:$S54,AA$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AB$2),SUMIF(CLASS!$N54:$S54,AB$3,CLASS!$E54:$J54))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AG$2),SUMIF(CLASS!$N54:$S54,AG$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AH$2),SUMIF(CLASS!$N54:$S54,AH$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AI$2),SUMIF(CLASS!$N54:$S54,AI$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AJ$2),SUMIF(CLASS!$N54:$S54,AJ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AK$2),SUMIF(CLASS!$N54:$S54,AK$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AL$2),SUMIF(CLASS!$N54:$S54,AL$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AM$2),SUMIF(CLASS!$N54:$S54,AM$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AN$2),SUMIF(CLASS!$N54:$S54,AN$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AO$2),SUMIF(CLASS!$N54:$S54,AO$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AP$2),SUMIF(CLASS!$N54:$S54,AP$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AQ$2),SUMIF(CLASS!$N54:$S54,AQ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AR$2),SUMIF(CLASS!$N54:$S54,AR$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AS$2),SUMIF(CLASS!$N54:$S54,AS$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AT$2),SUMIF(CLASS!$N54:$S54,AT$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AU$2),SUMIF(CLASS!$N54:$S54,AU$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AV$2),SUMIF(CLASS!$N54:$S54,AV$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AW$2),SUMIF(CLASS!$N54:$S54,AW$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AX$2),SUMIF(CLASS!$N54:$S54,AX$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AY$2),SUMIF(CLASS!$N54:$S54,AY$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,AZ$2),SUMIF(CLASS!$N54:$S54,AZ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BA$2),SUMIF(CLASS!$N54:$S54,BA$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BB$2),SUMIF(CLASS!$N54:$S54,BB$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BC$2),SUMIF(CLASS!$N54:$S54,BC$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BD$2),SUMIF(CLASS!$N54:$S54,BD$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BE$2),SUMIF(CLASS!$N54:$S54,BE$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BF$2),SUMIF(CLASS!$N54:$S54,BF$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BG$2),SUMIF(CLASS!$N54:$S54,BG$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BH$2),SUMIF(CLASS!$N54:$S54,BH$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BI$2),SUMIF(CLASS!$N54:$S54,BI$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BJ$2),SUMIF(CLASS!$N54:$S54,BJ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BK$2),SUMIF(CLASS!$N54:$S54,BK$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BL$2),SUMIF(CLASS!$N54:$S54,BL$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BM$2),SUMIF(CLASS!$N54:$S54,BM$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BN$2),SUMIF(CLASS!$N54:$S54,BN$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BO$2),SUMIF(CLASS!$N54:$S54,BO$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BP$2),SUMIF(CLASS!$N54:$S54,BP$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BQ$2),SUMIF(CLASS!$N54:$S54,BQ$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BR$2),SUMIF(CLASS!$N54:$S54,BR$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BS$2),SUMIF(CLASS!$N54:$S54,BS$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BT$2),SUMIF(CLASS!$N54:$S54,BT$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BU$2),SUMIF(CLASS!$N54:$S54,BU$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BV$2),SUMIF(CLASS!$N54:$S54,BV$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BW$2),SUMIF(CLASS!$N54:$S54,BW$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BX$2),SUMIF(CLASS!$N54:$S54,BX$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BY$2),SUMIF(CLASS!$N54:$S54,BY$3,CLASS!$E54:$J54))","v":0},{"$f":"IF(CLASS!$L54<>0,FUNCALLOCD!$C54*INDEX(INDIRECT(ACCOUNTS!$R54),2,BZ$2),SUMIF(CLASS!$N54:$S54,BZ$3,CLASS!$E54:$J54))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,986578386.56156349,0,0,0,0,0,986578386.56156349,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},null,null,null,null,null,null,{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,J$2),SUMIF(CLASS!$N55:$S55,J$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,K$2),SUMIF(CLASS!$N55:$S55,K$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,L$2),SUMIF(CLASS!$N55:$S55,L$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,M$2),SUMIF(CLASS!$N55:$S55,M$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,N$2),SUMIF(CLASS!$N55:$S55,N$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,O$2),SUMIF(CLASS!$N55:$S55,O$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,P$2),SUMIF(CLASS!$N55:$S55,P$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,Q$2),SUMIF(CLASS!$N55:$S55,Q$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,R$2),SUMIF(CLASS!$N55:$S55,R$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,S$2),SUMIF(CLASS!$N55:$S55,S$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,T$2),SUMIF(CLASS!$N55:$S55,T$3,CLASS!$E55:$J55))","v":173605063.30048591},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,U$2),SUMIF(CLASS!$N55:$S55,U$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,V$2),SUMIF(CLASS!$N55:$S55,V$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,W$2),SUMIF(CLASS!$N55:$S55,W$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,X$2),SUMIF(CLASS!$N55:$S55,X$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,Y$2),SUMIF(CLASS!$N55:$S55,Y$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,Z$2),SUMIF(CLASS!$N55:$S55,Z$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AA$2),SUMIF(CLASS!$N55:$S55,AA$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AB$2),SUMIF(CLASS!$N55:$S55,AB$3,CLASS!$E55:$J55))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AG$2),SUMIF(CLASS!$N55:$S55,AG$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AH$2),SUMIF(CLASS!$N55:$S55,AH$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AI$2),SUMIF(CLASS!$N55:$S55,AI$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AJ$2),SUMIF(CLASS!$N55:$S55,AJ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AK$2),SUMIF(CLASS!$N55:$S55,AK$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AL$2),SUMIF(CLASS!$N55:$S55,AL$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AM$2),SUMIF(CLASS!$N55:$S55,AM$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AN$2),SUMIF(CLASS!$N55:$S55,AN$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AO$2),SUMIF(CLASS!$N55:$S55,AO$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AP$2),SUMIF(CLASS!$N55:$S55,AP$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AQ$2),SUMIF(CLASS!$N55:$S55,AQ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AR$2),SUMIF(CLASS!$N55:$S55,AR$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AS$2),SUMIF(CLASS!$N55:$S55,AS$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AT$2),SUMIF(CLASS!$N55:$S55,AT$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AU$2),SUMIF(CLASS!$N55:$S55,AU$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AV$2),SUMIF(CLASS!$N55:$S55,AV$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AW$2),SUMIF(CLASS!$N55:$S55,AW$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AX$2),SUMIF(CLASS!$N55:$S55,AX$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AY$2),SUMIF(CLASS!$N55:$S55,AY$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,AZ$2),SUMIF(CLASS!$N55:$S55,AZ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BA$2),SUMIF(CLASS!$N55:$S55,BA$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BB$2),SUMIF(CLASS!$N55:$S55,BB$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BC$2),SUMIF(CLASS!$N55:$S55,BC$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BD$2),SUMIF(CLASS!$N55:$S55,BD$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BE$2),SUMIF(CLASS!$N55:$S55,BE$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BF$2),SUMIF(CLASS!$N55:$S55,BF$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BG$2),SUMIF(CLASS!$N55:$S55,BG$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BH$2),SUMIF(CLASS!$N55:$S55,BH$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BI$2),SUMIF(CLASS!$N55:$S55,BI$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BJ$2),SUMIF(CLASS!$N55:$S55,BJ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BK$2),SUMIF(CLASS!$N55:$S55,BK$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BL$2),SUMIF(CLASS!$N55:$S55,BL$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BM$2),SUMIF(CLASS!$N55:$S55,BM$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BN$2),SUMIF(CLASS!$N55:$S55,BN$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BO$2),SUMIF(CLASS!$N55:$S55,BO$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BP$2),SUMIF(CLASS!$N55:$S55,BP$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BQ$2),SUMIF(CLASS!$N55:$S55,BQ$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BR$2),SUMIF(CLASS!$N55:$S55,BR$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BS$2),SUMIF(CLASS!$N55:$S55,BS$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BT$2),SUMIF(CLASS!$N55:$S55,BT$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BU$2),SUMIF(CLASS!$N55:$S55,BU$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BV$2),SUMIF(CLASS!$N55:$S55,BV$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BW$2),SUMIF(CLASS!$N55:$S55,BW$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BX$2),SUMIF(CLASS!$N55:$S55,BX$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BY$2),SUMIF(CLASS!$N55:$S55,BY$3,CLASS!$E55:$J55))","v":0},{"$f":"IF(CLASS!$L55<>0,FUNCALLOCD!$C55*INDEX(INDIRECT(ACCOUNTS!$R55),2,BZ$2),SUMIF(CLASS!$N55:$S55,BZ$3,CLASS!$E55:$J55))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,173605063.30048591,0,0,0,0,0,173605063.30048591,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},null,null,null,null,null,null,{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,J$2),SUMIF(CLASS!$N56:$S56,J$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,K$2),SUMIF(CLASS!$N56:$S56,K$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,L$2),SUMIF(CLASS!$N56:$S56,L$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,M$2),SUMIF(CLASS!$N56:$S56,M$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,N$2),SUMIF(CLASS!$N56:$S56,N$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,O$2),SUMIF(CLASS!$N56:$S56,O$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,P$2),SUMIF(CLASS!$N56:$S56,P$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,Q$2),SUMIF(CLASS!$N56:$S56,Q$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,R$2),SUMIF(CLASS!$N56:$S56,R$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,S$2),SUMIF(CLASS!$N56:$S56,S$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,T$2),SUMIF(CLASS!$N56:$S56,T$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,U$2),SUMIF(CLASS!$N56:$S56,U$3,CLASS!$E56:$J56))","v":318350548.27234882},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,V$2),SUMIF(CLASS!$N56:$S56,V$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,W$2),SUMIF(CLASS!$N56:$S56,W$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,X$2),SUMIF(CLASS!$N56:$S56,X$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,Y$2),SUMIF(CLASS!$N56:$S56,Y$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,Z$2),SUMIF(CLASS!$N56:$S56,Z$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AA$2),SUMIF(CLASS!$N56:$S56,AA$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AB$2),SUMIF(CLASS!$N56:$S56,AB$3,CLASS!$E56:$J56))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AG$2),SUMIF(CLASS!$N56:$S56,AG$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AH$2),SUMIF(CLASS!$N56:$S56,AH$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AI$2),SUMIF(CLASS!$N56:$S56,AI$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AJ$2),SUMIF(CLASS!$N56:$S56,AJ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AK$2),SUMIF(CLASS!$N56:$S56,AK$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AL$2),SUMIF(CLASS!$N56:$S56,AL$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AM$2),SUMIF(CLASS!$N56:$S56,AM$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AN$2),SUMIF(CLASS!$N56:$S56,AN$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AO$2),SUMIF(CLASS!$N56:$S56,AO$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AP$2),SUMIF(CLASS!$N56:$S56,AP$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AQ$2),SUMIF(CLASS!$N56:$S56,AQ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AR$2),SUMIF(CLASS!$N56:$S56,AR$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AS$2),SUMIF(CLASS!$N56:$S56,AS$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AT$2),SUMIF(CLASS!$N56:$S56,AT$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AU$2),SUMIF(CLASS!$N56:$S56,AU$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AV$2),SUMIF(CLASS!$N56:$S56,AV$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AW$2),SUMIF(CLASS!$N56:$S56,AW$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AX$2),SUMIF(CLASS!$N56:$S56,AX$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AY$2),SUMIF(CLASS!$N56:$S56,AY$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,AZ$2),SUMIF(CLASS!$N56:$S56,AZ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BA$2),SUMIF(CLASS!$N56:$S56,BA$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BB$2),SUMIF(CLASS!$N56:$S56,BB$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BC$2),SUMIF(CLASS!$N56:$S56,BC$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BD$2),SUMIF(CLASS!$N56:$S56,BD$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BE$2),SUMIF(CLASS!$N56:$S56,BE$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BF$2),SUMIF(CLASS!$N56:$S56,BF$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BG$2),SUMIF(CLASS!$N56:$S56,BG$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BH$2),SUMIF(CLASS!$N56:$S56,BH$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BI$2),SUMIF(CLASS!$N56:$S56,BI$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BJ$2),SUMIF(CLASS!$N56:$S56,BJ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BK$2),SUMIF(CLASS!$N56:$S56,BK$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BL$2),SUMIF(CLASS!$N56:$S56,BL$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BM$2),SUMIF(CLASS!$N56:$S56,BM$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BN$2),SUMIF(CLASS!$N56:$S56,BN$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BO$2),SUMIF(CLASS!$N56:$S56,BO$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BP$2),SUMIF(CLASS!$N56:$S56,BP$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BQ$2),SUMIF(CLASS!$N56:$S56,BQ$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BR$2),SUMIF(CLASS!$N56:$S56,BR$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BS$2),SUMIF(CLASS!$N56:$S56,BS$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BT$2),SUMIF(CLASS!$N56:$S56,BT$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BU$2),SUMIF(CLASS!$N56:$S56,BU$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BV$2),SUMIF(CLASS!$N56:$S56,BV$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BW$2),SUMIF(CLASS!$N56:$S56,BW$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BX$2),SUMIF(CLASS!$N56:$S56,BX$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BY$2),SUMIF(CLASS!$N56:$S56,BY$3,CLASS!$E56:$J56))","v":0},{"$f":"IF(CLASS!$L56<>0,FUNCALLOCD!$C56*INDEX(INDIRECT(ACCOUNTS!$R56),2,BZ$2),SUMIF(CLASS!$N56:$S56,BZ$3,CLASS!$E56:$J56))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,318350548.27234882,0,0,0,0,0,318350548.27234882,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE56:FJ56)","v":0},{"$f":"ROUND((SUM(FK56,FC56,EU56,EM56,EE56,DW56,DO56,DG56,CY56,CQ56,CI56)-C56),1)","v":0}]
[{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},null,null,null,null,null,null,{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,J$2),SUMIF(CLASS!$N57:$S57,J$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,K$2),SUMIF(CLASS!$N57:$S57,K$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,L$2),SUMIF(CLASS!$N57:$S57,L$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,M$2),SUMIF(CLASS!$N57:$S57,M$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,N$2),SUMIF(CLASS!$N57:$S57,N$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,O$2),SUMIF(CLASS!$N57:$S57,O$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,P$2),SUMIF(CLASS!$N57:$S57,P$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,Q$2),SUMIF(CLASS!$N57:$S57,Q$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,R$2),SUMIF(CLASS!$N57:$S57,R$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,S$2),SUMIF(CLASS!$N57:$S57,S$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,T$2),SUMIF(CLASS!$N57:$S57,T$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,U$2),SUMIF(CLASS!$N57:$S57,U$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,V$2),SUMIF(CLASS!$N57:$S57,V$3,CLASS!$E57:$J57))","v":7577844.9767851122},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,W$2),SUMIF(CLASS!$N57:$S57,W$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,X$2),SUMIF(CLASS!$N57:$S57,X$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,Y$2),SUMIF(CLASS!$N57:$S57,Y$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,Z$2),SUMIF(CLASS!$N57:$S57,Z$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AA$2),SUMIF(CLASS!$N57:$S57,AA$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AB$2),SUMIF(CLASS!$N57:$S57,AB$3,CLASS!$E57:$J57))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AG$2),SUMIF(CLASS!$N57:$S57,AG$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AH$2),SUMIF(CLASS!$N57:$S57,AH$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AI$2),SUMIF(CLASS!$N57:$S57,AI$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AJ$2),SUMIF(CLASS!$N57:$S57,AJ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AK$2),SUMIF(CLASS!$N57:$S57,AK$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AL$2),SUMIF(CLASS!$N57:$S57,AL$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AM$2),SUMIF(CLASS!$N57:$S57,AM$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AN$2),SUMIF(CLASS!$N57:$S57,AN$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AO$2),SUMIF(CLASS!$N57:$S57,AO$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AP$2),SUMIF(CLASS!$N57:$S57,AP$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AQ$2),SUMIF(CLASS!$N57:$S57,AQ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AR$2),SUMIF(CLASS!$N57:$S57,AR$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AS$2),SUMIF(CLASS!$N57:$S57,AS$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AT$2),SUMIF(CLASS!$N57:$S57,AT$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AU$2),SUMIF(CLASS!$N57:$S57,AU$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AV$2),SUMIF(CLASS!$N57:$S57,AV$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AW$2),SUMIF(CLASS!$N57:$S57,AW$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AX$2),SUMIF(CLASS!$N57:$S57,AX$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AY$2),SUMIF(CLASS!$N57:$S57,AY$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,AZ$2),SUMIF(CLASS!$N57:$S57,AZ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BA$2),SUMIF(CLASS!$N57:$S57,BA$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BB$2),SUMIF(CLASS!$N57:$S57,BB$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BC$2),SUMIF(CLASS!$N57:$S57,BC$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BD$2),SUMIF(CLASS!$N57:$S57,BD$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BE$2),SUMIF(CLASS!$N57:$S57,BE$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BF$2),SUMIF(CLASS!$N57:$S57,BF$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BG$2),SUMIF(CLASS!$N57:$S57,BG$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BH$2),SUMIF(CLASS!$N57:$S57,BH$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BI$2),SUMIF(CLASS!$N57:$S57,BI$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BJ$2),SUMIF(CLASS!$N57:$S57,BJ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BK$2),SUMIF(CLASS!$N57:$S57,BK$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BL$2),SUMIF(CLASS!$N57:$S57,BL$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BM$2),SUMIF(CLASS!$N57:$S57,BM$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BN$2),SUMIF(CLASS!$N57:$S57,BN$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BO$2),SUMIF(CLASS!$N57:$S57,BO$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BP$2),SUMIF(CLASS!$N57:$S57,BP$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BQ$2),SUMIF(CLASS!$N57:$S57,BQ$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BR$2),SUMIF(CLASS!$N57:$S57,BR$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BS$2),SUMIF(CLASS!$N57:$S57,BS$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BT$2),SUMIF(CLASS!$N57:$S57,BT$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BU$2),SUMIF(CLASS!$N57:$S57,BU$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BV$2),SUMIF(CLASS!$N57:$S57,BV$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BW$2),SUMIF(CLASS!$N57:$S57,BW$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BX$2),SUMIF(CLASS!$N57:$S57,BX$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BY$2),SUMIF(CLASS!$N57:$S57,BY$3,CLASS!$E57:$J57))","v":0},{"$f":"IF(CLASS!$L57<>0,FUNCALLOCD!$C57*INDEX(INDIRECT(ACCOUNTS!$R57),2,BZ$2),SUMIF(CLASS!$N57:$S57,BZ$3,CLASS!$E57:$J57))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,7577844.9767851122,0,0,0,0,0,7577844.9767851122,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},null,null,null,null,null,null,{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,J$2),SUMIF(CLASS!$N58:$S58,J$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,K$2),SUMIF(CLASS!$N58:$S58,K$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,L$2),SUMIF(CLASS!$N58:$S58,L$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,M$2),SUMIF(CLASS!$N58:$S58,M$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,N$2),SUMIF(CLASS!$N58:$S58,N$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,O$2),SUMIF(CLASS!$N58:$S58,O$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,P$2),SUMIF(CLASS!$N58:$S58,P$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,Q$2),SUMIF(CLASS!$N58:$S58,Q$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,R$2),SUMIF(CLASS!$N58:$S58,R$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,S$2),SUMIF(CLASS!$N58:$S58,S$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,T$2),SUMIF(CLASS!$N58:$S58,T$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,U$2),SUMIF(CLASS!$N58:$S58,U$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,V$2),SUMIF(CLASS!$N58:$S58,V$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,W$2),SUMIF(CLASS!$N58:$S58,W$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,X$2),SUMIF(CLASS!$N58:$S58,X$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,Y$2),SUMIF(CLASS!$N58:$S58,Y$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,Z$2),SUMIF(CLASS!$N58:$S58,Z$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AA$2),SUMIF(CLASS!$N58:$S58,AA$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AB$2),SUMIF(CLASS!$N58:$S58,AB$3,CLASS!$E58:$J58))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AG$2),SUMIF(CLASS!$N58:$S58,AG$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AH$2),SUMIF(CLASS!$N58:$S58,AH$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AI$2),SUMIF(CLASS!$N58:$S58,AI$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AJ$2),SUMIF(CLASS!$N58:$S58,AJ$3,CLASS!$E58:$J58))","v":40889975.452172115},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AK$2),SUMIF(CLASS!$N58:$S58,AK$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AL$2),SUMIF(CLASS!$N58:$S58,AL$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AM$2),SUMIF(CLASS!$N58:$S58,AM$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AN$2),SUMIF(CLASS!$N58:$S58,AN$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AO$2),SUMIF(CLASS!$N58:$S58,AO$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AP$2),SUMIF(CLASS!$N58:$S58,AP$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AQ$2),SUMIF(CLASS!$N58:$S58,AQ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AR$2),SUMIF(CLASS!$N58:$S58,AR$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AS$2),SUMIF(CLASS!$N58:$S58,AS$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AT$2),SUMIF(CLASS!$N58:$S58,AT$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AU$2),SUMIF(CLASS!$N58:$S58,AU$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AV$2),SUMIF(CLASS!$N58:$S58,AV$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AW$2),SUMIF(CLASS!$N58:$S58,AW$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AX$2),SUMIF(CLASS!$N58:$S58,AX$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AY$2),SUMIF(CLASS!$N58:$S58,AY$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,AZ$2),SUMIF(CLASS!$N58:$S58,AZ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BA$2),SUMIF(CLASS!$N58:$S58,BA$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BB$2),SUMIF(CLASS!$N58:$S58,BB$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BC$2),SUMIF(CLASS!$N58:$S58,BC$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BD$2),SUMIF(CLASS!$N58:$S58,BD$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BE$2),SUMIF(CLASS!$N58:$S58,BE$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BF$2),SUMIF(CLASS!$N58:$S58,BF$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BG$2),SUMIF(CLASS!$N58:$S58,BG$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BH$2),SUMIF(CLASS!$N58:$S58,BH$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BI$2),SUMIF(CLASS!$N58:$S58,BI$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BJ$2),SUMIF(CLASS!$N58:$S58,BJ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BK$2),SUMIF(CLASS!$N58:$S58,BK$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BL$2),SUMIF(CLASS!$N58:$S58,BL$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BM$2),SUMIF(CLASS!$N58:$S58,BM$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BN$2),SUMIF(CLASS!$N58:$S58,BN$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BO$2),SUMIF(CLASS!$N58:$S58,BO$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BP$2),SUMIF(CLASS!$N58:$S58,BP$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BQ$2),SUMIF(CLASS!$N58:$S58,BQ$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BR$2),SUMIF(CLASS!$N58:$S58,BR$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BS$2),SUMIF(CLASS!$N58:$S58,BS$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BT$2),SUMIF(CLASS!$N58:$S58,BT$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BU$2),SUMIF(CLASS!$N58:$S58,BU$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BV$2),SUMIF(CLASS!$N58:$S58,BV$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BW$2),SUMIF(CLASS!$N58:$S58,BW$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BX$2),SUMIF(CLASS!$N58:$S58,BX$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BY$2),SUMIF(CLASS!$N58:$S58,BY$3,CLASS!$E58:$J58))","v":0},{"$f":"IF(CLASS!$L58<>0,FUNCALLOCD!$C58*INDEX(INDIRECT(ACCOUNTS!$R58),2,BZ$2),SUMIF(CLASS!$N58:$S58,BZ$3,CLASS!$E58:$J58))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E58:$BA58)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E58:$BA58)","v":0},0,0,0,null,0,0,40889975.452172115,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E58:$BA58)","v":0},0,0,40889975.452172115,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E58:$BA58)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E58:$BA58)","v":0},0,0,0,0,0,{"$f":"SUM(FE58:FJ58)","v":0},{"$f":"ROUND((SUM(FK58,FC58,EU58,EM58,EE58,DW58,DO58,DG58,CY58,CQ58,CI58)-C58),1)","v":0}]
[{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},null,null,null,null,null,null,{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,J$2),SUMIF(CLASS!$N59:$S59,J$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,K$2),SUMIF(CLASS!$N59:$S59,K$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,L$2),SUMIF(CLASS!$N59:$S59,L$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,M$2),SUMIF(CLASS!$N59:$S59,M$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,N$2),SUMIF(CLASS!$N59:$S59,N$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,O$2),SUMIF(CLASS!$N59:$S59,O$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,P$2),SUMIF(CLASS!$N59:$S59,P$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,Q$2),SUMIF(CLASS!$N59:$S59,Q$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,R$2),SUMIF(CLASS!$N59:$S59,R$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,S$2),SUMIF(CLASS!$N59:$S59,S$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,T$2),SUMIF(CLASS!$N59:$S59,T$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,U$2),SUMIF(CLASS!$N59:$S59,U$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,V$2),SUMIF(CLASS!$N59:$S59,V$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,W$2),SUMIF(CLASS!$N59:$S59,W$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,X$2),SUMIF(CLASS!$N59:$S59,X$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,Y$2),SUMIF(CLASS!$N59:$S59,Y$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,Z$2),SUMIF(CLASS!$N59:$S59,Z$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AA$2),SUMIF(CLASS!$N59:$S59,AA$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AB$2),SUMIF(CLASS!$N59:$S59,AB$3,CLASS!$E59:$J59))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AG$2),SUMIF(CLASS!$N59:$S59,AG$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AH$2),SUMIF(CLASS!$N59:$S59,AH$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AI$2),SUMIF(CLASS!$N59:$S59,AI$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AJ$2),SUMIF(CLASS!$N59:$S59,AJ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AK$2),SUMIF(CLASS!$N59:$S59,AK$3,CLASS!$E59:$J59))","v":148141818.81021541},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AL$2),SUMIF(CLASS!$N59:$S59,AL$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AM$2),SUMIF(CLASS!$N59:$S59,AM$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AN$2),SUMIF(CLASS!$N59:$S59,AN$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AO$2),SUMIF(CLASS!$N59:$S59,AO$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AP$2),SUMIF(CLASS!$N59:$S59,AP$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AQ$2),SUMIF(CLASS!$N59:$S59,AQ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AR$2),SUMIF(CLASS!$N59:$S59,AR$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AS$2),SUMIF(CLASS!$N59:$S59,AS$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AT$2),SUMIF(CLASS!$N59:$S59,AT$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AU$2),SUMIF(CLASS!$N59:$S59,AU$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AV$2),SUMIF(CLASS!$N59:$S59,AV$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AW$2),SUMIF(CLASS!$N59:$S59,AW$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AX$2),SUMIF(CLASS!$N59:$S59,AX$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AY$2),SUMIF(CLASS!$N59:$S59,AY$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,AZ$2),SUMIF(CLASS!$N59:$S59,AZ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BA$2),SUMIF(CLASS!$N59:$S59,BA$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BB$2),SUMIF(CLASS!$N59:$S59,BB$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BC$2),SUMIF(CLASS!$N59:$S59,BC$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BD$2),SUMIF(CLASS!$N59:$S59,BD$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BE$2),SUMIF(CLASS!$N59:$S59,BE$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BF$2),SUMIF(CLASS!$N59:$S59,BF$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BG$2),SUMIF(CLASS!$N59:$S59,BG$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BH$2),SUMIF(CLASS!$N59:$S59,BH$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BI$2),SUMIF(CLASS!$N59:$S59,BI$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BJ$2),SUMIF(CLASS!$N59:$S59,BJ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BK$2),SUMIF(CLASS!$N59:$S59,BK$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BL$2),SUMIF(CLASS!$N59:$S59,BL$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BM$2),SUMIF(CLASS!$N59:$S59,BM$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BN$2),SUMIF(CLASS!$N59:$S59,BN$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BO$2),SUMIF(CLASS!$N59:$S59,BO$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BP$2),SUMIF(CLASS!$N59:$S59,BP$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BQ$2),SUMIF(CLASS!$N59:$S59,BQ$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BR$2),SUMIF(CLASS!$N59:$S59,BR$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BS$2),SUMIF(CLASS!$N59:$S59,BS$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BT$2),SUMIF(CLASS!$N59:$S59,BT$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BU$2),SUMIF(CLASS!$N59:$S59,BU$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BV$2),SUMIF(CLASS!$N59:$S59,BV$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BW$2),SUMIF(CLASS!$N59:$S59,BW$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BX$2),SUMIF(CLASS!$N59:$S59,BX$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BY$2),SUMIF(CLASS!$N59:$S59,BY$3,CLASS!$E59:$J59))","v":0},{"$f":"IF(CLASS!$L59<>0,FUNCALLOCD!$C59*INDEX(INDIRECT(ACCOUNTS!$R59),2,BZ$2),SUMIF(CLASS!$N59:$S59,BZ$3,CLASS!$E59:$J59))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,148141818.81021541,0,0,0,148141818.81021541,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},null,null,null,null,null,null,{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,J$2),SUMIF(CLASS!$N60:$S60,J$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,K$2),SUMIF(CLASS!$N60:$S60,K$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,L$2),SUMIF(CLASS!$N60:$S60,L$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,M$2),SUMIF(CLASS!$N60:$S60,M$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,N$2),SUMIF(CLASS!$N60:$S60,N$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,O$2),SUMIF(CLASS!$N60:$S60,O$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,P$2),SUMIF(CLASS!$N60:$S60,P$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,Q$2),SUMIF(CLASS!$N60:$S60,Q$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,R$2),SUMIF(CLASS!$N60:$S60,R$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,S$2),SUMIF(CLASS!$N60:$S60,S$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,T$2),SUMIF(CLASS!$N60:$S60,T$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,U$2),SUMIF(CLASS!$N60:$S60,U$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,V$2),SUMIF(CLASS!$N60:$S60,V$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,W$2),SUMIF(CLASS!$N60:$S60,W$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,X$2),SUMIF(CLASS!$N60:$S60,X$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,Y$2),SUMIF(CLASS!$N60:$S60,Y$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,Z$2),SUMIF(CLASS!$N60:$S60,Z$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AA$2),SUMIF(CLASS!$N60:$S60,AA$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AB$2),SUMIF(CLASS!$N60:$S60,AB$3,CLASS!$E60:$J60))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AG$2),SUMIF(CLASS!$N60:$S60,AG$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AH$2),SUMIF(CLASS!$N60:$S60,AH$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AI$2),SUMIF(CLASS!$N60:$S60,AI$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AJ$2),SUMIF(CLASS!$N60:$S60,AJ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AK$2),SUMIF(CLASS!$N60:$S60,AK$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AL$2),SUMIF(CLASS!$N60:$S60,AL$3,CLASS!$E60:$J60))","v":206004867.61000001},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AM$2),SUMIF(CLASS!$N60:$S60,AM$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AN$2),SUMIF(CLASS!$N60:$S60,AN$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AO$2),SUMIF(CLASS!$N60:$S60,AO$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AP$2),SUMIF(CLASS!$N60:$S60,AP$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AQ$2),SUMIF(CLASS!$N60:$S60,AQ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AR$2),SUMIF(CLASS!$N60:$S60,AR$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AS$2),SUMIF(CLASS!$N60:$S60,AS$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AT$2),SUMIF(CLASS!$N60:$S60,AT$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AU$2),SUMIF(CLASS!$N60:$S60,AU$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AV$2),SUMIF(CLASS!$N60:$S60,AV$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AW$2),SUMIF(CLASS!$N60:$S60,AW$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AX$2),SUMIF(CLASS!$N60:$S60,AX$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AY$2),SUMIF(CLASS!$N60:$S60,AY$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,AZ$2),SUMIF(CLASS!$N60:$S60,AZ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BA$2),SUMIF(CLASS!$N60:$S60,BA$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BB$2),SUMIF(CLASS!$N60:$S60,BB$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BC$2),SUMIF(CLASS!$N60:$S60,BC$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BD$2),SUMIF(CLASS!$N60:$S60,BD$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BE$2),SUMIF(CLASS!$N60:$S60,BE$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BF$2),SUMIF(CLASS!$N60:$S60,BF$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BG$2),SUMIF(CLASS!$N60:$S60,BG$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BH$2),SUMIF(CLASS!$N60:$S60,BH$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BI$2),SUMIF(CLASS!$N60:$S60,BI$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BJ$2),SUMIF(CLASS!$N60:$S60,BJ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BK$2),SUMIF(CLASS!$N60:$S60,BK$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BL$2),SUMIF(CLASS!$N60:$S60,BL$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BM$2),SUMIF(CLASS!$N60:$S60,BM$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BN$2),SUMIF(CLASS!$N60:$S60,BN$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BO$2),SUMIF(CLASS!$N60:$S60,BO$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BP$2),SUMIF(CLASS!$N60:$S60,BP$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BQ$2),SUMIF(CLASS!$N60:$S60,BQ$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BR$2),SUMIF(CLASS!$N60:$S60,BR$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BS$2),SUMIF(CLASS!$N60:$S60,BS$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BT$2),SUMIF(CLASS!$N60:$S60,BT$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BU$2),SUMIF(CLASS!$N60:$S60,BU$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BV$2),SUMIF(CLASS!$N60:$S60,BV$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BW$2),SUMIF(CLASS!$N60:$S60,BW$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BX$2),SUMIF(CLASS!$N60:$S60,BX$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BY$2),SUMIF(CLASS!$N60:$S60,BY$3,CLASS!$E60:$J60))","v":0},{"$f":"IF(CLASS!$L60<>0,FUNCALLOCD!$C60*INDEX(INDIRECT(ACCOUNTS!$R60),2,BZ$2),SUMIF(CLASS!$N60:$S60,BZ$3,CLASS!$E60:$J60))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,206004867.61000001,0,0,0,206004867.61000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},null,null,null,null,null,null,{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,J$2),SUMIF(CLASS!$N61:$S61,J$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,K$2),SUMIF(CLASS!$N61:$S61,K$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,L$2),SUMIF(CLASS!$N61:$S61,L$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,M$2),SUMIF(CLASS!$N61:$S61,M$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,N$2),SUMIF(CLASS!$N61:$S61,N$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,O$2),SUMIF(CLASS!$N61:$S61,O$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,P$2),SUMIF(CLASS!$N61:$S61,P$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,Q$2),SUMIF(CLASS!$N61:$S61,Q$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,R$2),SUMIF(CLASS!$N61:$S61,R$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,S$2),SUMIF(CLASS!$N61:$S61,S$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,T$2),SUMIF(CLASS!$N61:$S61,T$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,U$2),SUMIF(CLASS!$N61:$S61,U$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,V$2),SUMIF(CLASS!$N61:$S61,V$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,W$2),SUMIF(CLASS!$N61:$S61,W$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,X$2),SUMIF(CLASS!$N61:$S61,X$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,Y$2),SUMIF(CLASS!$N61:$S61,Y$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,Z$2),SUMIF(CLASS!$N61:$S61,Z$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AA$2),SUMIF(CLASS!$N61:$S61,AA$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AB$2),SUMIF(CLASS!$N61:$S61,AB$3,CLASS!$E61:$J61))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AG$2),SUMIF(CLASS!$N61:$S61,AG$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AH$2),SUMIF(CLASS!$N61:$S61,AH$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AI$2),SUMIF(CLASS!$N61:$S61,AI$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AJ$2),SUMIF(CLASS!$N61:$S61,AJ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AK$2),SUMIF(CLASS!$N61:$S61,AK$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AL$2),SUMIF(CLASS!$N61:$S61,AL$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AM$2),SUMIF(CLASS!$N61:$S61,AM$3,CLASS!$E61:$J61))","v":57279322.090746596},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AN$2),SUMIF(CLASS!$N61:$S61,AN$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AO$2),SUMIF(CLASS!$N61:$S61,AO$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AP$2),SUMIF(CLASS!$N61:$S61,AP$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AQ$2),SUMIF(CLASS!$N61:$S61,AQ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AR$2),SUMIF(CLASS!$N61:$S61,AR$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AS$2),SUMIF(CLASS!$N61:$S61,AS$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AT$2),SUMIF(CLASS!$N61:$S61,AT$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AU$2),SUMIF(CLASS!$N61:$S61,AU$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AV$2),SUMIF(CLASS!$N61:$S61,AV$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AW$2),SUMIF(CLASS!$N61:$S61,AW$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AX$2),SUMIF(CLASS!$N61:$S61,AX$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AY$2),SUMIF(CLASS!$N61:$S61,AY$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,AZ$2),SUMIF(CLASS!$N61:$S61,AZ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BA$2),SUMIF(CLASS!$N61:$S61,BA$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BB$2),SUMIF(CLASS!$N61:$S61,BB$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BC$2),SUMIF(CLASS!$N61:$S61,BC$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BD$2),SUMIF(CLASS!$N61:$S61,BD$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BE$2),SUMIF(CLASS!$N61:$S61,BE$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BF$2),SUMIF(CLASS!$N61:$S61,BF$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BG$2),SUMIF(CLASS!$N61:$S61,BG$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BH$2),SUMIF(CLASS!$N61:$S61,BH$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BI$2),SUMIF(CLASS!$N61:$S61,BI$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BJ$2),SUMIF(CLASS!$N61:$S61,BJ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BK$2),SUMIF(CLASS!$N61:$S61,BK$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BL$2),SUMIF(CLASS!$N61:$S61,BL$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BM$2),SUMIF(CLASS!$N61:$S61,BM$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BN$2),SUMIF(CLASS!$N61:$S61,BN$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BO$2),SUMIF(CLASS!$N61:$S61,BO$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BP$2),SUMIF(CLASS!$N61:$S61,BP$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BQ$2),SUMIF(CLASS!$N61:$S61,BQ$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BR$2),SUMIF(CLASS!$N61:$S61,BR$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BS$2),SUMIF(CLASS!$N61:$S61,BS$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BT$2),SUMIF(CLASS!$N61:$S61,BT$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BU$2),SUMIF(CLASS!$N61:$S61,BU$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BV$2),SUMIF(CLASS!$N61:$S61,BV$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BW$2),SUMIF(CLASS!$N61:$S61,BW$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BX$2),SUMIF(CLASS!$N61:$S61,BX$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BY$2),SUMIF(CLASS!$N61:$S61,BY$3,CLASS!$E61:$J61))","v":0},{"$f":"IF(CLASS!$L61<>0,FUNCALLOCD!$C61*INDEX(INDIRECT(ACCOUNTS!$R61),2,BZ$2),SUMIF(CLASS!$N61:$S61,BZ$3,CLASS!$E61:$J61))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,57279322.090746596,0,0,0,57279322.090746596,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"SUM(FE61:FJ61)","v":0},{"$f":"ROUND((SUM(FK61,FC61,EU61,EM61,EE61,DW61,DO61,DG61,CY61,CQ61,CI61)-C61),1)","v":0}]
[{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},null,null,null,null,null,null,{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,J$2),SUMIF(CLASS!$N62:$S62,J$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,K$2),SUMIF(CLASS!$N62:$S62,K$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,L$2),SUMIF(CLASS!$N62:$S62,L$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,M$2),SUMIF(CLASS!$N62:$S62,M$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,N$2),SUMIF(CLASS!$N62:$S62,N$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,O$2),SUMIF(CLASS!$N62:$S62,O$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,P$2),SUMIF(CLASS!$N62:$S62,P$3,CLASS!$E62:$J62))","v":9099309.4254122209},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,Q$2),SUMIF(CLASS!$N62:$S62,Q$3,CLASS!$E62:$J62))","v":722.13498147312646},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,R$2),SUMIF(CLASS!$N62:$S62,R$3,CLASS!$E62:$J62))","v":299230.46565466002},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,S$2),SUMIF(CLASS!$N62:$S62,S$3,CLASS!$E62:$J62))","v":18380403.827951573},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,T$2),SUMIF(CLASS!$N62:$S62,T$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,U$2),SUMIF(CLASS!$N62:$S62,U$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,V$2),SUMIF(CLASS!$N62:$S62,V$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,W$2),SUMIF(CLASS!$N62:$S62,W$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,X$2),SUMIF(CLASS!$N62:$S62,X$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,Y$2),SUMIF(CLASS!$N62:$S62,Y$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,Z$2),SUMIF(CLASS!$N62:$S62,Z$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AA$2),SUMIF(CLASS!$N62:$S62,AA$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AB$2),SUMIF(CLASS!$N62:$S62,AB$3,CLASS!$E62:$J62))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AG$2),SUMIF(CLASS!$N62:$S62,AG$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AH$2),SUMIF(CLASS!$N62:$S62,AH$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AI$2),SUMIF(CLASS!$N62:$S62,AI$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AJ$2),SUMIF(CLASS!$N62:$S62,AJ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AK$2),SUMIF(CLASS!$N62:$S62,AK$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AL$2),SUMIF(CLASS!$N62:$S62,AL$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AM$2),SUMIF(CLASS!$N62:$S62,AM$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AN$2),SUMIF(CLASS!$N62:$S62,AN$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AO$2),SUMIF(CLASS!$N62:$S62,AO$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AP$2),SUMIF(CLASS!$N62:$S62,AP$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AQ$2),SUMIF(CLASS!$N62:$S62,AQ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AR$2),SUMIF(CLASS!$N62:$S62,AR$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AS$2),SUMIF(CLASS!$N62:$S62,AS$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AT$2),SUMIF(CLASS!$N62:$S62,AT$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AU$2),SUMIF(CLASS!$N62:$S62,AU$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AV$2),SUMIF(CLASS!$N62:$S62,AV$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AW$2),SUMIF(CLASS!$N62:$S62,AW$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AX$2),SUMIF(CLASS!$N62:$S62,AX$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AY$2),SUMIF(CLASS!$N62:$S62,AY$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,AZ$2),SUMIF(CLASS!$N62:$S62,AZ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BA$2),SUMIF(CLASS!$N62:$S62,BA$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BB$2),SUMIF(CLASS!$N62:$S62,BB$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BC$2),SUMIF(CLASS!$N62:$S62,BC$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BD$2),SUMIF(CLASS!$N62:$S62,BD$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BE$2),SUMIF(CLASS!$N62:$S62,BE$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BF$2),SUMIF(CLASS!$N62:$S62,BF$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BG$2),SUMIF(CLASS!$N62:$S62,BG$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BH$2),SUMIF(CLASS!$N62:$S62,BH$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BI$2),SUMIF(CLASS!$N62:$S62,BI$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BJ$2),SUMIF(CLASS!$N62:$S62,BJ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BK$2),SUMIF(CLASS!$N62:$S62,BK$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BL$2),SUMIF(CLASS!$N62:$S62,BL$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BM$2),SUMIF(CLASS!$N62:$S62,BM$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BN$2),SUMIF(CLASS!$N62:$S62,BN$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BO$2),SUMIF(CLASS!$N62:$S62,BO$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BP$2),SUMIF(CLASS!$N62:$S62,BP$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BQ$2),SUMIF(CLASS!$N62:$S62,BQ$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BR$2),SUMIF(CLASS!$N62:$S62,BR$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BS$2),SUMIF(CLASS!$N62:$S62,BS$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BT$2),SUMIF(CLASS!$N62:$S62,BT$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BU$2),SUMIF(CLASS!$N62:$S62,BU$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BV$2),SUMIF(CLASS!$N62:$S62,BV$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BW$2),SUMIF(CLASS!$N62:$S62,BW$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BX$2),SUMIF(CLASS!$N62:$S62,BX$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BY$2),SUMIF(CLASS!$N62:$S62,BY$3,CLASS!$E62:$J62))","v":0},{"$f":"IF(CLASS!$L62<>0,FUNCALLOCD!$C62*INDEX(INDIRECT(ACCOUNTS!$R62),2,BZ$2),SUMIF(CLASS!$N62:$S62,BZ$3,CLASS!$E62:$J62))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,27779665.853999928,0,0,0,0,0,27779665.853999928,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A63","v":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,J$2),SUMIF(CLASS!$N63:$S63,J$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,K$2),SUMIF(CLASS!$N63:$S63,K$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,L$2),SUMIF(CLASS!$N63:$S63,L$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,M$2),SUMIF(CLASS!$N63:$S63,M$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,N$2),SUMIF(CLASS!$N63:$S63,N$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,O$2),SUMIF(CLASS!$N63:$S63,O$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,P$2),SUMIF(CLASS!$N63:$S63,P$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,Q$2),SUMIF(CLASS!$N63:$S63,Q$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,R$2),SUMIF(CLASS!$N63:$S63,R$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,S$2),SUMIF(CLASS!$N63:$S63,S$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,T$2),SUMIF(CLASS!$N63:$S63,T$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,U$2),SUMIF(CLASS!$N63:$S63,U$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,V$2),SUMIF(CLASS!$N63:$S63,V$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,W$2),SUMIF(CLASS!$N63:$S63,W$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,X$2),SUMIF(CLASS!$N63:$S63,X$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,Y$2),SUMIF(CLASS!$N63:$S63,Y$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,Z$2),SUMIF(CLASS!$N63:$S63,Z$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AA$2),SUMIF(CLASS!$N63:$S63,AA$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AB$2),SUMIF(CLASS!$N63:$S63,AB$3,CLASS!$E63:$J63))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AG$2),SUMIF(CLASS!$N63:$S63,AG$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AH$2),SUMIF(CLASS!$N63:$S63,AH$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AI$2),SUMIF(CLASS!$N63:$S63,AI$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AJ$2),SUMIF(CLASS!$N63:$S63,AJ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AK$2),SUMIF(CLASS!$N63:$S63,AK$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AL$2),SUMIF(CLASS!$N63:$S63,AL$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AM$2),SUMIF(CLASS!$N63:$S63,AM$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AN$2),SUMIF(CLASS!$N63:$S63,AN$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AO$2),SUMIF(CLASS!$N63:$S63,AO$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AP$2),SUMIF(CLASS!$N63:$S63,AP$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AQ$2),SUMIF(CLASS!$N63:$S63,AQ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AR$2),SUMIF(CLASS!$N63:$S63,AR$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AS$2),SUMIF(CLASS!$N63:$S63,AS$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AT$2),SUMIF(CLASS!$N63:$S63,AT$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AU$2),SUMIF(CLASS!$N63:$S63,AU$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AV$2),SUMIF(CLASS!$N63:$S63,AV$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AW$2),SUMIF(CLASS!$N63:$S63,AW$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AX$2),SUMIF(CLASS!$N63:$S63,AX$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AY$2),SUMIF(CLASS!$N63:$S63,AY$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,AZ$2),SUMIF(CLASS!$N63:$S63,AZ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BA$2),SUMIF(CLASS!$N63:$S63,BA$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BB$2),SUMIF(CLASS!$N63:$S63,BB$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BC$2),SUMIF(CLASS!$N63:$S63,BC$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BD$2),SUMIF(CLASS!$N63:$S63,BD$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BE$2),SUMIF(CLASS!$N63:$S63,BE$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BF$2),SUMIF(CLASS!$N63:$S63,BF$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BG$2),SUMIF(CLASS!$N63:$S63,BG$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BH$2),SUMIF(CLASS!$N63:$S63,BH$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BI$2),SUMIF(CLASS!$N63:$S63,BI$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BJ$2),SUMIF(CLASS!$N63:$S63,BJ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BK$2),SUMIF(CLASS!$N63:$S63,BK$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BL$2),SUMIF(CLASS!$N63:$S63,BL$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BM$2),SUMIF(CLASS!$N63:$S63,BM$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BN$2),SUMIF(CLASS!$N63:$S63,BN$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BO$2),SUMIF(CLASS!$N63:$S63,BO$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BP$2),SUMIF(CLASS!$N63:$S63,BP$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BQ$2),SUMIF(CLASS!$N63:$S63,BQ$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BR$2),SUMIF(CLASS!$N63:$S63,BR$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BS$2),SUMIF(CLASS!$N63:$S63,BS$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BT$2),SUMIF(CLASS!$N63:$S63,BT$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BU$2),SUMIF(CLASS!$N63:$S63,BU$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BV$2),SUMIF(CLASS!$N63:$S63,BV$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BW$2),SUMIF(CLASS!$N63:$S63,BW$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BX$2),SUMIF(CLASS!$N63:$S63,BX$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BY$2),SUMIF(CLASS!$N63:$S63,BY$3,CLASS!$E63:$J63))","v":0},{"$f":"IF(CLASS!$L63<>0,FUNCALLOCD!$C63*INDEX(INDIRECT(ACCOUNTS!$R63),2,BZ$2),SUMIF(CLASS!$N63:$S63,BZ$3,CLASS!$E63:$J63))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A64","v":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,J$2),SUMIF(CLASS!$N64:$S64,J$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,K$2),SUMIF(CLASS!$N64:$S64,K$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,L$2),SUMIF(CLASS!$N64:$S64,L$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,M$2),SUMIF(CLASS!$N64:$S64,M$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,N$2),SUMIF(CLASS!$N64:$S64,N$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,O$2),SUMIF(CLASS!$N64:$S64,O$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,P$2),SUMIF(CLASS!$N64:$S64,P$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,Q$2),SUMIF(CLASS!$N64:$S64,Q$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,R$2),SUMIF(CLASS!$N64:$S64,R$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,S$2),SUMIF(CLASS!$N64:$S64,S$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,T$2),SUMIF(CLASS!$N64:$S64,T$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,U$2),SUMIF(CLASS!$N64:$S64,U$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,V$2),SUMIF(CLASS!$N64:$S64,V$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,W$2),SUMIF(CLASS!$N64:$S64,W$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,X$2),SUMIF(CLASS!$N64:$S64,X$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,Y$2),SUMIF(CLASS!$N64:$S64,Y$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,Z$2),SUMIF(CLASS!$N64:$S64,Z$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AA$2),SUMIF(CLASS!$N64:$S64,AA$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AB$2),SUMIF(CLASS!$N64:$S64,AB$3,CLASS!$E64:$J64))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AG$2),SUMIF(CLASS!$N64:$S64,AG$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AH$2),SUMIF(CLASS!$N64:$S64,AH$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AI$2),SUMIF(CLASS!$N64:$S64,AI$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AJ$2),SUMIF(CLASS!$N64:$S64,AJ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AK$2),SUMIF(CLASS!$N64:$S64,AK$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AL$2),SUMIF(CLASS!$N64:$S64,AL$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AM$2),SUMIF(CLASS!$N64:$S64,AM$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AN$2),SUMIF(CLASS!$N64:$S64,AN$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AO$2),SUMIF(CLASS!$N64:$S64,AO$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AP$2),SUMIF(CLASS!$N64:$S64,AP$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AQ$2),SUMIF(CLASS!$N64:$S64,AQ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AR$2),SUMIF(CLASS!$N64:$S64,AR$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AS$2),SUMIF(CLASS!$N64:$S64,AS$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AT$2),SUMIF(CLASS!$N64:$S64,AT$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AU$2),SUMIF(CLASS!$N64:$S64,AU$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AV$2),SUMIF(CLASS!$N64:$S64,AV$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AW$2),SUMIF(CLASS!$N64:$S64,AW$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AX$2),SUMIF(CLASS!$N64:$S64,AX$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AY$2),SUMIF(CLASS!$N64:$S64,AY$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,AZ$2),SUMIF(CLASS!$N64:$S64,AZ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BA$2),SUMIF(CLASS!$N64:$S64,BA$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BB$2),SUMIF(CLASS!$N64:$S64,BB$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BC$2),SUMIF(CLASS!$N64:$S64,BC$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BD$2),SUMIF(CLASS!$N64:$S64,BD$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BE$2),SUMIF(CLASS!$N64:$S64,BE$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BF$2),SUMIF(CLASS!$N64:$S64,BF$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BG$2),SUMIF(CLASS!$N64:$S64,BG$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BH$2),SUMIF(CLASS!$N64:$S64,BH$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BI$2),SUMIF(CLASS!$N64:$S64,BI$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BJ$2),SUMIF(CLASS!$N64:$S64,BJ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BK$2),SUMIF(CLASS!$N64:$S64,BK$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BL$2),SUMIF(CLASS!$N64:$S64,BL$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BM$2),SUMIF(CLASS!$N64:$S64,BM$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BN$2),SUMIF(CLASS!$N64:$S64,BN$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BO$2),SUMIF(CLASS!$N64:$S64,BO$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BP$2),SUMIF(CLASS!$N64:$S64,BP$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BQ$2),SUMIF(CLASS!$N64:$S64,BQ$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BR$2),SUMIF(CLASS!$N64:$S64,BR$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BS$2),SUMIF(CLASS!$N64:$S64,BS$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BT$2),SUMIF(CLASS!$N64:$S64,BT$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BU$2),SUMIF(CLASS!$N64:$S64,BU$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BV$2),SUMIF(CLASS!$N64:$S64,BV$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BW$2),SUMIF(CLASS!$N64:$S64,BW$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BX$2),SUMIF(CLASS!$N64:$S64,BX$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BY$2),SUMIF(CLASS!$N64:$S64,BY$3,CLASS!$E64:$J64))","v":0},{"$f":"IF(CLASS!$L64<>0,FUNCALLOCD!$C64*INDEX(INDIRECT(ACCOUNTS!$R64),2,BZ$2),SUMIF(CLASS!$N64:$S64,BZ$3,CLASS!$E64:$J64))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A65","v":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,J$2),SUMIF(CLASS!$N65:$S65,J$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,K$2),SUMIF(CLASS!$N65:$S65,K$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,L$2),SUMIF(CLASS!$N65:$S65,L$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,M$2),SUMIF(CLASS!$N65:$S65,M$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,N$2),SUMIF(CLASS!$N65:$S65,N$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,O$2),SUMIF(CLASS!$N65:$S65,O$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,P$2),SUMIF(CLASS!$N65:$S65,P$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,Q$2),SUMIF(CLASS!$N65:$S65,Q$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,R$2),SUMIF(CLASS!$N65:$S65,R$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,S$2),SUMIF(CLASS!$N65:$S65,S$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,T$2),SUMIF(CLASS!$N65:$S65,T$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,U$2),SUMIF(CLASS!$N65:$S65,U$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,V$2),SUMIF(CLASS!$N65:$S65,V$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,W$2),SUMIF(CLASS!$N65:$S65,W$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,X$2),SUMIF(CLASS!$N65:$S65,X$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,Y$2),SUMIF(CLASS!$N65:$S65,Y$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,Z$2),SUMIF(CLASS!$N65:$S65,Z$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AA$2),SUMIF(CLASS!$N65:$S65,AA$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AB$2),SUMIF(CLASS!$N65:$S65,AB$3,CLASS!$E65:$J65))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AG$2),SUMIF(CLASS!$N65:$S65,AG$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AH$2),SUMIF(CLASS!$N65:$S65,AH$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AI$2),SUMIF(CLASS!$N65:$S65,AI$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AJ$2),SUMIF(CLASS!$N65:$S65,AJ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AK$2),SUMIF(CLASS!$N65:$S65,AK$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AL$2),SUMIF(CLASS!$N65:$S65,AL$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AM$2),SUMIF(CLASS!$N65:$S65,AM$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AN$2),SUMIF(CLASS!$N65:$S65,AN$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AO$2),SUMIF(CLASS!$N65:$S65,AO$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AP$2),SUMIF(CLASS!$N65:$S65,AP$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AQ$2),SUMIF(CLASS!$N65:$S65,AQ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AR$2),SUMIF(CLASS!$N65:$S65,AR$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AS$2),SUMIF(CLASS!$N65:$S65,AS$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AT$2),SUMIF(CLASS!$N65:$S65,AT$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AU$2),SUMIF(CLASS!$N65:$S65,AU$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AV$2),SUMIF(CLASS!$N65:$S65,AV$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AW$2),SUMIF(CLASS!$N65:$S65,AW$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AX$2),SUMIF(CLASS!$N65:$S65,AX$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AY$2),SUMIF(CLASS!$N65:$S65,AY$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,AZ$2),SUMIF(CLASS!$N65:$S65,AZ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BA$2),SUMIF(CLASS!$N65:$S65,BA$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BB$2),SUMIF(CLASS!$N65:$S65,BB$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BC$2),SUMIF(CLASS!$N65:$S65,BC$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BD$2),SUMIF(CLASS!$N65:$S65,BD$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BE$2),SUMIF(CLASS!$N65:$S65,BE$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BF$2),SUMIF(CLASS!$N65:$S65,BF$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BG$2),SUMIF(CLASS!$N65:$S65,BG$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BH$2),SUMIF(CLASS!$N65:$S65,BH$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BI$2),SUMIF(CLASS!$N65:$S65,BI$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BJ$2),SUMIF(CLASS!$N65:$S65,BJ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BK$2),SUMIF(CLASS!$N65:$S65,BK$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BL$2),SUMIF(CLASS!$N65:$S65,BL$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BM$2),SUMIF(CLASS!$N65:$S65,BM$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BN$2),SUMIF(CLASS!$N65:$S65,BN$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BO$2),SUMIF(CLASS!$N65:$S65,BO$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BP$2),SUMIF(CLASS!$N65:$S65,BP$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BQ$2),SUMIF(CLASS!$N65:$S65,BQ$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BR$2),SUMIF(CLASS!$N65:$S65,BR$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BS$2),SUMIF(CLASS!$N65:$S65,BS$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BT$2),SUMIF(CLASS!$N65:$S65,BT$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BU$2),SUMIF(CLASS!$N65:$S65,BU$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BV$2),SUMIF(CLASS!$N65:$S65,BV$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BW$2),SUMIF(CLASS!$N65:$S65,BW$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BX$2),SUMIF(CLASS!$N65:$S65,BX$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BY$2),SUMIF(CLASS!$N65:$S65,BY$3,CLASS!$E65:$J65))","v":0},{"$f":"IF(CLASS!$L65<>0,FUNCALLOCD!$C65*INDEX(INDIRECT(ACCOUNTS!$R65),2,BZ$2),SUMIF(CLASS!$N65:$S65,BZ$3,CLASS!$E65:$J65))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A66","v":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,J$2),SUMIF(CLASS!$N66:$S66,J$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,K$2),SUMIF(CLASS!$N66:$S66,K$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,L$2),SUMIF(CLASS!$N66:$S66,L$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,M$2),SUMIF(CLASS!$N66:$S66,M$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,N$2),SUMIF(CLASS!$N66:$S66,N$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,O$2),SUMIF(CLASS!$N66:$S66,O$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,P$2),SUMIF(CLASS!$N66:$S66,P$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,Q$2),SUMIF(CLASS!$N66:$S66,Q$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,R$2),SUMIF(CLASS!$N66:$S66,R$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,S$2),SUMIF(CLASS!$N66:$S66,S$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,T$2),SUMIF(CLASS!$N66:$S66,T$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,U$2),SUMIF(CLASS!$N66:$S66,U$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,V$2),SUMIF(CLASS!$N66:$S66,V$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,W$2),SUMIF(CLASS!$N66:$S66,W$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,X$2),SUMIF(CLASS!$N66:$S66,X$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,Y$2),SUMIF(CLASS!$N66:$S66,Y$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,Z$2),SUMIF(CLASS!$N66:$S66,Z$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AA$2),SUMIF(CLASS!$N66:$S66,AA$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AB$2),SUMIF(CLASS!$N66:$S66,AB$3,CLASS!$E66:$J66))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AG$2),SUMIF(CLASS!$N66:$S66,AG$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AH$2),SUMIF(CLASS!$N66:$S66,AH$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AI$2),SUMIF(CLASS!$N66:$S66,AI$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AJ$2),SUMIF(CLASS!$N66:$S66,AJ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AK$2),SUMIF(CLASS!$N66:$S66,AK$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AL$2),SUMIF(CLASS!$N66:$S66,AL$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AM$2),SUMIF(CLASS!$N66:$S66,AM$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AN$2),SUMIF(CLASS!$N66:$S66,AN$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AO$2),SUMIF(CLASS!$N66:$S66,AO$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AP$2),SUMIF(CLASS!$N66:$S66,AP$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AQ$2),SUMIF(CLASS!$N66:$S66,AQ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AR$2),SUMIF(CLASS!$N66:$S66,AR$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AS$2),SUMIF(CLASS!$N66:$S66,AS$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AT$2),SUMIF(CLASS!$N66:$S66,AT$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AU$2),SUMIF(CLASS!$N66:$S66,AU$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AV$2),SUMIF(CLASS!$N66:$S66,AV$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AW$2),SUMIF(CLASS!$N66:$S66,AW$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AX$2),SUMIF(CLASS!$N66:$S66,AX$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AY$2),SUMIF(CLASS!$N66:$S66,AY$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,AZ$2),SUMIF(CLASS!$N66:$S66,AZ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BA$2),SUMIF(CLASS!$N66:$S66,BA$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BB$2),SUMIF(CLASS!$N66:$S66,BB$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BC$2),SUMIF(CLASS!$N66:$S66,BC$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BD$2),SUMIF(CLASS!$N66:$S66,BD$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BE$2),SUMIF(CLASS!$N66:$S66,BE$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BF$2),SUMIF(CLASS!$N66:$S66,BF$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BG$2),SUMIF(CLASS!$N66:$S66,BG$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BH$2),SUMIF(CLASS!$N66:$S66,BH$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BI$2),SUMIF(CLASS!$N66:$S66,BI$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BJ$2),SUMIF(CLASS!$N66:$S66,BJ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BK$2),SUMIF(CLASS!$N66:$S66,BK$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BL$2),SUMIF(CLASS!$N66:$S66,BL$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BM$2),SUMIF(CLASS!$N66:$S66,BM$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BN$2),SUMIF(CLASS!$N66:$S66,BN$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BO$2),SUMIF(CLASS!$N66:$S66,BO$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BP$2),SUMIF(CLASS!$N66:$S66,BP$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BQ$2),SUMIF(CLASS!$N66:$S66,BQ$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BR$2),SUMIF(CLASS!$N66:$S66,BR$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BS$2),SUMIF(CLASS!$N66:$S66,BS$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BT$2),SUMIF(CLASS!$N66:$S66,BT$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BU$2),SUMIF(CLASS!$N66:$S66,BU$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BV$2),SUMIF(CLASS!$N66:$S66,BV$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BW$2),SUMIF(CLASS!$N66:$S66,BW$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BX$2),SUMIF(CLASS!$N66:$S66,BX$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BY$2),SUMIF(CLASS!$N66:$S66,BY$3,CLASS!$E66:$J66))","v":0},{"$f":"IF(CLASS!$L66<>0,FUNCALLOCD!$C66*INDEX(INDIRECT(ACCOUNTS!$R66),2,BZ$2),SUMIF(CLASS!$N66:$S66,BZ$3,CLASS!$E66:$J66))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A67","v":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,J$2),SUMIF(CLASS!$N67:$S67,J$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,K$2),SUMIF(CLASS!$N67:$S67,K$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,L$2),SUMIF(CLASS!$N67:$S67,L$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,M$2),SUMIF(CLASS!$N67:$S67,M$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,N$2),SUMIF(CLASS!$N67:$S67,N$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,O$2),SUMIF(CLASS!$N67:$S67,O$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,P$2),SUMIF(CLASS!$N67:$S67,P$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,Q$2),SUMIF(CLASS!$N67:$S67,Q$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,R$2),SUMIF(CLASS!$N67:$S67,R$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,S$2),SUMIF(CLASS!$N67:$S67,S$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,T$2),SUMIF(CLASS!$N67:$S67,T$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,U$2),SUMIF(CLASS!$N67:$S67,U$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,V$2),SUMIF(CLASS!$N67:$S67,V$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,W$2),SUMIF(CLASS!$N67:$S67,W$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,X$2),SUMIF(CLASS!$N67:$S67,X$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,Y$2),SUMIF(CLASS!$N67:$S67,Y$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,Z$2),SUMIF(CLASS!$N67:$S67,Z$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AA$2),SUMIF(CLASS!$N67:$S67,AA$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AB$2),SUMIF(CLASS!$N67:$S67,AB$3,CLASS!$E67:$J67))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AG$2),SUMIF(CLASS!$N67:$S67,AG$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AH$2),SUMIF(CLASS!$N67:$S67,AH$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AI$2),SUMIF(CLASS!$N67:$S67,AI$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AJ$2),SUMIF(CLASS!$N67:$S67,AJ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AK$2),SUMIF(CLASS!$N67:$S67,AK$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AL$2),SUMIF(CLASS!$N67:$S67,AL$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AM$2),SUMIF(CLASS!$N67:$S67,AM$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AN$2),SUMIF(CLASS!$N67:$S67,AN$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AO$2),SUMIF(CLASS!$N67:$S67,AO$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AP$2),SUMIF(CLASS!$N67:$S67,AP$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AQ$2),SUMIF(CLASS!$N67:$S67,AQ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AR$2),SUMIF(CLASS!$N67:$S67,AR$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AS$2),SUMIF(CLASS!$N67:$S67,AS$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AT$2),SUMIF(CLASS!$N67:$S67,AT$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AU$2),SUMIF(CLASS!$N67:$S67,AU$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AV$2),SUMIF(CLASS!$N67:$S67,AV$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AW$2),SUMIF(CLASS!$N67:$S67,AW$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AX$2),SUMIF(CLASS!$N67:$S67,AX$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AY$2),SUMIF(CLASS!$N67:$S67,AY$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,AZ$2),SUMIF(CLASS!$N67:$S67,AZ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BA$2),SUMIF(CLASS!$N67:$S67,BA$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BB$2),SUMIF(CLASS!$N67:$S67,BB$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BC$2),SUMIF(CLASS!$N67:$S67,BC$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BD$2),SUMIF(CLASS!$N67:$S67,BD$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BE$2),SUMIF(CLASS!$N67:$S67,BE$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BF$2),SUMIF(CLASS!$N67:$S67,BF$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BG$2),SUMIF(CLASS!$N67:$S67,BG$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BH$2),SUMIF(CLASS!$N67:$S67,BH$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BI$2),SUMIF(CLASS!$N67:$S67,BI$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BJ$2),SUMIF(CLASS!$N67:$S67,BJ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BK$2),SUMIF(CLASS!$N67:$S67,BK$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BL$2),SUMIF(CLASS!$N67:$S67,BL$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BM$2),SUMIF(CLASS!$N67:$S67,BM$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BN$2),SUMIF(CLASS!$N67:$S67,BN$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BO$2),SUMIF(CLASS!$N67:$S67,BO$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BP$2),SUMIF(CLASS!$N67:$S67,BP$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BQ$2),SUMIF(CLASS!$N67:$S67,BQ$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BR$2),SUMIF(CLASS!$N67:$S67,BR$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BS$2),SUMIF(CLASS!$N67:$S67,BS$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BT$2),SUMIF(CLASS!$N67:$S67,BT$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BU$2),SUMIF(CLASS!$N67:$S67,BU$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BV$2),SUMIF(CLASS!$N67:$S67,BV$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BW$2),SUMIF(CLASS!$N67:$S67,BW$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BX$2),SUMIF(CLASS!$N67:$S67,BX$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BY$2),SUMIF(CLASS!$N67:$S67,BY$3,CLASS!$E67:$J67))","v":0},{"$f":"IF(CLASS!$L67<>0,FUNCALLOCD!$C67*INDEX(INDIRECT(ACCOUNTS!$R67),2,BZ$2),SUMIF(CLASS!$N67:$S67,BZ$3,CLASS!$E67:$J67))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A68","v":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,J$2),SUMIF(CLASS!$N68:$S68,J$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,K$2),SUMIF(CLASS!$N68:$S68,K$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,L$2),SUMIF(CLASS!$N68:$S68,L$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,M$2),SUMIF(CLASS!$N68:$S68,M$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,N$2),SUMIF(CLASS!$N68:$S68,N$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,O$2),SUMIF(CLASS!$N68:$S68,O$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,P$2),SUMIF(CLASS!$N68:$S68,P$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,Q$2),SUMIF(CLASS!$N68:$S68,Q$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,R$2),SUMIF(CLASS!$N68:$S68,R$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,S$2),SUMIF(CLASS!$N68:$S68,S$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,T$2),SUMIF(CLASS!$N68:$S68,T$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,U$2),SUMIF(CLASS!$N68:$S68,U$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,V$2),SUMIF(CLASS!$N68:$S68,V$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,W$2),SUMIF(CLASS!$N68:$S68,W$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,X$2),SUMIF(CLASS!$N68:$S68,X$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,Y$2),SUMIF(CLASS!$N68:$S68,Y$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,Z$2),SUMIF(CLASS!$N68:$S68,Z$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AA$2),SUMIF(CLASS!$N68:$S68,AA$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AB$2),SUMIF(CLASS!$N68:$S68,AB$3,CLASS!$E68:$J68))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AG$2),SUMIF(CLASS!$N68:$S68,AG$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AH$2),SUMIF(CLASS!$N68:$S68,AH$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AI$2),SUMIF(CLASS!$N68:$S68,AI$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AJ$2),SUMIF(CLASS!$N68:$S68,AJ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AK$2),SUMIF(CLASS!$N68:$S68,AK$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AL$2),SUMIF(CLASS!$N68:$S68,AL$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AM$2),SUMIF(CLASS!$N68:$S68,AM$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AN$2),SUMIF(CLASS!$N68:$S68,AN$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AO$2),SUMIF(CLASS!$N68:$S68,AO$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AP$2),SUMIF(CLASS!$N68:$S68,AP$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AQ$2),SUMIF(CLASS!$N68:$S68,AQ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AR$2),SUMIF(CLASS!$N68:$S68,AR$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AS$2),SUMIF(CLASS!$N68:$S68,AS$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AT$2),SUMIF(CLASS!$N68:$S68,AT$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AU$2),SUMIF(CLASS!$N68:$S68,AU$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AV$2),SUMIF(CLASS!$N68:$S68,AV$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AW$2),SUMIF(CLASS!$N68:$S68,AW$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AX$2),SUMIF(CLASS!$N68:$S68,AX$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AY$2),SUMIF(CLASS!$N68:$S68,AY$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,AZ$2),SUMIF(CLASS!$N68:$S68,AZ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BA$2),SUMIF(CLASS!$N68:$S68,BA$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BB$2),SUMIF(CLASS!$N68:$S68,BB$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BC$2),SUMIF(CLASS!$N68:$S68,BC$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BD$2),SUMIF(CLASS!$N68:$S68,BD$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BE$2),SUMIF(CLASS!$N68:$S68,BE$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BF$2),SUMIF(CLASS!$N68:$S68,BF$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BG$2),SUMIF(CLASS!$N68:$S68,BG$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BH$2),SUMIF(CLASS!$N68:$S68,BH$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BI$2),SUMIF(CLASS!$N68:$S68,BI$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BJ$2),SUMIF(CLASS!$N68:$S68,BJ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BK$2),SUMIF(CLASS!$N68:$S68,BK$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BL$2),SUMIF(CLASS!$N68:$S68,BL$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BM$2),SUMIF(CLASS!$N68:$S68,BM$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BN$2),SUMIF(CLASS!$N68:$S68,BN$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BO$2),SUMIF(CLASS!$N68:$S68,BO$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BP$2),SUMIF(CLASS!$N68:$S68,BP$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BQ$2),SUMIF(CLASS!$N68:$S68,BQ$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BR$2),SUMIF(CLASS!$N68:$S68,BR$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BS$2),SUMIF(CLASS!$N68:$S68,BS$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BT$2),SUMIF(CLASS!$N68:$S68,BT$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BU$2),SUMIF(CLASS!$N68:$S68,BU$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BV$2),SUMIF(CLASS!$N68:$S68,BV$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BW$2),SUMIF(CLASS!$N68:$S68,BW$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BX$2),SUMIF(CLASS!$N68:$S68,BX$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BY$2),SUMIF(CLASS!$N68:$S68,BY$3,CLASS!$E68:$J68))","v":0},{"$f":"IF(CLASS!$L68<>0,FUNCALLOCD!$C68*INDEX(INDIRECT(ACCOUNTS!$R68),2,BZ$2),SUMIF(CLASS!$N68:$S68,BZ$3,CLASS!$E68:$J68))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A69","v":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,J$2),SUMIF(CLASS!$N69:$S69,J$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,K$2),SUMIF(CLASS!$N69:$S69,K$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,L$2),SUMIF(CLASS!$N69:$S69,L$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,M$2),SUMIF(CLASS!$N69:$S69,M$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,N$2),SUMIF(CLASS!$N69:$S69,N$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,O$2),SUMIF(CLASS!$N69:$S69,O$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,P$2),SUMIF(CLASS!$N69:$S69,P$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,Q$2),SUMIF(CLASS!$N69:$S69,Q$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,R$2),SUMIF(CLASS!$N69:$S69,R$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,S$2),SUMIF(CLASS!$N69:$S69,S$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,T$2),SUMIF(CLASS!$N69:$S69,T$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,U$2),SUMIF(CLASS!$N69:$S69,U$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,V$2),SUMIF(CLASS!$N69:$S69,V$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,W$2),SUMIF(CLASS!$N69:$S69,W$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,X$2),SUMIF(CLASS!$N69:$S69,X$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,Y$2),SUMIF(CLASS!$N69:$S69,Y$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,Z$2),SUMIF(CLASS!$N69:$S69,Z$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AA$2),SUMIF(CLASS!$N69:$S69,AA$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AB$2),SUMIF(CLASS!$N69:$S69,AB$3,CLASS!$E69:$J69))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AG$2),SUMIF(CLASS!$N69:$S69,AG$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AH$2),SUMIF(CLASS!$N69:$S69,AH$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AI$2),SUMIF(CLASS!$N69:$S69,AI$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AJ$2),SUMIF(CLASS!$N69:$S69,AJ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AK$2),SUMIF(CLASS!$N69:$S69,AK$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AL$2),SUMIF(CLASS!$N69:$S69,AL$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AM$2),SUMIF(CLASS!$N69:$S69,AM$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AN$2),SUMIF(CLASS!$N69:$S69,AN$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AO$2),SUMIF(CLASS!$N69:$S69,AO$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AP$2),SUMIF(CLASS!$N69:$S69,AP$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AQ$2),SUMIF(CLASS!$N69:$S69,AQ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AR$2),SUMIF(CLASS!$N69:$S69,AR$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AS$2),SUMIF(CLASS!$N69:$S69,AS$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AT$2),SUMIF(CLASS!$N69:$S69,AT$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AU$2),SUMIF(CLASS!$N69:$S69,AU$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AV$2),SUMIF(CLASS!$N69:$S69,AV$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AW$2),SUMIF(CLASS!$N69:$S69,AW$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AX$2),SUMIF(CLASS!$N69:$S69,AX$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AY$2),SUMIF(CLASS!$N69:$S69,AY$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,AZ$2),SUMIF(CLASS!$N69:$S69,AZ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BA$2),SUMIF(CLASS!$N69:$S69,BA$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BB$2),SUMIF(CLASS!$N69:$S69,BB$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BC$2),SUMIF(CLASS!$N69:$S69,BC$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BD$2),SUMIF(CLASS!$N69:$S69,BD$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BE$2),SUMIF(CLASS!$N69:$S69,BE$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BF$2),SUMIF(CLASS!$N69:$S69,BF$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BG$2),SUMIF(CLASS!$N69:$S69,BG$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BH$2),SUMIF(CLASS!$N69:$S69,BH$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BI$2),SUMIF(CLASS!$N69:$S69,BI$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BJ$2),SUMIF(CLASS!$N69:$S69,BJ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BK$2),SUMIF(CLASS!$N69:$S69,BK$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BL$2),SUMIF(CLASS!$N69:$S69,BL$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BM$2),SUMIF(CLASS!$N69:$S69,BM$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BN$2),SUMIF(CLASS!$N69:$S69,BN$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BO$2),SUMIF(CLASS!$N69:$S69,BO$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BP$2),SUMIF(CLASS!$N69:$S69,BP$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BQ$2),SUMIF(CLASS!$N69:$S69,BQ$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BR$2),SUMIF(CLASS!$N69:$S69,BR$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BS$2),SUMIF(CLASS!$N69:$S69,BS$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BT$2),SUMIF(CLASS!$N69:$S69,BT$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BU$2),SUMIF(CLASS!$N69:$S69,BU$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BV$2),SUMIF(CLASS!$N69:$S69,BV$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BW$2),SUMIF(CLASS!$N69:$S69,BW$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BX$2),SUMIF(CLASS!$N69:$S69,BX$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BY$2),SUMIF(CLASS!$N69:$S69,BY$3,CLASS!$E69:$J69))","v":0},{"$f":"IF(CLASS!$L69<>0,FUNCALLOCD!$C69*INDEX(INDIRECT(ACCOUNTS!$R69),2,BZ$2),SUMIF(CLASS!$N69:$S69,BZ$3,CLASS!$E69:$J69))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,J$2),SUMIF(CLASS!$N70:$S70,J$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,K$2),SUMIF(CLASS!$N70:$S70,K$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,L$2),SUMIF(CLASS!$N70:$S70,L$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,M$2),SUMIF(CLASS!$N70:$S70,M$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,N$2),SUMIF(CLASS!$N70:$S70,N$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,O$2),SUMIF(CLASS!$N70:$S70,O$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,P$2),SUMIF(CLASS!$N70:$S70,P$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,Q$2),SUMIF(CLASS!$N70:$S70,Q$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,R$2),SUMIF(CLASS!$N70:$S70,R$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,S$2),SUMIF(CLASS!$N70:$S70,S$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,T$2),SUMIF(CLASS!$N70:$S70,T$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,U$2),SUMIF(CLASS!$N70:$S70,U$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,V$2),SUMIF(CLASS!$N70:$S70,V$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,W$2),SUMIF(CLASS!$N70:$S70,W$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,X$2),SUMIF(CLASS!$N70:$S70,X$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,Y$2),SUMIF(CLASS!$N70:$S70,Y$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,Z$2),SUMIF(CLASS!$N70:$S70,Z$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AA$2),SUMIF(CLASS!$N70:$S70,AA$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AB$2),SUMIF(CLASS!$N70:$S70,AB$3,CLASS!$E70:$J70))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AG$2),SUMIF(CLASS!$N70:$S70,AG$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AH$2),SUMIF(CLASS!$N70:$S70,AH$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AI$2),SUMIF(CLASS!$N70:$S70,AI$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AJ$2),SUMIF(CLASS!$N70:$S70,AJ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AK$2),SUMIF(CLASS!$N70:$S70,AK$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AL$2),SUMIF(CLASS!$N70:$S70,AL$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AM$2),SUMIF(CLASS!$N70:$S70,AM$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AN$2),SUMIF(CLASS!$N70:$S70,AN$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AO$2),SUMIF(CLASS!$N70:$S70,AO$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AP$2),SUMIF(CLASS!$N70:$S70,AP$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AQ$2),SUMIF(CLASS!$N70:$S70,AQ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AR$2),SUMIF(CLASS!$N70:$S70,AR$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AS$2),SUMIF(CLASS!$N70:$S70,AS$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AT$2),SUMIF(CLASS!$N70:$S70,AT$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AU$2),SUMIF(CLASS!$N70:$S70,AU$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AV$2),SUMIF(CLASS!$N70:$S70,AV$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AW$2),SUMIF(CLASS!$N70:$S70,AW$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AX$2),SUMIF(CLASS!$N70:$S70,AX$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AY$2),SUMIF(CLASS!$N70:$S70,AY$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,AZ$2),SUMIF(CLASS!$N70:$S70,AZ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BA$2),SUMIF(CLASS!$N70:$S70,BA$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BB$2),SUMIF(CLASS!$N70:$S70,BB$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BC$2),SUMIF(CLASS!$N70:$S70,BC$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BD$2),SUMIF(CLASS!$N70:$S70,BD$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BE$2),SUMIF(CLASS!$N70:$S70,BE$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BF$2),SUMIF(CLASS!$N70:$S70,BF$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BG$2),SUMIF(CLASS!$N70:$S70,BG$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BH$2),SUMIF(CLASS!$N70:$S70,BH$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BI$2),SUMIF(CLASS!$N70:$S70,BI$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BJ$2),SUMIF(CLASS!$N70:$S70,BJ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BK$2),SUMIF(CLASS!$N70:$S70,BK$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BL$2),SUMIF(CLASS!$N70:$S70,BL$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BM$2),SUMIF(CLASS!$N70:$S70,BM$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BN$2),SUMIF(CLASS!$N70:$S70,BN$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BO$2),SUMIF(CLASS!$N70:$S70,BO$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BP$2),SUMIF(CLASS!$N70:$S70,BP$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BQ$2),SUMIF(CLASS!$N70:$S70,BQ$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BR$2),SUMIF(CLASS!$N70:$S70,BR$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BS$2),SUMIF(CLASS!$N70:$S70,BS$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BT$2),SUMIF(CLASS!$N70:$S70,BT$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BU$2),SUMIF(CLASS!$N70:$S70,BU$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BV$2),SUMIF(CLASS!$N70:$S70,BV$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BW$2),SUMIF(CLASS!$N70:$S70,BW$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BX$2),SUMIF(CLASS!$N70:$S70,BX$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BY$2),SUMIF(CLASS!$N70:$S70,BY$3,CLASS!$E70:$J70))","v":0},{"$f":"IF(CLASS!$L70<>0,FUNCALLOCD!$C70*INDEX(INDIRECT(ACCOUNTS!$R70),2,BZ$2),SUMIF(CLASS!$N70:$S70,BZ$3,CLASS!$E70:$J70))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,J$2),SUMIF(CLASS!$N71:$S71,J$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,K$2),SUMIF(CLASS!$N71:$S71,K$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,L$2),SUMIF(CLASS!$N71:$S71,L$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,M$2),SUMIF(CLASS!$N71:$S71,M$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,N$2),SUMIF(CLASS!$N71:$S71,N$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,O$2),SUMIF(CLASS!$N71:$S71,O$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,P$2),SUMIF(CLASS!$N71:$S71,P$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,Q$2),SUMIF(CLASS!$N71:$S71,Q$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,R$2),SUMIF(CLASS!$N71:$S71,R$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,S$2),SUMIF(CLASS!$N71:$S71,S$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,T$2),SUMIF(CLASS!$N71:$S71,T$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,U$2),SUMIF(CLASS!$N71:$S71,U$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,V$2),SUMIF(CLASS!$N71:$S71,V$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,W$2),SUMIF(CLASS!$N71:$S71,W$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,X$2),SUMIF(CLASS!$N71:$S71,X$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,Y$2),SUMIF(CLASS!$N71:$S71,Y$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,Z$2),SUMIF(CLASS!$N71:$S71,Z$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AA$2),SUMIF(CLASS!$N71:$S71,AA$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AB$2),SUMIF(CLASS!$N71:$S71,AB$3,CLASS!$E71:$J71))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AG$2),SUMIF(CLASS!$N71:$S71,AG$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AH$2),SUMIF(CLASS!$N71:$S71,AH$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AI$2),SUMIF(CLASS!$N71:$S71,AI$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AJ$2),SUMIF(CLASS!$N71:$S71,AJ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AK$2),SUMIF(CLASS!$N71:$S71,AK$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AL$2),SUMIF(CLASS!$N71:$S71,AL$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AM$2),SUMIF(CLASS!$N71:$S71,AM$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AN$2),SUMIF(CLASS!$N71:$S71,AN$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AO$2),SUMIF(CLASS!$N71:$S71,AO$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AP$2),SUMIF(CLASS!$N71:$S71,AP$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AQ$2),SUMIF(CLASS!$N71:$S71,AQ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AR$2),SUMIF(CLASS!$N71:$S71,AR$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AS$2),SUMIF(CLASS!$N71:$S71,AS$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AT$2),SUMIF(CLASS!$N71:$S71,AT$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AU$2),SUMIF(CLASS!$N71:$S71,AU$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AV$2),SUMIF(CLASS!$N71:$S71,AV$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AW$2),SUMIF(CLASS!$N71:$S71,AW$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AX$2),SUMIF(CLASS!$N71:$S71,AX$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AY$2),SUMIF(CLASS!$N71:$S71,AY$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,AZ$2),SUMIF(CLASS!$N71:$S71,AZ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BA$2),SUMIF(CLASS!$N71:$S71,BA$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BB$2),SUMIF(CLASS!$N71:$S71,BB$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BC$2),SUMIF(CLASS!$N71:$S71,BC$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BD$2),SUMIF(CLASS!$N71:$S71,BD$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BE$2),SUMIF(CLASS!$N71:$S71,BE$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BF$2),SUMIF(CLASS!$N71:$S71,BF$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BG$2),SUMIF(CLASS!$N71:$S71,BG$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BH$2),SUMIF(CLASS!$N71:$S71,BH$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BI$2),SUMIF(CLASS!$N71:$S71,BI$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BJ$2),SUMIF(CLASS!$N71:$S71,BJ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BK$2),SUMIF(CLASS!$N71:$S71,BK$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BL$2),SUMIF(CLASS!$N71:$S71,BL$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BM$2),SUMIF(CLASS!$N71:$S71,BM$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BN$2),SUMIF(CLASS!$N71:$S71,BN$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BO$2),SUMIF(CLASS!$N71:$S71,BO$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BP$2),SUMIF(CLASS!$N71:$S71,BP$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BQ$2),SUMIF(CLASS!$N71:$S71,BQ$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BR$2),SUMIF(CLASS!$N71:$S71,BR$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BS$2),SUMIF(CLASS!$N71:$S71,BS$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BT$2),SUMIF(CLASS!$N71:$S71,BT$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BU$2),SUMIF(CLASS!$N71:$S71,BU$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BV$2),SUMIF(CLASS!$N71:$S71,BV$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BW$2),SUMIF(CLASS!$N71:$S71,BW$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BX$2),SUMIF(CLASS!$N71:$S71,BX$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BY$2),SUMIF(CLASS!$N71:$S71,BY$3,CLASS!$E71:$J71))","v":0},{"$f":"IF(CLASS!$L71<>0,FUNCALLOCD!$C71*INDEX(INDIRECT(ACCOUNTS!$R71),2,BZ$2),SUMIF(CLASS!$N71:$S71,BZ$3,CLASS!$E71:$J71))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"SUM(C42:C71)","v":4089276603.8939037},null,null,null,null,null,null,{"$f":"SUM(J42:J71)","v":3584294.5099956198},47903705.490004383,598299.79449141794,7504700.2055085823,31963716.521255195,440323283.4787448,853455120.20675564,67731.491325862909,28065841.163902614,1723960470.5191648,173605063.30048591,318350548.27234882,7577844.9767851122,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG42:AG71)","v":0},0,0,40889975.452172115,148141818.81021541,206004867.61000001,57279322.090746596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ42:BQ71)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC42:CC71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK42:CK71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS42:CS71)","v":3636960619.9307694},0,452315983.96313411,0,0,0,4089276603.8939037,null,{"$f":"SUM(DA42:DA71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI42:DI71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ42:DQ71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY42:DY71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG42:EG71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO42:EO71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW42:EW71)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE42:FE71)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B74","v":"General Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},null,null,null,null,null,null,{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,J$2),SUMIF(CLASS!$N75:$S75,J$3,CLASS!$E75:$J75))","v":11814.151146295442},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,K$2),SUMIF(CLASS!$N75:$S75,K$3,CLASS!$E75:$J75))","v":157894.84249920803},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,L$2),SUMIF(CLASS!$N75:$S75,L$3,CLASS!$E75:$J75))","v":1972.0489438597363},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,M$2),SUMIF(CLASS!$N75:$S75,M$3,CLASS!$E75:$J75))","v":24736.154433811076},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,N$2),SUMIF(CLASS!$N75:$S75,N$3,CLASS!$E75:$J75))","v":105355.23158779467},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,O$2),SUMIF(CLASS!$N75:$S75,O$3,CLASS!$E75:$J75))","v":1451344.4165215492},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,P$2),SUMIF(CLASS!$N75:$S75,P$3,CLASS!$E75:$J75))","v":2813063.4239413203},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,Q$2),SUMIF(CLASS!$N75:$S75,Q$3,CLASS!$E75:$J75))","v":223.24897512083092},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,R$2),SUMIF(CLASS!$N75:$S75,R$3,CLASS!$E75:$J75))","v":92507.49028395857},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,S$2),SUMIF(CLASS!$N75:$S75,S$3,CLASS!$E75:$J75))","v":5682325.9115995215},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,T$2),SUMIF(CLASS!$N75:$S75,T$3,CLASS!$E75:$J75))","v":572217.6154538804},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,U$2),SUMIF(CLASS!$N75:$S75,U$3,CLASS!$E75:$J75))","v":1049311.5128533754},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,V$2),SUMIF(CLASS!$N75:$S75,V$3,CLASS!$E75:$J75))","v":24977.246057563611},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,W$2),SUMIF(CLASS!$N75:$S75,W$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,X$2),SUMIF(CLASS!$N75:$S75,X$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,Y$2),SUMIF(CLASS!$N75:$S75,Y$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,Z$2),SUMIF(CLASS!$N75:$S75,Z$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AA$2),SUMIF(CLASS!$N75:$S75,AA$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AB$2),SUMIF(CLASS!$N75:$S75,AB$3,CLASS!$E75:$J75))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AG$2),SUMIF(CLASS!$N75:$S75,AG$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AH$2),SUMIF(CLASS!$N75:$S75,AH$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AI$2),SUMIF(CLASS!$N75:$S75,AI$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AJ$2),SUMIF(CLASS!$N75:$S75,AJ$3,CLASS!$E75:$J75))","v":134776.96908362085},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AK$2),SUMIF(CLASS!$N75:$S75,AK$3,CLASS!$E75:$J75))","v":488288.51357784681},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AL$2),SUMIF(CLASS!$N75:$S75,AL$3,CLASS!$E75:$J75))","v":679010.23089201911},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AM$2),SUMIF(CLASS!$N75:$S75,AM$3,CLASS!$E75:$J75))","v":355744.99203269486},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AN$2),SUMIF(CLASS!$N75:$S75,AN$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AO$2),SUMIF(CLASS!$N75:$S75,AO$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AP$2),SUMIF(CLASS!$N75:$S75,AP$3,CLASS!$E75:$J75))","v":801557.52591999935},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AQ$2),SUMIF(CLASS!$N75:$S75,AQ$3,CLASS!$E75:$J75))","v":1665185.1051735699},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AR$2),SUMIF(CLASS!$N75:$S75,AR$3,CLASS!$E75:$J75))","v":1195445.1388148805},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AS$2),SUMIF(CLASS!$N75:$S75,AS$3,CLASS!$E75:$J75))","v":457965.49587131455},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AT$2),SUMIF(CLASS!$N75:$S75,AT$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AU$2),SUMIF(CLASS!$N75:$S75,AU$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AV$2),SUMIF(CLASS!$N75:$S75,AV$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AW$2),SUMIF(CLASS!$N75:$S75,AW$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AX$2),SUMIF(CLASS!$N75:$S75,AX$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AY$2),SUMIF(CLASS!$N75:$S75,AY$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,AZ$2),SUMIF(CLASS!$N75:$S75,AZ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BA$2),SUMIF(CLASS!$N75:$S75,BA$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BB$2),SUMIF(CLASS!$N75:$S75,BB$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BC$2),SUMIF(CLASS!$N75:$S75,BC$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BD$2),SUMIF(CLASS!$N75:$S75,BD$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BE$2),SUMIF(CLASS!$N75:$S75,BE$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BF$2),SUMIF(CLASS!$N75:$S75,BF$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BG$2),SUMIF(CLASS!$N75:$S75,BG$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BH$2),SUMIF(CLASS!$N75:$S75,BH$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BI$2),SUMIF(CLASS!$N75:$S75,BI$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BJ$2),SUMIF(CLASS!$N75:$S75,BJ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BK$2),SUMIF(CLASS!$N75:$S75,BK$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BL$2),SUMIF(CLASS!$N75:$S75,BL$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BM$2),SUMIF(CLASS!$N75:$S75,BM$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BN$2),SUMIF(CLASS!$N75:$S75,BN$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BO$2),SUMIF(CLASS!$N75:$S75,BO$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BP$2),SUMIF(CLASS!$N75:$S75,BP$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BQ$2),SUMIF(CLASS!$N75:$S75,BQ$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BR$2),SUMIF(CLASS!$N75:$S75,BR$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BS$2),SUMIF(CLASS!$N75:$S75,BS$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BT$2),SUMIF(CLASS!$N75:$S75,BT$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BU$2),SUMIF(CLASS!$N75:$S75,BU$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BV$2),SUMIF(CLASS!$N75:$S75,BV$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BW$2),SUMIF(CLASS!$N75:$S75,BW$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BX$2),SUMIF(CLASS!$N75:$S75,BX$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BY$2),SUMIF(CLASS!$N75:$S75,BY$3,CLASS!$E75:$J75))","v":0},{"$f":"IF(CLASS!$L75<>0,FUNCALLOCD!$C75*INDEX(INDIRECT(ACCOUNTS!$R75),2,BZ$2),SUMIF(CLASS!$N75:$S75,BZ$3,CLASS!$E75:$J75))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E75:$BL75)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CC75:CH75)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E75:$BL75)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CK75:CP75)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E75:$BL75)","v":11987743.294297259},0,5777973.9713659463,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E75:$BA75)","v":0},0,0,{"$f":"SUM(CS75:CX75)","v":17765717.265663207},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DA75:DF75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DI75:DN75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DQ75:DV75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(DY75:ED75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EG75:EL75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EO75:ET75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(EW75:FB75)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E75:$BA75)","v":0},0,0,0,0,0,{"$f":"SUM(FE75:FJ75)","v":0},-18273506]
[{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},null,null,null,null,null,null,{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,J$2),SUMIF(CLASS!$N76:$S76,J$3,CLASS!$E76:$J76))","v":66367.255134854087},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,K$2),SUMIF(CLASS!$N76:$S76,K$3,CLASS!$E76:$J76))","v":886991.1318096224},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,L$2),SUMIF(CLASS!$N76:$S76,L$3,CLASS!$E76:$J76))","v":11078.195443317862},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,M$2),SUMIF(CLASS!$N76:$S76,M$3,CLASS!$E76:$J76))","v":138957.98792778014},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,N$2),SUMIF(CLASS!$N76:$S76,N$3,CLASS!$E76:$J76))","v":591844.25931196322},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,O$2),SUMIF(CLASS!$N76:$S76,O$3,CLASS!$E76:$J76))","v":8153082.1797582265},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,P$2),SUMIF(CLASS!$N76:$S76,P$3,CLASS!$E76:$J76))","v":15802684.057058282},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,Q$2),SUMIF(CLASS!$N76:$S76,Q$3,CLASS!$E76:$J76))","v":1254.1249478668519},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,R$2),SUMIF(CLASS!$N76:$S76,R$3,CLASS!$E76:$J76))","v":519670.70113925746},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,S$2),SUMIF(CLASS!$N76:$S76,S$3,CLASS!$E76:$J76))","v":31921072.353367619},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,T$2),SUMIF(CLASS!$N76:$S76,T$3,CLASS!$E76:$J76))","v":3214493.5346788568},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,U$2),SUMIF(CLASS!$N76:$S76,U$3,CLASS!$E76:$J76))","v":5894619.4294557208},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,V$2),SUMIF(CLASS!$N76:$S76,V$3,CLASS!$E76:$J76))","v":140312.34585890223},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,W$2),SUMIF(CLASS!$N76:$S76,W$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,X$2),SUMIF(CLASS!$N76:$S76,X$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,Y$2),SUMIF(CLASS!$N76:$S76,Y$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,Z$2),SUMIF(CLASS!$N76:$S76,Z$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AA$2),SUMIF(CLASS!$N76:$S76,AA$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AB$2),SUMIF(CLASS!$N76:$S76,AB$3,CLASS!$E76:$J76))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AG$2),SUMIF(CLASS!$N76:$S76,AG$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AH$2),SUMIF(CLASS!$N76:$S76,AH$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AI$2),SUMIF(CLASS!$N76:$S76,AI$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AJ$2),SUMIF(CLASS!$N76:$S76,AJ$3,CLASS!$E76:$J76))","v":757124.01024087262},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AK$2),SUMIF(CLASS!$N76:$S76,AK$3,CLASS!$E76:$J76))","v":2743012.8460986614},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AL$2),SUMIF(CLASS!$N76:$S76,AL$3,CLASS!$E76:$J76))","v":3814412.4511998924},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AM$2),SUMIF(CLASS!$N76:$S76,AM$3,CLASS!$E76:$J76))","v":1998435.4658086302},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AN$2),SUMIF(CLASS!$N76:$S76,AN$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AO$2),SUMIF(CLASS!$N76:$S76,AO$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AP$2),SUMIF(CLASS!$N76:$S76,AP$3,CLASS!$E76:$J76))","v":4502834.9620087622},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AQ$2),SUMIF(CLASS!$N76:$S76,AQ$3,CLASS!$E76:$J76))","v":9354355.0741237048},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AR$2),SUMIF(CLASS!$N76:$S76,AR$3,CLASS!$E76:$J76))","v":6715540.6719446238},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AS$2),SUMIF(CLASS!$N76:$S76,AS$3,CLASS!$E76:$J76))","v":2572670.0573813217},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AT$2),SUMIF(CLASS!$N76:$S76,AT$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AU$2),SUMIF(CLASS!$N76:$S76,AU$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AV$2),SUMIF(CLASS!$N76:$S76,AV$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AW$2),SUMIF(CLASS!$N76:$S76,AW$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AX$2),SUMIF(CLASS!$N76:$S76,AX$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AY$2),SUMIF(CLASS!$N76:$S76,AY$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,AZ$2),SUMIF(CLASS!$N76:$S76,AZ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BA$2),SUMIF(CLASS!$N76:$S76,BA$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BB$2),SUMIF(CLASS!$N76:$S76,BB$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BC$2),SUMIF(CLASS!$N76:$S76,BC$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BD$2),SUMIF(CLASS!$N76:$S76,BD$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BE$2),SUMIF(CLASS!$N76:$S76,BE$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BF$2),SUMIF(CLASS!$N76:$S76,BF$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BG$2),SUMIF(CLASS!$N76:$S76,BG$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BH$2),SUMIF(CLASS!$N76:$S76,BH$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BI$2),SUMIF(CLASS!$N76:$S76,BI$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BJ$2),SUMIF(CLASS!$N76:$S76,BJ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BK$2),SUMIF(CLASS!$N76:$S76,BK$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BL$2),SUMIF(CLASS!$N76:$S76,BL$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BM$2),SUMIF(CLASS!$N76:$S76,BM$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BN$2),SUMIF(CLASS!$N76:$S76,BN$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BO$2),SUMIF(CLASS!$N76:$S76,BO$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BP$2),SUMIF(CLASS!$N76:$S76,BP$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BQ$2),SUMIF(CLASS!$N76:$S76,BQ$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BR$2),SUMIF(CLASS!$N76:$S76,BR$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BS$2),SUMIF(CLASS!$N76:$S76,BS$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BT$2),SUMIF(CLASS!$N76:$S76,BT$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BU$2),SUMIF(CLASS!$N76:$S76,BU$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BV$2),SUMIF(CLASS!$N76:$S76,BV$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BW$2),SUMIF(CLASS!$N76:$S76,BW$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BX$2),SUMIF(CLASS!$N76:$S76,BX$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BY$2),SUMIF(CLASS!$N76:$S76,BY$3,CLASS!$E76:$J76))","v":0},{"$f":"IF(CLASS!$L76<>0,FUNCALLOCD!$C76*INDEX(INDIRECT(ACCOUNTS!$R76),2,BZ$2),SUMIF(CLASS!$N76:$S76,BZ$3,CLASS!$E76:$J76))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,67342427.555892274,0,32458385.538806472,0,0,0,99800813.094698742,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK76,FC76,EU76,EM76,EE76,DW76,DO76,DG76,CY76,CQ76,CI76)-C76),1)","v":-102653370.7}]
[{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},null,null,null,null,null,null,{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,J$2),SUMIF(CLASS!$N77:$S77,J$3,CLASS!$E77:$J77))","v":35857.684431905967},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,K$2),SUMIF(CLASS!$N77:$S77,K$3,CLASS!$E77:$J77))","v":479234.04446517909},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,L$2),SUMIF(CLASS!$N77:$S77,L$3,CLASS!$E77:$J77))","v":5985.4582726723747},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,M$2),SUMIF(CLASS!$N77:$S77,M$3,CLASS!$E77:$J77))","v":75077.862875033505},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,N$2),SUMIF(CLASS!$N77:$S77,N$3,CLASS!$E77:$J77))","v":319768.60637254617},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,O$2),SUMIF(CLASS!$N77:$S77,O$3,CLASS!$E77:$J77))","v":4405043.5317104552},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,P$2),SUMIF(CLASS!$N77:$S77,P$3,CLASS!$E77:$J77))","v":8538060.7792760897},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,Q$2),SUMIF(CLASS!$N77:$S77,Q$3,CLASS!$E77:$J77))","v":677.59343862291496},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,R$2),SUMIF(CLASS!$N77:$S77,R$3,CLASS!$E77:$J77))","v":280773.82396025438},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,S$2),SUMIF(CLASS!$N77:$S77,S$3,CLASS!$E77:$J77))","v":17246693.973546244},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,T$2),SUMIF(CLASS!$N77:$S77,T$3,CLASS!$E77:$J77))","v":1736764.5315556088},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,U$2),SUMIF(CLASS!$N77:$S77,U$3,CLASS!$E77:$J77))","v":3184814.6034986619},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,V$2),SUMIF(CLASS!$N77:$S77,V$3,CLASS!$E77:$J77))","v":75809.611373646971},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,W$2),SUMIF(CLASS!$N77:$S77,W$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,X$2),SUMIF(CLASS!$N77:$S77,X$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,Y$2),SUMIF(CLASS!$N77:$S77,Y$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,Z$2),SUMIF(CLASS!$N77:$S77,Z$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AA$2),SUMIF(CLASS!$N77:$S77,AA$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AB$2),SUMIF(CLASS!$N77:$S77,AB$3,CLASS!$E77:$J77))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AG$2),SUMIF(CLASS!$N77:$S77,AG$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AH$2),SUMIF(CLASS!$N77:$S77,AH$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AI$2),SUMIF(CLASS!$N77:$S77,AI$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AJ$2),SUMIF(CLASS!$N77:$S77,AJ$3,CLASS!$E77:$J77))","v":409067.9022338934},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AK$2),SUMIF(CLASS!$N77:$S77,AK$3,CLASS!$E77:$J77))","v":1482027.3767268602},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AL$2),SUMIF(CLASS!$N77:$S77,AL$3,CLASS!$E77:$J77))","v":2060895.8090904683},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AM$2),SUMIF(CLASS!$N77:$S77,AM$3,CLASS!$E77:$J77))","v":1079738.3159042473},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AN$2),SUMIF(CLASS!$N77:$S77,AN$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AO$2),SUMIF(CLASS!$N77:$S77,AO$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AP$2),SUMIF(CLASS!$N77:$S77,AP$3,CLASS!$E77:$J77))","v":2432844.8538150992},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AQ$2),SUMIF(CLASS!$N77:$S77,AQ$3,CLASS!$E77:$J77))","v":5054081.4386607157},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AR$2),SUMIF(CLASS!$N77:$S77,AR$3,CLASS!$E77:$J77))","v":3628351.6278460217},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AS$2),SUMIF(CLASS!$N77:$S77,AS$3,CLASS!$E77:$J77))","v":1389992.5630123871},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AT$2),SUMIF(CLASS!$N77:$S77,AT$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AU$2),SUMIF(CLASS!$N77:$S77,AU$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AV$2),SUMIF(CLASS!$N77:$S77,AV$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AW$2),SUMIF(CLASS!$N77:$S77,AW$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AX$2),SUMIF(CLASS!$N77:$S77,AX$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AY$2),SUMIF(CLASS!$N77:$S77,AY$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,AZ$2),SUMIF(CLASS!$N77:$S77,AZ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BA$2),SUMIF(CLASS!$N77:$S77,BA$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BB$2),SUMIF(CLASS!$N77:$S77,BB$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BC$2),SUMIF(CLASS!$N77:$S77,BC$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BD$2),SUMIF(CLASS!$N77:$S77,BD$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BE$2),SUMIF(CLASS!$N77:$S77,BE$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BF$2),SUMIF(CLASS!$N77:$S77,BF$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BG$2),SUMIF(CLASS!$N77:$S77,BG$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BH$2),SUMIF(CLASS!$N77:$S77,BH$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BI$2),SUMIF(CLASS!$N77:$S77,BI$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BJ$2),SUMIF(CLASS!$N77:$S77,BJ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BK$2),SUMIF(CLASS!$N77:$S77,BK$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BL$2),SUMIF(CLASS!$N77:$S77,BL$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BM$2),SUMIF(CLASS!$N77:$S77,BM$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BN$2),SUMIF(CLASS!$N77:$S77,BN$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BO$2),SUMIF(CLASS!$N77:$S77,BO$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BP$2),SUMIF(CLASS!$N77:$S77,BP$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BQ$2),SUMIF(CLASS!$N77:$S77,BQ$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BR$2),SUMIF(CLASS!$N77:$S77,BR$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BS$2),SUMIF(CLASS!$N77:$S77,BS$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BT$2),SUMIF(CLASS!$N77:$S77,BT$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BU$2),SUMIF(CLASS!$N77:$S77,BU$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BV$2),SUMIF(CLASS!$N77:$S77,BV$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BW$2),SUMIF(CLASS!$N77:$S77,BW$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BX$2),SUMIF(CLASS!$N77:$S77,BX$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BY$2),SUMIF(CLASS!$N77:$S77,BY$3,CLASS!$E77:$J77))","v":0},{"$f":"IF(CLASS!$L77<>0,FUNCALLOCD!$C77*INDEX(INDIRECT(ACCOUNTS!$R77),2,BZ$2),SUMIF(CLASS!$N77:$S77,BZ$3,CLASS!$E77:$J77))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,36384562.104776919,0,17536999.887289692,0,0,0,53921561.992066607,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-55462775.5]
[{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},null,null,null,null,null,null,{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,J$2),SUMIF(CLASS!$N78:$S78,J$3,CLASS!$E78:$J78))","v":5061.2790031005288},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,K$2),SUMIF(CLASS!$N78:$S78,K$3,CLASS!$E78:$J78))","v":67643.442270475411},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,L$2),SUMIF(CLASS!$N78:$S78,L$3,CLASS!$E78:$J78))","v":844.84190095820986},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,M$2),SUMIF(CLASS!$N78:$S78,M$3,CLASS!$E78:$J78))","v":10597.170926881012},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,N$2),SUMIF(CLASS!$N78:$S78,N$3,CLASS!$E78:$J78))","v":45135.043127436547},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,O$2),SUMIF(CLASS!$N78:$S78,O$3,CLASS!$E78:$J78))","v":621767.82154264883},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,P$2),SUMIF(CLASS!$N78:$S78,P$3,CLASS!$E78:$J78))","v":1205139.3845971569},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,Q$2),SUMIF(CLASS!$N78:$S78,Q$3,CLASS!$E78:$J78))","v":95.641687350265869},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,R$2),SUMIF(CLASS!$N78:$S78,R$3,CLASS!$E78:$J78))","v":39630.965645004544},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,S$2),SUMIF(CLASS!$N78:$S78,S$3,CLASS!$E78:$J78))","v":2434354.9078573398},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,T$2),SUMIF(CLASS!$N78:$S78,T$3,CLASS!$E78:$J78))","v":245142.70779489077},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,U$2),SUMIF(CLASS!$N78:$S78,U$3,CLASS!$E78:$J78))","v":449533.63656446553},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,V$2),SUMIF(CLASS!$N78:$S78,V$3,CLASS!$E78:$J78))","v":10700.456550876497},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,W$2),SUMIF(CLASS!$N78:$S78,W$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,X$2),SUMIF(CLASS!$N78:$S78,X$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,Y$2),SUMIF(CLASS!$N78:$S78,Y$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,Z$2),SUMIF(CLASS!$N78:$S78,Z$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AA$2),SUMIF(CLASS!$N78:$S78,AA$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AB$2),SUMIF(CLASS!$N78:$S78,AB$3,CLASS!$E78:$J78))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AG$2),SUMIF(CLASS!$N78:$S78,AG$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AH$2),SUMIF(CLASS!$N78:$S78,AH$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AI$2),SUMIF(CLASS!$N78:$S78,AI$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AJ$2),SUMIF(CLASS!$N78:$S78,AJ$3,CLASS!$E78:$J78))","v":57739.556171021126},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AK$2),SUMIF(CLASS!$N78:$S78,AK$3,CLASS!$E78:$J78))","v":209186.79392396871},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AL$2),SUMIF(CLASS!$N78:$S78,AL$3,CLASS!$E78:$J78))","v":290893.53792310756},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AM$2),SUMIF(CLASS!$N78:$S78,AM$3,CLASS!$E78:$J78))","v":152404.06495034837},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AN$2),SUMIF(CLASS!$N78:$S78,AN$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AO$2),SUMIF(CLASS!$N78:$S78,AO$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AP$2),SUMIF(CLASS!$N78:$S78,AP$3,CLASS!$E78:$J78))","v":343393.80167725572},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AQ$2),SUMIF(CLASS!$N78:$S78,AQ$3,CLASS!$E78:$J78))","v":713378.92200012074},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AR$2),SUMIF(CLASS!$N78:$S78,AR$3,CLASS!$E78:$J78))","v":512138.47745122155},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AS$2),SUMIF(CLASS!$N78:$S78,AS$3,CLASS!$E78:$J78))","v":196196.16506470938},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AT$2),SUMIF(CLASS!$N78:$S78,AT$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AU$2),SUMIF(CLASS!$N78:$S78,AU$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AV$2),SUMIF(CLASS!$N78:$S78,AV$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AW$2),SUMIF(CLASS!$N78:$S78,AW$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AX$2),SUMIF(CLASS!$N78:$S78,AX$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AY$2),SUMIF(CLASS!$N78:$S78,AY$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,AZ$2),SUMIF(CLASS!$N78:$S78,AZ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BA$2),SUMIF(CLASS!$N78:$S78,BA$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BB$2),SUMIF(CLASS!$N78:$S78,BB$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BC$2),SUMIF(CLASS!$N78:$S78,BC$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BD$2),SUMIF(CLASS!$N78:$S78,BD$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BE$2),SUMIF(CLASS!$N78:$S78,BE$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BF$2),SUMIF(CLASS!$N78:$S78,BF$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BG$2),SUMIF(CLASS!$N78:$S78,BG$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BH$2),SUMIF(CLASS!$N78:$S78,BH$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BI$2),SUMIF(CLASS!$N78:$S78,BI$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BJ$2),SUMIF(CLASS!$N78:$S78,BJ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BK$2),SUMIF(CLASS!$N78:$S78,BK$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BL$2),SUMIF(CLASS!$N78:$S78,BL$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BM$2),SUMIF(CLASS!$N78:$S78,BM$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BN$2),SUMIF(CLASS!$N78:$S78,BN$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BO$2),SUMIF(CLASS!$N78:$S78,BO$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BP$2),SUMIF(CLASS!$N78:$S78,BP$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BQ$2),SUMIF(CLASS!$N78:$S78,BQ$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BR$2),SUMIF(CLASS!$N78:$S78,BR$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BS$2),SUMIF(CLASS!$N78:$S78,BS$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BT$2),SUMIF(CLASS!$N78:$S78,BT$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BU$2),SUMIF(CLASS!$N78:$S78,BU$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BV$2),SUMIF(CLASS!$N78:$S78,BV$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BW$2),SUMIF(CLASS!$N78:$S78,BW$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BX$2),SUMIF(CLASS!$N78:$S78,BX$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BY$2),SUMIF(CLASS!$N78:$S78,BY$3,CLASS!$E78:$J78))","v":0},{"$f":"IF(CLASS!$L78<>0,FUNCALLOCD!$C78*INDEX(INDIRECT(ACCOUNTS!$R78),2,BZ$2),SUMIF(CLASS!$N78:$S78,BZ$3,CLASS!$E78:$J78))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,5135647.2994685844,0,2475331.3191617532,0,0,0,7610978.6186303375,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-7828519.5]
[{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},null,null,null,null,null,null,{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,J$2),SUMIF(CLASS!$N79:$S79,J$3,CLASS!$E79:$J79))","v":85.21412731327527},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,K$2),SUMIF(CLASS!$N79:$S79,K$3,CLASS!$E79:$J79))","v":1138.8775244386559},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,L$2),SUMIF(CLASS!$N79:$S79,L$3,CLASS!$E79:$J79))","v":14.224164537015241},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,M$2),SUMIF(CLASS!$N79:$S79,M$3,CLASS!$E79:$J79))","v":178.41906600497313},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,N$2),SUMIF(CLASS!$N79:$S79,N$3,CLASS!$E79:$J79))","v":759.91529196383158},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,O$2),SUMIF(CLASS!$N79:$S79,O$3,CLASS!$E79:$J79))","v":10468.382057534387},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,P$2),SUMIF(CLASS!$N79:$S79,P$3,CLASS!$E79:$J79))","v":20290.306242037572},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,Q$2),SUMIF(CLASS!$N79:$S79,Q$3,CLASS!$E79:$J79))","v":1.610269443223608},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,R$2),SUMIF(CLASS!$N79:$S79,R$3,CLASS!$E79:$J79))","v":667.24599650654307},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,S$2),SUMIF(CLASS!$N79:$S79,S$3,CLASS!$E79:$J79))","v":40985.969933049266},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,T$2),SUMIF(CLASS!$N79:$S79,T$3,CLASS!$E79:$J79))","v":4127.3405198879418},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,U$2),SUMIF(CLASS!$N79:$S79,U$3,CLASS!$E79:$J79))","v":7568.5644901886335},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,V$2),SUMIF(CLASS!$N79:$S79,V$3,CLASS!$E79:$J79))","v":180.1580324415973},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,W$2),SUMIF(CLASS!$N79:$S79,W$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,X$2),SUMIF(CLASS!$N79:$S79,X$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,Y$2),SUMIF(CLASS!$N79:$S79,Y$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,Z$2),SUMIF(CLASS!$N79:$S79,Z$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AA$2),SUMIF(CLASS!$N79:$S79,AA$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AB$2),SUMIF(CLASS!$N79:$S79,AB$3,CLASS!$E79:$J79))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AG$2),SUMIF(CLASS!$N79:$S79,AG$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AH$2),SUMIF(CLASS!$N79:$S79,AH$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AI$2),SUMIF(CLASS!$N79:$S79,AI$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AJ$2),SUMIF(CLASS!$N79:$S79,AJ$3,CLASS!$E79:$J79))","v":972.13093519548784},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AK$2),SUMIF(CLASS!$N79:$S79,AK$3,CLASS!$E79:$J79))","v":3521.9694624171048},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AL$2),SUMIF(CLASS!$N79:$S79,AL$3,CLASS!$E79:$J79))","v":4897.6234979347182},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AM$2),SUMIF(CLASS!$N79:$S79,AM$3,CLASS!$E79:$J79))","v":1361.7763360257318},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AN$2),SUMIF(CLASS!$N79:$S79,AN$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AO$2),SUMIF(CLASS!$N79:$S79,AO$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AP$2),SUMIF(CLASS!$N79:$S79,AP$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AQ$2),SUMIF(CLASS!$N79:$S79,AQ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AR$2),SUMIF(CLASS!$N79:$S79,AR$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AS$2),SUMIF(CLASS!$N79:$S79,AS$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AT$2),SUMIF(CLASS!$N79:$S79,AT$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AU$2),SUMIF(CLASS!$N79:$S79,AU$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AV$2),SUMIF(CLASS!$N79:$S79,AV$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AW$2),SUMIF(CLASS!$N79:$S79,AW$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AX$2),SUMIF(CLASS!$N79:$S79,AX$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AY$2),SUMIF(CLASS!$N79:$S79,AY$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,AZ$2),SUMIF(CLASS!$N79:$S79,AZ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BA$2),SUMIF(CLASS!$N79:$S79,BA$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BB$2),SUMIF(CLASS!$N79:$S79,BB$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BC$2),SUMIF(CLASS!$N79:$S79,BC$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BD$2),SUMIF(CLASS!$N79:$S79,BD$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BE$2),SUMIF(CLASS!$N79:$S79,BE$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BF$2),SUMIF(CLASS!$N79:$S79,BF$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BG$2),SUMIF(CLASS!$N79:$S79,BG$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BH$2),SUMIF(CLASS!$N79:$S79,BH$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BI$2),SUMIF(CLASS!$N79:$S79,BI$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BJ$2),SUMIF(CLASS!$N79:$S79,BJ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BK$2),SUMIF(CLASS!$N79:$S79,BK$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BL$2),SUMIF(CLASS!$N79:$S79,BL$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BM$2),SUMIF(CLASS!$N79:$S79,BM$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BN$2),SUMIF(CLASS!$N79:$S79,BN$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BO$2),SUMIF(CLASS!$N79:$S79,BO$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BP$2),SUMIF(CLASS!$N79:$S79,BP$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BQ$2),SUMIF(CLASS!$N79:$S79,BQ$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BR$2),SUMIF(CLASS!$N79:$S79,BR$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BS$2),SUMIF(CLASS!$N79:$S79,BS$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BT$2),SUMIF(CLASS!$N79:$S79,BT$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BU$2),SUMIF(CLASS!$N79:$S79,BU$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BV$2),SUMIF(CLASS!$N79:$S79,BV$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BW$2),SUMIF(CLASS!$N79:$S79,BW$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BX$2),SUMIF(CLASS!$N79:$S79,BX$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BY$2),SUMIF(CLASS!$N79:$S79,BY$3,CLASS!$E79:$J79))","v":0},{"$f":"IF(CLASS!$L79<>0,FUNCALLOCD!$C79*INDEX(INDIRECT(ACCOUNTS!$R79),2,BZ$2),SUMIF(CLASS!$N79:$S79,BZ$3,CLASS!$E79:$J79))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,86466.227715346933,0,10753.500231573043,0,0,0,97219.727946919971,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-135337]
[{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},null,null,null,null,null,null,{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,J$2),SUMIF(CLASS!$N80:$S80,J$3,CLASS!$E80:$J80))","v":5331.145802269577},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,K$2),SUMIF(CLASS!$N80:$S80,K$3,CLASS!$E80:$J80))","v":71250.182629804898},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,L$2),SUMIF(CLASS!$N80:$S80,L$3,CLASS!$E80:$J80))","v":889.88877141838748},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,M$2),SUMIF(CLASS!$N80:$S80,M$3,CLASS!$E80:$J80))","v":11162.210830141186},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,N$2),SUMIF(CLASS!$N80:$S80,N$3,CLASS!$E80:$J80))","v":47541.638300651968},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,O$2),SUMIF(CLASS!$N80:$S80,O$3,CLASS!$E80:$J80))","v":654920.40841312893},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,P$2),SUMIF(CLASS!$N80:$S80,P$3,CLASS!$E80:$J80))","v":1269397.2743666319},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,Q$2),SUMIF(CLASS!$N80:$S80,Q$3,CLASS!$E80:$J80))","v":100.74129083320599},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,R$2),SUMIF(CLASS!$N80:$S80,R$3,CLASS!$E80:$J80))","v":41744.084056387139},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,S$2),SUMIF(CLASS!$N80:$S80,S$3,CLASS!$E80:$J80))","v":2564154.4242686019},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,T$2),SUMIF(CLASS!$N80:$S80,T$3,CLASS!$E80:$J80))","v":258213.68804547837},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,U$2),SUMIF(CLASS!$N80:$S80,U$3,CLASS!$E80:$J80))","v":473502.71701708593},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,V$2),SUMIF(CLASS!$N80:$S80,V$3,CLASS!$E80:$J80))","v":11271.003631419484},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,W$2),SUMIF(CLASS!$N80:$S80,W$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,X$2),SUMIF(CLASS!$N80:$S80,X$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,Y$2),SUMIF(CLASS!$N80:$S80,Y$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,Z$2),SUMIF(CLASS!$N80:$S80,Z$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AA$2),SUMIF(CLASS!$N80:$S80,AA$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AB$2),SUMIF(CLASS!$N80:$S80,AB$3,CLASS!$E80:$J80))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AG$2),SUMIF(CLASS!$N80:$S80,AG$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AH$2),SUMIF(CLASS!$N80:$S80,AH$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AI$2),SUMIF(CLASS!$N80:$S80,AI$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AJ$2),SUMIF(CLASS!$N80:$S80,AJ$3,CLASS!$E80:$J80))","v":60818.222492274996},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AK$2),SUMIF(CLASS!$N80:$S80,AK$3,CLASS!$E80:$J80))","v":220340.60909007871},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AL$2),SUMIF(CLASS!$N80:$S80,AL$3,CLASS!$E80:$J80))","v":306403.94703712378},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AM$2),SUMIF(CLASS!$N80:$S80,AM$3,CLASS!$E80:$J80))","v":85195.124638712776},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AN$2),SUMIF(CLASS!$N80:$S80,AN$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AO$2),SUMIF(CLASS!$N80:$S80,AO$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AP$2),SUMIF(CLASS!$N80:$S80,AP$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AQ$2),SUMIF(CLASS!$N80:$S80,AQ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AR$2),SUMIF(CLASS!$N80:$S80,AR$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AS$2),SUMIF(CLASS!$N80:$S80,AS$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AT$2),SUMIF(CLASS!$N80:$S80,AT$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AU$2),SUMIF(CLASS!$N80:$S80,AU$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AV$2),SUMIF(CLASS!$N80:$S80,AV$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AW$2),SUMIF(CLASS!$N80:$S80,AW$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AX$2),SUMIF(CLASS!$N80:$S80,AX$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AY$2),SUMIF(CLASS!$N80:$S80,AY$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,AZ$2),SUMIF(CLASS!$N80:$S80,AZ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BA$2),SUMIF(CLASS!$N80:$S80,BA$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BB$2),SUMIF(CLASS!$N80:$S80,BB$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BC$2),SUMIF(CLASS!$N80:$S80,BC$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BD$2),SUMIF(CLASS!$N80:$S80,BD$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BE$2),SUMIF(CLASS!$N80:$S80,BE$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BF$2),SUMIF(CLASS!$N80:$S80,BF$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BG$2),SUMIF(CLASS!$N80:$S80,BG$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BH$2),SUMIF(CLASS!$N80:$S80,BH$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BI$2),SUMIF(CLASS!$N80:$S80,BI$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BJ$2),SUMIF(CLASS!$N80:$S80,BJ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BK$2),SUMIF(CLASS!$N80:$S80,BK$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BL$2),SUMIF(CLASS!$N80:$S80,BL$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BM$2),SUMIF(CLASS!$N80:$S80,BM$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BN$2),SUMIF(CLASS!$N80:$S80,BN$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BO$2),SUMIF(CLASS!$N80:$S80,BO$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BP$2),SUMIF(CLASS!$N80:$S80,BP$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BQ$2),SUMIF(CLASS!$N80:$S80,BQ$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BR$2),SUMIF(CLASS!$N80:$S80,BR$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BS$2),SUMIF(CLASS!$N80:$S80,BS$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BT$2),SUMIF(CLASS!$N80:$S80,BT$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BU$2),SUMIF(CLASS!$N80:$S80,BU$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BV$2),SUMIF(CLASS!$N80:$S80,BV$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BW$2),SUMIF(CLASS!$N80:$S80,BW$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BX$2),SUMIF(CLASS!$N80:$S80,BX$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BY$2),SUMIF(CLASS!$N80:$S80,BY$3,CLASS!$E80:$J80))","v":0},{"$f":"IF(CLASS!$L80<>0,FUNCALLOCD!$C80*INDEX(INDIRECT(ACCOUNTS!$R80),2,BZ$2),SUMIF(CLASS!$N80:$S80,BZ$3,CLASS!$E80:$J80))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,5409479.4074238529,0,672757.90325819026,0,0,0,6082237.3106820434,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-8150541.2000000002]
[{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},null,null,null,null,null,null,{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,J$2),SUMIF(CLASS!$N81:$S81,J$3,CLASS!$E81:$J81))","v":2929.1230924269698},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,K$2),SUMIF(CLASS!$N81:$S81,K$3,CLASS!$E81:$J81))","v":39147.410898376191},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,L$2),SUMIF(CLASS!$N81:$S81,L$3,CLASS!$E81:$J81))","v":488.93687149643972},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,M$2),SUMIF(CLASS!$N81:$S81,M$3,CLASS!$E81:$J81))","v":6132.9197733038618},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,N$2),SUMIF(CLASS!$N81:$S81,N$3,CLASS!$E81:$J81))","v":26121.084615424767},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,O$2),SUMIF(CLASS!$N81:$S81,O$3,CLASS!$E81:$J81))","v":359836.80865901679},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,P$2),SUMIF(CLASS!$N81:$S81,P$3,CLASS!$E81:$J81))","v":697452.48164629703},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,Q$2),SUMIF(CLASS!$N81:$S81,Q$3,CLASS!$E81:$J81))","v":55.350885585388042},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,R$2),SUMIF(CLASS!$N81:$S81,R$3,CLASS!$E81:$J81))","v":22935.699963359046},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,S$2),SUMIF(CLASS!$N81:$S81,S$3,CLASS!$E81:$J81))","v":1408838.5902851273},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,T$2),SUMIF(CLASS!$N81:$S81,T$3,CLASS!$E81:$J81))","v":141871.87979603847},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,U$2),SUMIF(CLASS!$N81:$S81,U$3,CLASS!$E81:$J81))","v":260159.40928706311},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,V$2),SUMIF(CLASS!$N81:$S81,V$3,CLASS!$E81:$J81))","v":6192.6944480798575},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,W$2),SUMIF(CLASS!$N81:$S81,W$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,X$2),SUMIF(CLASS!$N81:$S81,X$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,Y$2),SUMIF(CLASS!$N81:$S81,Y$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,Z$2),SUMIF(CLASS!$N81:$S81,Z$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AA$2),SUMIF(CLASS!$N81:$S81,AA$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AB$2),SUMIF(CLASS!$N81:$S81,AB$3,CLASS!$E81:$J81))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AG$2),SUMIF(CLASS!$N81:$S81,AG$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AH$2),SUMIF(CLASS!$N81:$S81,AH$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AI$2),SUMIF(CLASS!$N81:$S81,AI$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AJ$2),SUMIF(CLASS!$N81:$S81,AJ$3,CLASS!$E81:$J81))","v":33415.717099060486},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AK$2),SUMIF(CLASS!$N81:$S81,AK$3,CLASS!$E81:$J81))","v":121063.0491498491},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AL$2),SUMIF(CLASS!$N81:$S81,AL$3,CLASS!$E81:$J81))","v":168349.33992897507},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AM$2),SUMIF(CLASS!$N81:$S81,AM$3,CLASS!$E81:$J81))","v":46809.263186013464},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AN$2),SUMIF(CLASS!$N81:$S81,AN$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AO$2),SUMIF(CLASS!$N81:$S81,AO$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AP$2),SUMIF(CLASS!$N81:$S81,AP$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AQ$2),SUMIF(CLASS!$N81:$S81,AQ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AR$2),SUMIF(CLASS!$N81:$S81,AR$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AS$2),SUMIF(CLASS!$N81:$S81,AS$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AT$2),SUMIF(CLASS!$N81:$S81,AT$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AU$2),SUMIF(CLASS!$N81:$S81,AU$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AV$2),SUMIF(CLASS!$N81:$S81,AV$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AW$2),SUMIF(CLASS!$N81:$S81,AW$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AX$2),SUMIF(CLASS!$N81:$S81,AX$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AY$2),SUMIF(CLASS!$N81:$S81,AY$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,AZ$2),SUMIF(CLASS!$N81:$S81,AZ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BA$2),SUMIF(CLASS!$N81:$S81,BA$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BB$2),SUMIF(CLASS!$N81:$S81,BB$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BC$2),SUMIF(CLASS!$N81:$S81,BC$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BD$2),SUMIF(CLASS!$N81:$S81,BD$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BE$2),SUMIF(CLASS!$N81:$S81,BE$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BF$2),SUMIF(CLASS!$N81:$S81,BF$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BG$2),SUMIF(CLASS!$N81:$S81,BG$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BH$2),SUMIF(CLASS!$N81:$S81,BH$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BI$2),SUMIF(CLASS!$N81:$S81,BI$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BJ$2),SUMIF(CLASS!$N81:$S81,BJ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BK$2),SUMIF(CLASS!$N81:$S81,BK$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BL$2),SUMIF(CLASS!$N81:$S81,BL$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BM$2),SUMIF(CLASS!$N81:$S81,BM$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BN$2),SUMIF(CLASS!$N81:$S81,BN$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BO$2),SUMIF(CLASS!$N81:$S81,BO$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BP$2),SUMIF(CLASS!$N81:$S81,BP$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BQ$2),SUMIF(CLASS!$N81:$S81,BQ$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BR$2),SUMIF(CLASS!$N81:$S81,BR$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BS$2),SUMIF(CLASS!$N81:$S81,BS$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BT$2),SUMIF(CLASS!$N81:$S81,BT$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BU$2),SUMIF(CLASS!$N81:$S81,BU$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BV$2),SUMIF(CLASS!$N81:$S81,BV$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BW$2),SUMIF(CLASS!$N81:$S81,BW$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BX$2),SUMIF(CLASS!$N81:$S81,BX$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BY$2),SUMIF(CLASS!$N81:$S81,BY$3,CLASS!$E81:$J81))","v":0},{"$f":"IF(CLASS!$L81<>0,FUNCALLOCD!$C81*INDEX(INDIRECT(ACCOUNTS!$R81),2,BZ$2),SUMIF(CLASS!$N81:$S81,BZ$3,CLASS!$E81:$J81))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2972162.3902215953,0,369637.36936389806,0,0,0,3341799.7595854932,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-4478200.2]
[{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},null,null,null,null,null,null,{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,J$2),SUMIF(CLASS!$N82:$S82,J$3,CLASS!$E82:$J82))","v":1987.9086808169354},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,K$2),SUMIF(CLASS!$N82:$S82,K$3,CLASS!$E82:$J82))","v":26568.18286592024},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,L$2),SUMIF(CLASS!$N82:$S82,L$3,CLASS!$E82:$J82))","v":331.82690537389232},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,M$2),SUMIF(CLASS!$N82:$S82,M$3,CLASS!$E82:$J82))","v":4162.2301526437286},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,N$2),SUMIF(CLASS!$N82:$S82,N$3,CLASS!$E82:$J82))","v":17727.60284250541},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,O$2),SUMIF(CLASS!$N82:$S82,O$3,CLASS!$E82:$J82))","v":244210.53436099555},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,P$2),SUMIF(CLASS!$N82:$S82,P$3,CLASS!$E82:$J82))","v":473340.24517665652},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,Q$2),SUMIF(CLASS!$N82:$S82,Q$3,CLASS!$E82:$J82))","v":37.564998968660184},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,R$2),SUMIF(CLASS!$N82:$S82,R$3,CLASS!$E82:$J82))","v":15565.777066745406},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,S$2),SUMIF(CLASS!$N82:$S82,S$3,CLASS!$E82:$J82))","v":956136.82836974354},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,T$2),SUMIF(CLASS!$N82:$S82,T$3,CLASS!$E82:$J82))","v":96284.22313132725},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,U$2),SUMIF(CLASS!$N82:$S82,U$3,CLASS!$E82:$J82))","v":176562.44951093776},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,V$2),SUMIF(CLASS!$N82:$S82,V$3,CLASS!$E82:$J82))","v":4202.7974456972124},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,W$2),SUMIF(CLASS!$N82:$S82,W$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,X$2),SUMIF(CLASS!$N82:$S82,X$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,Y$2),SUMIF(CLASS!$N82:$S82,Y$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,Z$2),SUMIF(CLASS!$N82:$S82,Z$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AA$2),SUMIF(CLASS!$N82:$S82,AA$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AB$2),SUMIF(CLASS!$N82:$S82,AB$3,CLASS!$E82:$J82))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AG$2),SUMIF(CLASS!$N82:$S82,AG$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AH$2),SUMIF(CLASS!$N82:$S82,AH$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AI$2),SUMIF(CLASS!$N82:$S82,AI$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AJ$2),SUMIF(CLASS!$N82:$S82,AJ$3,CLASS!$E82:$J82))","v":22678.252842527625},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AK$2),SUMIF(CLASS!$N82:$S82,AK$3,CLASS!$E82:$J82))","v":82161.888980823918},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AL$2),SUMIF(CLASS!$N82:$S82,AL$3,CLASS!$E82:$J82))","v":114253.68743288983},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AM$2),SUMIF(CLASS!$N82:$S82,AM$3,CLASS!$E82:$J82))","v":31768.054019546391},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AN$2),SUMIF(CLASS!$N82:$S82,AN$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AO$2),SUMIF(CLASS!$N82:$S82,AO$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AP$2),SUMIF(CLASS!$N82:$S82,AP$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AQ$2),SUMIF(CLASS!$N82:$S82,AQ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AR$2),SUMIF(CLASS!$N82:$S82,AR$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AS$2),SUMIF(CLASS!$N82:$S82,AS$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AT$2),SUMIF(CLASS!$N82:$S82,AT$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AU$2),SUMIF(CLASS!$N82:$S82,AU$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AV$2),SUMIF(CLASS!$N82:$S82,AV$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AW$2),SUMIF(CLASS!$N82:$S82,AW$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AX$2),SUMIF(CLASS!$N82:$S82,AX$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AY$2),SUMIF(CLASS!$N82:$S82,AY$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,AZ$2),SUMIF(CLASS!$N82:$S82,AZ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BA$2),SUMIF(CLASS!$N82:$S82,BA$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BB$2),SUMIF(CLASS!$N82:$S82,BB$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BC$2),SUMIF(CLASS!$N82:$S82,BC$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BD$2),SUMIF(CLASS!$N82:$S82,BD$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BE$2),SUMIF(CLASS!$N82:$S82,BE$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BF$2),SUMIF(CLASS!$N82:$S82,BF$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BG$2),SUMIF(CLASS!$N82:$S82,BG$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BH$2),SUMIF(CLASS!$N82:$S82,BH$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BI$2),SUMIF(CLASS!$N82:$S82,BI$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BJ$2),SUMIF(CLASS!$N82:$S82,BJ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BK$2),SUMIF(CLASS!$N82:$S82,BK$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BL$2),SUMIF(CLASS!$N82:$S82,BL$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BM$2),SUMIF(CLASS!$N82:$S82,BM$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BN$2),SUMIF(CLASS!$N82:$S82,BN$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BO$2),SUMIF(CLASS!$N82:$S82,BO$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BP$2),SUMIF(CLASS!$N82:$S82,BP$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BQ$2),SUMIF(CLASS!$N82:$S82,BQ$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BR$2),SUMIF(CLASS!$N82:$S82,BR$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BS$2),SUMIF(CLASS!$N82:$S82,BS$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BT$2),SUMIF(CLASS!$N82:$S82,BT$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BU$2),SUMIF(CLASS!$N82:$S82,BU$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BV$2),SUMIF(CLASS!$N82:$S82,BV$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BW$2),SUMIF(CLASS!$N82:$S82,BW$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BX$2),SUMIF(CLASS!$N82:$S82,BX$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BY$2),SUMIF(CLASS!$N82:$S82,BY$3,CLASS!$E82:$J82))","v":0},{"$f":"IF(CLASS!$L82<>0,FUNCALLOCD!$C82*INDEX(INDIRECT(ACCOUNTS!$R82),2,BZ$2),SUMIF(CLASS!$N82:$S82,BZ$3,CLASS!$E82:$J82))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2017118.1715083322,0,250861.88327578778,0,0,0,2267980.0547841201,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-3039221.2]
[{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},null,null,null,null,null,null,{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,J$2),SUMIF(CLASS!$N83:$S83,J$3,CLASS!$E83:$J83))","v":48169.074806749399},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,K$2),SUMIF(CLASS!$N83:$S83,K$3,CLASS!$E83:$J83))","v":643774.43506207084},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,L$2),SUMIF(CLASS!$N83:$S83,L$3,CLASS!$E83:$J83))","v":8040.5076863382856},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,M$2),SUMIF(CLASS!$N83:$S83,M$3,CLASS!$E83:$J83))","v":100855.12353777318},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,N$2),SUMIF(CLASS!$N83:$S83,N$3,CLASS!$E83:$J83))","v":429558.07563256129},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,O$2),SUMIF(CLASS!$N83:$S83,O$3,CLASS!$E83:$J83))","v":5917472.7751562726},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,P$2),SUMIF(CLASS!$N83:$S83,P$3,CLASS!$E83:$J83))","v":11469521.663132738},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,Q$2),SUMIF(CLASS!$N83:$S83,Q$3,CLASS!$E83:$J83))","v":910.23861553502059},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,R$2),SUMIF(CLASS!$N83:$S83,R$3,CLASS!$E83:$J83))","v":377174.81048732897},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,S$2),SUMIF(CLASS!$N83:$S83,S$3,CLASS!$E83:$J83))","v":23168180.136073142},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,T$2),SUMIF(CLASS!$N83:$S83,T$3,CLASS!$E83:$J83))","v":2333065.895570559},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,U$2),SUMIF(CLASS!$N83:$S83,U$3,CLASS!$E83:$J83))","v":4278290.0042773532},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,V$2),SUMIF(CLASS!$N83:$S83,V$3,CLASS!$E83:$J83))","v":101838.11083123252},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,W$2),SUMIF(CLASS!$N83:$S83,W$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,X$2),SUMIF(CLASS!$N83:$S83,X$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,Y$2),SUMIF(CLASS!$N83:$S83,Y$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,Z$2),SUMIF(CLASS!$N83:$S83,Z$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AA$2),SUMIF(CLASS!$N83:$S83,AA$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AB$2),SUMIF(CLASS!$N83:$S83,AB$3,CLASS!$E83:$J83))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AG$2),SUMIF(CLASS!$N83:$S83,AG$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AH$2),SUMIF(CLASS!$N83:$S83,AH$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AI$2),SUMIF(CLASS!$N83:$S83,AI$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AJ$2),SUMIF(CLASS!$N83:$S83,AJ$3,CLASS!$E83:$J83))","v":549517.42411485931},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AK$2),SUMIF(CLASS!$N83:$S83,AK$3,CLASS!$E83:$J83))","v":1990867.1936352409},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AL$2),SUMIF(CLASS!$N83:$S83,AL$3,CLASS!$E83:$J83))","v":2768484.5234642066},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AM$2),SUMIF(CLASS!$N83:$S83,AM$3,CLASS!$E83:$J83))","v":1450456.0607998183},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AN$2),SUMIF(CLASS!$N83:$S83,AN$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AO$2),SUMIF(CLASS!$N83:$S83,AO$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AP$2),SUMIF(CLASS!$N83:$S83,AP$3,CLASS!$E83:$J83))","v":3268138.6880732793},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AQ$2),SUMIF(CLASS!$N83:$S83,AQ$3,CLASS!$E83:$J83))","v":6789351.5924199168},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AR$2),SUMIF(CLASS!$N83:$S83,AR$3,CLASS!$E83:$J83))","v":4874111.1913906168},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AS$2),SUMIF(CLASS!$N83:$S83,AS$3,CLASS!$E83:$J83))","v":1867233.1136082262},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AT$2),SUMIF(CLASS!$N83:$S83,AT$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AU$2),SUMIF(CLASS!$N83:$S83,AU$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AV$2),SUMIF(CLASS!$N83:$S83,AV$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AW$2),SUMIF(CLASS!$N83:$S83,AW$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AX$2),SUMIF(CLASS!$N83:$S83,AX$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AY$2),SUMIF(CLASS!$N83:$S83,AY$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,AZ$2),SUMIF(CLASS!$N83:$S83,AZ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BA$2),SUMIF(CLASS!$N83:$S83,BA$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BB$2),SUMIF(CLASS!$N83:$S83,BB$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BC$2),SUMIF(CLASS!$N83:$S83,BC$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BD$2),SUMIF(CLASS!$N83:$S83,BD$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BE$2),SUMIF(CLASS!$N83:$S83,BE$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BF$2),SUMIF(CLASS!$N83:$S83,BF$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BG$2),SUMIF(CLASS!$N83:$S83,BG$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BH$2),SUMIF(CLASS!$N83:$S83,BH$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BI$2),SUMIF(CLASS!$N83:$S83,BI$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BJ$2),SUMIF(CLASS!$N83:$S83,BJ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BK$2),SUMIF(CLASS!$N83:$S83,BK$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BL$2),SUMIF(CLASS!$N83:$S83,BL$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BM$2),SUMIF(CLASS!$N83:$S83,BM$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BN$2),SUMIF(CLASS!$N83:$S83,BN$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BO$2),SUMIF(CLASS!$N83:$S83,BO$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BP$2),SUMIF(CLASS!$N83:$S83,BP$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BQ$2),SUMIF(CLASS!$N83:$S83,BQ$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BR$2),SUMIF(CLASS!$N83:$S83,BR$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BS$2),SUMIF(CLASS!$N83:$S83,BS$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BT$2),SUMIF(CLASS!$N83:$S83,BT$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BU$2),SUMIF(CLASS!$N83:$S83,BU$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BV$2),SUMIF(CLASS!$N83:$S83,BV$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BW$2),SUMIF(CLASS!$N83:$S83,BW$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BX$2),SUMIF(CLASS!$N83:$S83,BX$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BY$2),SUMIF(CLASS!$N83:$S83,BY$3,CLASS!$E83:$J83))","v":0},{"$f":"IF(CLASS!$L83<>0,FUNCALLOCD!$C83*INDEX(INDIRECT(ACCOUNTS!$R83),2,BZ$2),SUMIF(CLASS!$N83:$S83,BZ$3,CLASS!$E83:$J83))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,48876850.850869663,0,23558159.787506163,0,0,0,72435010.638375819,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-74505385]
[{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},null,null,null,null,null,null,{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,J$2),SUMIF(CLASS!$N84:$S84,J$3,CLASS!$E84:$J84))","v":320.36911673935282},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,K$2),SUMIF(CLASS!$N84:$S84,K$3,CLASS!$E84:$J84))","v":4281.6983296368526},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,L$2),SUMIF(CLASS!$N84:$S84,L$3,CLASS!$E84:$J84))","v":53.476849118290254},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,M$2),SUMIF(CLASS!$N84:$S84,M$3,CLASS!$E84:$J84))","v":670.78030823849963},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,N$2),SUMIF(CLASS!$N84:$S84,N$3,CLASS!$E84:$J84))","v":2856.9604425820739},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,O$2),SUMIF(CLASS!$N84:$S84,O$3,CLASS!$E84:$J84))","v":39356.69376901439},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,P$2),SUMIF(CLASS!$N84:$S84,P$3,CLASS!$E84:$J84))","v":76282.979056218945},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,Q$2),SUMIF(CLASS!$N84:$S84,Q$3,CLASS!$E84:$J84))","v":6.0539327867710151},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,R$2),SUMIF(CLASS!$N84:$S84,R$3,CLASS!$E84:$J84))","v":2508.5630433413903},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,S$2),SUMIF(CLASS!$N84:$S84,S$3,CLASS!$E84:$J84))","v":154089.93086186404},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,T$2),SUMIF(CLASS!$N84:$S84,T$3,CLASS!$E84:$J84))","v":15517.056602339317},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,U$2),SUMIF(CLASS!$N84:$S84,U$3,CLASS!$E84:$J84))","v":28454.604854338744},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,V$2),SUMIF(CLASS!$N84:$S84,V$3,CLASS!$E84:$J84))","v":677.31808734750268},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,W$2),SUMIF(CLASS!$N84:$S84,W$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,X$2),SUMIF(CLASS!$N84:$S84,X$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,Y$2),SUMIF(CLASS!$N84:$S84,Y$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,Z$2),SUMIF(CLASS!$N84:$S84,Z$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AA$2),SUMIF(CLASS!$N84:$S84,AA$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AB$2),SUMIF(CLASS!$N84:$S84,AB$3,CLASS!$E84:$J84))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AG$2),SUMIF(CLASS!$N84:$S84,AG$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AH$2),SUMIF(CLASS!$N84:$S84,AH$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AI$2),SUMIF(CLASS!$N84:$S84,AI$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AJ$2),SUMIF(CLASS!$N84:$S84,AJ$3,CLASS!$E84:$J84))","v":3654.8016025396882},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AK$2),SUMIF(CLASS!$N84:$S84,AK$3,CLASS!$E84:$J84))","v":13241.117188343975},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AL$2),SUMIF(CLASS!$N84:$S84,AL$3,CLASS!$E84:$J84))","v":18412.995164368807},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AM$2),SUMIF(CLASS!$N84:$S84,AM$3,CLASS!$E84:$J84))","v":9646.8808863766717},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AN$2),SUMIF(CLASS!$N84:$S84,AN$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AO$2),SUMIF(CLASS!$N84:$S84,AO$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AP$2),SUMIF(CLASS!$N84:$S84,AP$3,CLASS!$E84:$J84))","v":21736.159747312351},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AQ$2),SUMIF(CLASS!$N84:$S84,AQ$3,CLASS!$E84:$J84))","v":45155.498244938572},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AR$2),SUMIF(CLASS!$N84:$S84,AR$3,CLASS!$E84:$J84))","v":32417.369516435236},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AS$2),SUMIF(CLASS!$N84:$S84,AS$3,CLASS!$E84:$J84))","v":12418.835648247066},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AT$2),SUMIF(CLASS!$N84:$S84,AT$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AU$2),SUMIF(CLASS!$N84:$S84,AU$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AV$2),SUMIF(CLASS!$N84:$S84,AV$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AW$2),SUMIF(CLASS!$N84:$S84,AW$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AX$2),SUMIF(CLASS!$N84:$S84,AX$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AY$2),SUMIF(CLASS!$N84:$S84,AY$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,AZ$2),SUMIF(CLASS!$N84:$S84,AZ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BA$2),SUMIF(CLASS!$N84:$S84,BA$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BB$2),SUMIF(CLASS!$N84:$S84,BB$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BC$2),SUMIF(CLASS!$N84:$S84,BC$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BD$2),SUMIF(CLASS!$N84:$S84,BD$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BE$2),SUMIF(CLASS!$N84:$S84,BE$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BF$2),SUMIF(CLASS!$N84:$S84,BF$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BG$2),SUMIF(CLASS!$N84:$S84,BG$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BH$2),SUMIF(CLASS!$N84:$S84,BH$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BI$2),SUMIF(CLASS!$N84:$S84,BI$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BJ$2),SUMIF(CLASS!$N84:$S84,BJ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BK$2),SUMIF(CLASS!$N84:$S84,BK$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BL$2),SUMIF(CLASS!$N84:$S84,BL$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BM$2),SUMIF(CLASS!$N84:$S84,BM$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BN$2),SUMIF(CLASS!$N84:$S84,BN$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BO$2),SUMIF(CLASS!$N84:$S84,BO$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BP$2),SUMIF(CLASS!$N84:$S84,BP$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BQ$2),SUMIF(CLASS!$N84:$S84,BQ$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BR$2),SUMIF(CLASS!$N84:$S84,BR$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BS$2),SUMIF(CLASS!$N84:$S84,BS$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BT$2),SUMIF(CLASS!$N84:$S84,BT$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BU$2),SUMIF(CLASS!$N84:$S84,BU$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BV$2),SUMIF(CLASS!$N84:$S84,BV$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BW$2),SUMIF(CLASS!$N84:$S84,BW$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BX$2),SUMIF(CLASS!$N84:$S84,BX$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BY$2),SUMIF(CLASS!$N84:$S84,BY$3,CLASS!$E84:$J84))","v":0},{"$f":"IF(CLASS!$L84<>0,FUNCALLOCD!$C84*INDEX(INDIRECT(ACCOUNTS!$R84),2,BZ$2),SUMIF(CLASS!$N84:$S84,BZ$3,CLASS!$E84:$J84))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,325076.48525356612,0,156683.65799856238,0,0,0,481760.1432521285,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-495530.1]
[{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},null,null,null,null,null,null,{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,J$2),SUMIF(CLASS!$N85:$S85,J$3,CLASS!$E85:$J85))","v":409.89541980378175},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,K$2),SUMIF(CLASS!$N85:$S85,K$3,CLASS!$E85:$J85))","v":5478.207613025098},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,L$2),SUMIF(CLASS!$N85:$S85,L$3,CLASS!$E85:$J85))","v":68.420813286315521},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,M$2),SUMIF(CLASS!$N85:$S85,M$3,CLASS!$E85:$J85))","v":858.22809276970554},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,N$2),SUMIF(CLASS!$N85:$S85,N$3,CLASS!$E85:$J85))","v":3655.3304884494496},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,O$2),SUMIF(CLASS!$N85:$S85,O$3,CLASS!$E85:$J85))","v":50354.817838649156},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,P$2),SUMIF(CLASS!$N85:$S85,P$3,CLASS!$E85:$J85))","v":97600.055967851411},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,Q$2),SUMIF(CLASS!$N85:$S85,Q$3,CLASS!$E85:$J85))","v":7.7456883058933412},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,R$2),SUMIF(CLASS!$N85:$S85,R$3,CLASS!$E85:$J85))","v":3209.5743566669635},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,S$2),SUMIF(CLASS!$N85:$S85,S$3,CLASS!$E85:$J85))","v":197149.95484270118},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,T$2),SUMIF(CLASS!$N85:$S85,T$3,CLASS!$E85:$J85))","v":19853.257064442991},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,U$2),SUMIF(CLASS!$N85:$S85,U$3,CLASS!$E85:$J85))","v":36406.168986660072},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,V$2),SUMIF(CLASS!$N85:$S85,V$3,CLASS!$E85:$J85))","v":866.59283697396506},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,W$2),SUMIF(CLASS!$N85:$S85,W$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,X$2),SUMIF(CLASS!$N85:$S85,X$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,Y$2),SUMIF(CLASS!$N85:$S85,Y$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,Z$2),SUMIF(CLASS!$N85:$S85,Z$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AA$2),SUMIF(CLASS!$N85:$S85,AA$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AB$2),SUMIF(CLASS!$N85:$S85,AB$3,CLASS!$E85:$J85))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AG$2),SUMIF(CLASS!$N85:$S85,AG$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AH$2),SUMIF(CLASS!$N85:$S85,AH$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AI$2),SUMIF(CLASS!$N85:$S85,AI$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AJ$2),SUMIF(CLASS!$N85:$S85,AJ$3,CLASS!$E85:$J85))","v":4676.1262521797908},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AK$2),SUMIF(CLASS!$N85:$S85,AK$3,CLASS!$E85:$J85))","v":16941.312395610934},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AL$2),SUMIF(CLASS!$N85:$S85,AL$3,CLASS!$E85:$J85))","v":23558.458004815744},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AM$2),SUMIF(CLASS!$N85:$S85,AM$3,CLASS!$E85:$J85))","v":12342.676257198436},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AN$2),SUMIF(CLASS!$N85:$S85,AN$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AO$2),SUMIF(CLASS!$N85:$S85,AO$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AP$2),SUMIF(CLASS!$N85:$S85,AP$3,CLASS!$E85:$J85))","v":27810.272148658227},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AQ$2),SUMIF(CLASS!$N85:$S85,AQ$3,CLASS!$E85:$J85))","v":57774.082901432346},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AR$2),SUMIF(CLASS!$N85:$S85,AR$3,CLASS!$E85:$J85))","v":41476.317761565719},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AS$2),SUMIF(CLASS!$N85:$S85,AS$3,CLASS!$E85:$J85))","v":15889.246452097594},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AT$2),SUMIF(CLASS!$N85:$S85,AT$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AU$2),SUMIF(CLASS!$N85:$S85,AU$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AV$2),SUMIF(CLASS!$N85:$S85,AV$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AW$2),SUMIF(CLASS!$N85:$S85,AW$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AX$2),SUMIF(CLASS!$N85:$S85,AX$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AY$2),SUMIF(CLASS!$N85:$S85,AY$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,AZ$2),SUMIF(CLASS!$N85:$S85,AZ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BA$2),SUMIF(CLASS!$N85:$S85,BA$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BB$2),SUMIF(CLASS!$N85:$S85,BB$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BC$2),SUMIF(CLASS!$N85:$S85,BC$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BD$2),SUMIF(CLASS!$N85:$S85,BD$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BE$2),SUMIF(CLASS!$N85:$S85,BE$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BF$2),SUMIF(CLASS!$N85:$S85,BF$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BG$2),SUMIF(CLASS!$N85:$S85,BG$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BH$2),SUMIF(CLASS!$N85:$S85,BH$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BI$2),SUMIF(CLASS!$N85:$S85,BI$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BJ$2),SUMIF(CLASS!$N85:$S85,BJ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BK$2),SUMIF(CLASS!$N85:$S85,BK$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BL$2),SUMIF(CLASS!$N85:$S85,BL$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BM$2),SUMIF(CLASS!$N85:$S85,BM$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BN$2),SUMIF(CLASS!$N85:$S85,BN$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BO$2),SUMIF(CLASS!$N85:$S85,BO$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BP$2),SUMIF(CLASS!$N85:$S85,BP$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BQ$2),SUMIF(CLASS!$N85:$S85,BQ$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BR$2),SUMIF(CLASS!$N85:$S85,BR$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BS$2),SUMIF(CLASS!$N85:$S85,BS$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BT$2),SUMIF(CLASS!$N85:$S85,BT$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BU$2),SUMIF(CLASS!$N85:$S85,BU$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BV$2),SUMIF(CLASS!$N85:$S85,BV$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BW$2),SUMIF(CLASS!$N85:$S85,BW$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BX$2),SUMIF(CLASS!$N85:$S85,BX$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BY$2),SUMIF(CLASS!$N85:$S85,BY$3,CLASS!$E85:$J85))","v":0},{"$f":"IF(CLASS!$L85<>0,FUNCALLOCD!$C85*INDEX(INDIRECT(ACCOUNTS!$R85),2,BZ$2),SUMIF(CLASS!$N85:$S85,BZ$3,CLASS!$E85:$J85))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,415918.25000958599,0,200468.4921735588,0,0,0,616386.74218314479,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-634004.6]
[{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,J$2),SUMIF(CLASS!$N86:$S86,J$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,K$2),SUMIF(CLASS!$N86:$S86,K$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,L$2),SUMIF(CLASS!$N86:$S86,L$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,M$2),SUMIF(CLASS!$N86:$S86,M$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,N$2),SUMIF(CLASS!$N86:$S86,N$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,O$2),SUMIF(CLASS!$N86:$S86,O$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,P$2),SUMIF(CLASS!$N86:$S86,P$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,Q$2),SUMIF(CLASS!$N86:$S86,Q$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,R$2),SUMIF(CLASS!$N86:$S86,R$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,S$2),SUMIF(CLASS!$N86:$S86,S$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,T$2),SUMIF(CLASS!$N86:$S86,T$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,U$2),SUMIF(CLASS!$N86:$S86,U$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,V$2),SUMIF(CLASS!$N86:$S86,V$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,W$2),SUMIF(CLASS!$N86:$S86,W$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,X$2),SUMIF(CLASS!$N86:$S86,X$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,Y$2),SUMIF(CLASS!$N86:$S86,Y$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,Z$2),SUMIF(CLASS!$N86:$S86,Z$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AA$2),SUMIF(CLASS!$N86:$S86,AA$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AB$2),SUMIF(CLASS!$N86:$S86,AB$3,CLASS!$E86:$J86))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AG$2),SUMIF(CLASS!$N86:$S86,AG$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AH$2),SUMIF(CLASS!$N86:$S86,AH$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AI$2),SUMIF(CLASS!$N86:$S86,AI$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AJ$2),SUMIF(CLASS!$N86:$S86,AJ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AK$2),SUMIF(CLASS!$N86:$S86,AK$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AL$2),SUMIF(CLASS!$N86:$S86,AL$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AM$2),SUMIF(CLASS!$N86:$S86,AM$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AN$2),SUMIF(CLASS!$N86:$S86,AN$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AO$2),SUMIF(CLASS!$N86:$S86,AO$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AP$2),SUMIF(CLASS!$N86:$S86,AP$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AQ$2),SUMIF(CLASS!$N86:$S86,AQ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AR$2),SUMIF(CLASS!$N86:$S86,AR$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AS$2),SUMIF(CLASS!$N86:$S86,AS$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AT$2),SUMIF(CLASS!$N86:$S86,AT$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AU$2),SUMIF(CLASS!$N86:$S86,AU$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AV$2),SUMIF(CLASS!$N86:$S86,AV$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AW$2),SUMIF(CLASS!$N86:$S86,AW$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AX$2),SUMIF(CLASS!$N86:$S86,AX$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AY$2),SUMIF(CLASS!$N86:$S86,AY$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,AZ$2),SUMIF(CLASS!$N86:$S86,AZ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BA$2),SUMIF(CLASS!$N86:$S86,BA$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BB$2),SUMIF(CLASS!$N86:$S86,BB$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BC$2),SUMIF(CLASS!$N86:$S86,BC$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BD$2),SUMIF(CLASS!$N86:$S86,BD$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BE$2),SUMIF(CLASS!$N86:$S86,BE$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BF$2),SUMIF(CLASS!$N86:$S86,BF$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BG$2),SUMIF(CLASS!$N86:$S86,BG$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BH$2),SUMIF(CLASS!$N86:$S86,BH$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BI$2),SUMIF(CLASS!$N86:$S86,BI$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BJ$2),SUMIF(CLASS!$N86:$S86,BJ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BK$2),SUMIF(CLASS!$N86:$S86,BK$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BL$2),SUMIF(CLASS!$N86:$S86,BL$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BM$2),SUMIF(CLASS!$N86:$S86,BM$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BN$2),SUMIF(CLASS!$N86:$S86,BN$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BO$2),SUMIF(CLASS!$N86:$S86,BO$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BP$2),SUMIF(CLASS!$N86:$S86,BP$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BQ$2),SUMIF(CLASS!$N86:$S86,BQ$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BR$2),SUMIF(CLASS!$N86:$S86,BR$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BS$2),SUMIF(CLASS!$N86:$S86,BS$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BT$2),SUMIF(CLASS!$N86:$S86,BT$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BU$2),SUMIF(CLASS!$N86:$S86,BU$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BV$2),SUMIF(CLASS!$N86:$S86,BV$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BW$2),SUMIF(CLASS!$N86:$S86,BW$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BX$2),SUMIF(CLASS!$N86:$S86,BX$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BY$2),SUMIF(CLASS!$N86:$S86,BY$3,CLASS!$E86:$J86))","v":0},{"$f":"IF(CLASS!$L86<>0,FUNCALLOCD!$C86*INDEX(INDIRECT(ACCOUNTS!$R86),2,BZ$2),SUMIF(CLASS!$N86:$S86,BZ$3,CLASS!$E86:$J86))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,J$2),SUMIF(CLASS!$N87:$S87,J$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,K$2),SUMIF(CLASS!$N87:$S87,K$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,L$2),SUMIF(CLASS!$N87:$S87,L$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,M$2),SUMIF(CLASS!$N87:$S87,M$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,N$2),SUMIF(CLASS!$N87:$S87,N$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,O$2),SUMIF(CLASS!$N87:$S87,O$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,P$2),SUMIF(CLASS!$N87:$S87,P$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,Q$2),SUMIF(CLASS!$N87:$S87,Q$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,R$2),SUMIF(CLASS!$N87:$S87,R$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,S$2),SUMIF(CLASS!$N87:$S87,S$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,T$2),SUMIF(CLASS!$N87:$S87,T$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,U$2),SUMIF(CLASS!$N87:$S87,U$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,V$2),SUMIF(CLASS!$N87:$S87,V$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,W$2),SUMIF(CLASS!$N87:$S87,W$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,X$2),SUMIF(CLASS!$N87:$S87,X$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,Y$2),SUMIF(CLASS!$N87:$S87,Y$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,Z$2),SUMIF(CLASS!$N87:$S87,Z$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AA$2),SUMIF(CLASS!$N87:$S87,AA$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AB$2),SUMIF(CLASS!$N87:$S87,AB$3,CLASS!$E87:$J87))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AG$2),SUMIF(CLASS!$N87:$S87,AG$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AH$2),SUMIF(CLASS!$N87:$S87,AH$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AI$2),SUMIF(CLASS!$N87:$S87,AI$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AJ$2),SUMIF(CLASS!$N87:$S87,AJ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AK$2),SUMIF(CLASS!$N87:$S87,AK$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AL$2),SUMIF(CLASS!$N87:$S87,AL$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AM$2),SUMIF(CLASS!$N87:$S87,AM$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AN$2),SUMIF(CLASS!$N87:$S87,AN$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AO$2),SUMIF(CLASS!$N87:$S87,AO$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AP$2),SUMIF(CLASS!$N87:$S87,AP$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AQ$2),SUMIF(CLASS!$N87:$S87,AQ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AR$2),SUMIF(CLASS!$N87:$S87,AR$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AS$2),SUMIF(CLASS!$N87:$S87,AS$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AT$2),SUMIF(CLASS!$N87:$S87,AT$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AU$2),SUMIF(CLASS!$N87:$S87,AU$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AV$2),SUMIF(CLASS!$N87:$S87,AV$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AW$2),SUMIF(CLASS!$N87:$S87,AW$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AX$2),SUMIF(CLASS!$N87:$S87,AX$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AY$2),SUMIF(CLASS!$N87:$S87,AY$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,AZ$2),SUMIF(CLASS!$N87:$S87,AZ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BA$2),SUMIF(CLASS!$N87:$S87,BA$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BB$2),SUMIF(CLASS!$N87:$S87,BB$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BC$2),SUMIF(CLASS!$N87:$S87,BC$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BD$2),SUMIF(CLASS!$N87:$S87,BD$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BE$2),SUMIF(CLASS!$N87:$S87,BE$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BF$2),SUMIF(CLASS!$N87:$S87,BF$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BG$2),SUMIF(CLASS!$N87:$S87,BG$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BH$2),SUMIF(CLASS!$N87:$S87,BH$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BI$2),SUMIF(CLASS!$N87:$S87,BI$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BJ$2),SUMIF(CLASS!$N87:$S87,BJ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BK$2),SUMIF(CLASS!$N87:$S87,BK$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BL$2),SUMIF(CLASS!$N87:$S87,BL$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BM$2),SUMIF(CLASS!$N87:$S87,BM$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BN$2),SUMIF(CLASS!$N87:$S87,BN$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BO$2),SUMIF(CLASS!$N87:$S87,BO$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BP$2),SUMIF(CLASS!$N87:$S87,BP$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BQ$2),SUMIF(CLASS!$N87:$S87,BQ$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BR$2),SUMIF(CLASS!$N87:$S87,BR$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BS$2),SUMIF(CLASS!$N87:$S87,BS$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BT$2),SUMIF(CLASS!$N87:$S87,BT$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BU$2),SUMIF(CLASS!$N87:$S87,BU$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BV$2),SUMIF(CLASS!$N87:$S87,BV$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BW$2),SUMIF(CLASS!$N87:$S87,BW$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BX$2),SUMIF(CLASS!$N87:$S87,BX$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BY$2),SUMIF(CLASS!$N87:$S87,BY$3,CLASS!$E87:$J87))","v":0},{"$f":"IF(CLASS!$L87<>0,FUNCALLOCD!$C87*INDEX(INDIRECT(ACCOUNTS!$R87),2,BZ$2),SUMIF(CLASS!$N87:$S87,BZ$3,CLASS!$E87:$J87))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"SUM(C75:C87)","v":540077856.36380005},null,null,null,null,null,null,{"$f":"SUM(J75:J87)","v":178333.10076227528},2383402.4559677579,29767.826622376811,373389.0879243809,1590323.7480138794,21907858.369787496,42462832.650461279,3369.9147304190265,1396388.7359988105,85773982.981004953,8637551.7302133106,15839223.10079585,377028.3351541814,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG75:AG87)","v":0},0,0,2034441.1130680453,7370652.6702297013,10249572.603635801,5223902.6748196129,0,0,11398316.263390364,23679281.713524397,16999480.794725366,6512365.4770383034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ75:BQ87)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC75:CC87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK75:CK87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS75:CS87)","v":180953452.03743699},0,83468013.310431585,0,0,0,264421465.34786856,null,{"$f":"SUM(DA75:DA87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI75:DI87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ75:DQ87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY75:DY87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG75:EG87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO75:EO87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW75:EW87)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE75:FE87)","v":0},0,0,0,0,0,0,-275656391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},null,null,null,null,null,null,{"$f":"SUM(J88,J72,J39,J28,J13)","v":3906355.0083104945},52208008.950062051,652058.97343674093,8179021.8833588753,34835760.222497657,479887760.03091848,930140833.54215491,73817.385715172932,30587648.109639239,1878863915.7193828,189204041.85557351,346955378.57562983,8258738.9498027666,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG88,AG72,AG39,AG28,AG13)","v":0},0,0,44564072.497904457,161452842.18015277,224515073.76988599,66145635.293014444,0,0,17858675.474486552,37100269.708167635,26634478.613551512,10203456.277066261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR88,BR72,BR39,BR28,BR13)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC88,CC72,CC39,CC28,CC13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK88,CK72,CK39,CK28,CK13)","v":0},0,0,0,0,0,{"$f":"SUM(CQ88,CQ72,CQ39,CQ28,CQ13)","v":0},null,{"$f":"SUM(CS88,CS72,CS39,CS28,CS13)","v":3963753339.2064829},0,588474503.81422961,0,0,0,{"$f":"SUM(CY88,CY72,CY39,CY28,CY13)","v":4552227843.0207129},null,{"$f":"SUM(DA88,DA72,DA39,DA28,DA13)","v":0},0,0,0,0,0,{"$f":"SUM(DG88,DG72,DG39,DG28,DG13)","v":0},null,{"$f":"SUM(DI88,DI72,DI39,DI28,DI13)","v":0},0,0,0,0,0,{"$f":"SUM(DO88,DO72,DO39,DO28,DO13)","v":0},null,{"$f":"SUM(DQ88,DQ72,DQ39,DQ28,DQ13)","v":0},0,0,0,0,0,{"$f":"SUM(DW88,DW72,DW39,DW28,DW13)","v":0},null,{"$f":"SUM(DY88,DY72,DY39,DY28,DY13)","v":0},0,0,0,0,0,{"$f":"SUM(EE88,EE72,EE39,EE28,EE13)","v":0},null,{"$f":"SUM(EG88,EG72,EG39,EG28,EG13)","v":0},0,0,0,0,0,{"$f":"SUM(EM88,EM72,EM39,EM28,EM13)","v":0},null,{"$f":"SUM(EO88,EO72,EO39,EO28,EO13)","v":0},0,0,0,0,0,{"$f":"SUM(EU88,EU72,EU39,EU28,EU13)","v":0},null,{"$f":"SUM(EW88,EW72,EW39,EW28,EW13)","v":0},0,0,0,0,0,{"$f":"SUM(FC88,FC72,FC39,FC28,FC13)","v":0},null,{"$f":"SUM(FE88,FE72,FE39,FE28,FE13)","v":0},0,0,0,0,0,{"$f":"SUM(FK88,FK72,FK39,FK28,FK13)","v":0},-6202189267.8000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"}]
[{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},null,null,null,null,null,null,{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,J$2),SUMIF(CLASS!$N95:$S95,J$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,K$2),SUMIF(CLASS!$N95:$S95,K$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,L$2),SUMIF(CLASS!$N95:$S95,L$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,M$2),SUMIF(CLASS!$N95:$S95,M$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,N$2),SUMIF(CLASS!$N95:$S95,N$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,O$2),SUMIF(CLASS!$N95:$S95,O$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,P$2),SUMIF(CLASS!$N95:$S95,P$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,Q$2),SUMIF(CLASS!$N95:$S95,Q$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,R$2),SUMIF(CLASS!$N95:$S95,R$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,S$2),SUMIF(CLASS!$N95:$S95,S$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,T$2),SUMIF(CLASS!$N95:$S95,T$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,U$2),SUMIF(CLASS!$N95:$S95,U$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,V$2),SUMIF(CLASS!$N95:$S95,V$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,W$2),SUMIF(CLASS!$N95:$S95,W$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,X$2),SUMIF(CLASS!$N95:$S95,X$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,Y$2),SUMIF(CLASS!$N95:$S95,Y$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,Z$2),SUMIF(CLASS!$N95:$S95,Z$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AA$2),SUMIF(CLASS!$N95:$S95,AA$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AB$2),SUMIF(CLASS!$N95:$S95,AB$3,CLASS!$E95:$J95))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AG$2),SUMIF(CLASS!$N95:$S95,AG$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AH$2),SUMIF(CLASS!$N95:$S95,AH$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AI$2),SUMIF(CLASS!$N95:$S95,AI$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AJ$2),SUMIF(CLASS!$N95:$S95,AJ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AK$2),SUMIF(CLASS!$N95:$S95,AK$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AL$2),SUMIF(CLASS!$N95:$S95,AL$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AM$2),SUMIF(CLASS!$N95:$S95,AM$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AN$2),SUMIF(CLASS!$N95:$S95,AN$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AO$2),SUMIF(CLASS!$N95:$S95,AO$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AP$2),SUMIF(CLASS!$N95:$S95,AP$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AQ$2),SUMIF(CLASS!$N95:$S95,AQ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AR$2),SUMIF(CLASS!$N95:$S95,AR$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AS$2),SUMIF(CLASS!$N95:$S95,AS$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AT$2),SUMIF(CLASS!$N95:$S95,AT$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AU$2),SUMIF(CLASS!$N95:$S95,AU$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AV$2),SUMIF(CLASS!$N95:$S95,AV$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AW$2),SUMIF(CLASS!$N95:$S95,AW$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AX$2),SUMIF(CLASS!$N95:$S95,AX$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AY$2),SUMIF(CLASS!$N95:$S95,AY$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,AZ$2),SUMIF(CLASS!$N95:$S95,AZ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BA$2),SUMIF(CLASS!$N95:$S95,BA$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BB$2),SUMIF(CLASS!$N95:$S95,BB$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BC$2),SUMIF(CLASS!$N95:$S95,BC$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BD$2),SUMIF(CLASS!$N95:$S95,BD$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BE$2),SUMIF(CLASS!$N95:$S95,BE$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BF$2),SUMIF(CLASS!$N95:$S95,BF$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BG$2),SUMIF(CLASS!$N95:$S95,BG$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BH$2),SUMIF(CLASS!$N95:$S95,BH$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BI$2),SUMIF(CLASS!$N95:$S95,BI$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BJ$2),SUMIF(CLASS!$N95:$S95,BJ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BK$2),SUMIF(CLASS!$N95:$S95,BK$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BL$2),SUMIF(CLASS!$N95:$S95,BL$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BM$2),SUMIF(CLASS!$N95:$S95,BM$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BN$2),SUMIF(CLASS!$N95:$S95,BN$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BO$2),SUMIF(CLASS!$N95:$S95,BO$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BP$2),SUMIF(CLASS!$N95:$S95,BP$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BQ$2),SUMIF(CLASS!$N95:$S95,BQ$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BR$2),SUMIF(CLASS!$N95:$S95,BR$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BS$2),SUMIF(CLASS!$N95:$S95,BS$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BT$2),SUMIF(CLASS!$N95:$S95,BT$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BU$2),SUMIF(CLASS!$N95:$S95,BU$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BV$2),SUMIF(CLASS!$N95:$S95,BV$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BW$2),SUMIF(CLASS!$N95:$S95,BW$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BX$2),SUMIF(CLASS!$N95:$S95,BX$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BY$2),SUMIF(CLASS!$N95:$S95,BY$3,CLASS!$E95:$J95))","v":0},{"$f":"IF(CLASS!$L95<>0,FUNCALLOCD!$C95*INDEX(INDIRECT(ACCOUNTS!$R95),2,BZ$2),SUMIF(CLASS!$N95:$S95,BZ$3,CLASS!$E95:$J95))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CC95:CH95)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CK95:CP95)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E95:$BL95)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E95:$BA95)","v":0},0,0,{"$f":"SUM(CS95:CX95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DA95:DF95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DI95:DN95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DQ95:DV95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(DY95:ED95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EG95:EL95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EO95:ET95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(EW95:FB95)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E95:$BA95)","v":0},0,0,0,0,0,{"$f":"SUM(FE95:FJ95)","v":0},{"$f":"ROUND((SUM(FK95,FC95,EU95,EM95,EE95,DW95,DO95,DG95,CY95,CQ95,CI95)-C95),1)","v":11848339.4}]
[{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},null,null,null,null,null,null,{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,J$2),SUMIF(CLASS!$N96:$S96,J$3,CLASS!$E96:$J96))","v":-13881.141699814123},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,K$2),SUMIF(CLASS!$N96:$S96,K$3,CLASS!$E96:$J96))","v":-185519.94597501066},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,L$2),SUMIF(CLASS!$N96:$S96,L$3,CLASS!$E96:$J96))","v":-2317.0764018259179},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,M$2),SUMIF(CLASS!$N96:$S96,M$3,CLASS!$E96:$J96))","v":-29063.964101380752},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,N$2),SUMIF(CLASS!$N96:$S96,N$3,CLASS!$E96:$J96))","v":-123788.0640240066},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,O$2),SUMIF(CLASS!$N96:$S96,O$3,CLASS!$E96:$J96))","v":-1705269.9979453837},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,P$2),SUMIF(CLASS!$N96:$S96,P$3,CLASS!$E96:$J96))","v":-3305233.8263454665},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,Q$2),SUMIF(CLASS!$N96:$S96,Q$3,CLASS!$E96:$J96))","v":-262.30836389479146},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,R$2),SUMIF(CLASS!$N96:$S96,R$3,CLASS!$E96:$J96))","v":-108692.49639898716},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,S$2),SUMIF(CLASS!$N96:$S96,S$3,CLASS!$E96:$J96))","v":-6676499.2411809377},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,T$2),SUMIF(CLASS!$N96:$S96,T$3,CLASS!$E96:$J96))","v":-672332.16376580356},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,U$2),SUMIF(CLASS!$N96:$S96,U$3,CLASS!$E96:$J96))","v":-1232897.8711036195},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,V$2),SUMIF(CLASS!$N96:$S96,V$3,CLASS!$E96:$J96))","v":-29347.236843578285},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,W$2),SUMIF(CLASS!$N96:$S96,W$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,X$2),SUMIF(CLASS!$N96:$S96,X$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,Y$2),SUMIF(CLASS!$N96:$S96,Y$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,Z$2),SUMIF(CLASS!$N96:$S96,Z$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AA$2),SUMIF(CLASS!$N96:$S96,AA$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AB$2),SUMIF(CLASS!$N96:$S96,AB$3,CLASS!$E96:$J96))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AG$2),SUMIF(CLASS!$N96:$S96,AG$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AH$2),SUMIF(CLASS!$N96:$S96,AH$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AI$2),SUMIF(CLASS!$N96:$S96,AI$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AJ$2),SUMIF(CLASS!$N96:$S96,AJ$3,CLASS!$E96:$J96))","v":-158357.39551274091},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AK$2),SUMIF(CLASS!$N96:$S96,AK$3,CLASS!$E96:$J96))","v":-573718.92093077546},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AL$2),SUMIF(CLASS!$N96:$S96,AL$3,CLASS!$E96:$J96))","v":-797809.09469667263},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AM$2),SUMIF(CLASS!$N96:$S96,AM$3,CLASS!$E96:$J96))","v":-221829.53554559292},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AN$2),SUMIF(CLASS!$N96:$S96,AN$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AO$2),SUMIF(CLASS!$N96:$S96,AO$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AP$2),SUMIF(CLASS!$N96:$S96,AP$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AQ$2),SUMIF(CLASS!$N96:$S96,AQ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AR$2),SUMIF(CLASS!$N96:$S96,AR$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AS$2),SUMIF(CLASS!$N96:$S96,AS$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AT$2),SUMIF(CLASS!$N96:$S96,AT$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AU$2),SUMIF(CLASS!$N96:$S96,AU$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AV$2),SUMIF(CLASS!$N96:$S96,AV$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AW$2),SUMIF(CLASS!$N96:$S96,AW$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AX$2),SUMIF(CLASS!$N96:$S96,AX$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AY$2),SUMIF(CLASS!$N96:$S96,AY$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,AZ$2),SUMIF(CLASS!$N96:$S96,AZ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BA$2),SUMIF(CLASS!$N96:$S96,BA$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BB$2),SUMIF(CLASS!$N96:$S96,BB$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BC$2),SUMIF(CLASS!$N96:$S96,BC$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BD$2),SUMIF(CLASS!$N96:$S96,BD$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BE$2),SUMIF(CLASS!$N96:$S96,BE$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BF$2),SUMIF(CLASS!$N96:$S96,BF$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BG$2),SUMIF(CLASS!$N96:$S96,BG$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BH$2),SUMIF(CLASS!$N96:$S96,BH$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BI$2),SUMIF(CLASS!$N96:$S96,BI$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BJ$2),SUMIF(CLASS!$N96:$S96,BJ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BK$2),SUMIF(CLASS!$N96:$S96,BK$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BL$2),SUMIF(CLASS!$N96:$S96,BL$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BM$2),SUMIF(CLASS!$N96:$S96,BM$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BN$2),SUMIF(CLASS!$N96:$S96,BN$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BO$2),SUMIF(CLASS!$N96:$S96,BO$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BP$2),SUMIF(CLASS!$N96:$S96,BP$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BQ$2),SUMIF(CLASS!$N96:$S96,BQ$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BR$2),SUMIF(CLASS!$N96:$S96,BR$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BS$2),SUMIF(CLASS!$N96:$S96,BS$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BT$2),SUMIF(CLASS!$N96:$S96,BT$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BU$2),SUMIF(CLASS!$N96:$S96,BU$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BV$2),SUMIF(CLASS!$N96:$S96,BV$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BW$2),SUMIF(CLASS!$N96:$S96,BW$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BX$2),SUMIF(CLASS!$N96:$S96,BX$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$C96*INDEX(INDIRECT(ACCOUNTS!$R96),2,BY$2),SUMIF(CLASS!$N96:$S96,BY$3,CLASS!$E96:$J96))","v":0},{"$f":"IF(CLASS!$L96<>0,FUNCALLOCD!$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,{"$f":"SUM(CK96:CP96)","v":0},null,-14085105.334149709,0,-1751714.9466857819,0,0,0,{"$f":"SUM(CS96:CX96)","v":-15836820.280835491},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]
[{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},null,null,null,null,null,null,{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,J$2),SUMIF(CLASS!$N97:$S97,J$3,CLASS!$E97:$J97))","v":-52057.521447249666},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,K$2),SUMIF(CLASS!$N97:$S97,K$3,CLASS!$E97:$J97))","v":-695743.10062810173},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,L$2),SUMIF(CLASS!$N97:$S97,L$3,CLASS!$E97:$J97))","v":-8689.5773482799359},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,M$2),SUMIF(CLASS!$N97:$S97,M$3,CLASS!$E97:$J97))","v":-108996.64935845898},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,N$2),SUMIF(CLASS!$N97:$S97,N$3,CLASS!$E97:$J97))","v":-464234.13413678564},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,O$2),SUMIF(CLASS!$N97:$S97,O$3,CLASS!$E97:$J97))","v":-6395160.5286603998},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,P$2),SUMIF(CLASS!$N97:$S97,P$3,CLASS!$E97:$J97))","v":-12395398.341438891},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,Q$2),SUMIF(CLASS!$N97:$S97,Q$3,CLASS!$E97:$J97))","v":-983.7175914304604},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,R$2),SUMIF(CLASS!$N97:$S97,R$3,CLASS!$E97:$J97))","v":-407622.23200424138},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,S$2),SUMIF(CLASS!$N97:$S97,S$3,CLASS!$E97:$J97))","v":-25038430.552508295},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,T$2),SUMIF(CLASS!$N97:$S97,T$3,CLASS!$E97:$J97))","v":-2521402.5468368186},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,U$2),SUMIF(CLASS!$N97:$S97,U$3,CLASS!$E97:$J97))","v":-4623654.7940508779},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,V$2),SUMIF(CLASS!$N97:$S97,V$3,CLASS!$E97:$J97))","v":-110058.98826193449},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,W$2),SUMIF(CLASS!$N97:$S97,W$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,X$2),SUMIF(CLASS!$N97:$S97,X$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,Y$2),SUMIF(CLASS!$N97:$S97,Y$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,Z$2),SUMIF(CLASS!$N97:$S97,Z$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AA$2),SUMIF(CLASS!$N97:$S97,AA$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AB$2),SUMIF(CLASS!$N97:$S97,AB$3,CLASS!$E97:$J97))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AG$2),SUMIF(CLASS!$N97:$S97,AG$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AH$2),SUMIF(CLASS!$N97:$S97,AH$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AI$2),SUMIF(CLASS!$N97:$S97,AI$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AJ$2),SUMIF(CLASS!$N97:$S97,AJ$3,CLASS!$E97:$J97))","v":-593877.19623563066},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AK$2),SUMIF(CLASS!$N97:$S97,AK$3,CLASS!$E97:$J97))","v":-2151579.8683509375},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AL$2),SUMIF(CLASS!$N97:$S97,AL$3,CLASS!$E97:$J97))","v":-2991970.3260819688},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AM$2),SUMIF(CLASS!$N97:$S97,AM$3,CLASS!$E97:$J97))","v":-1524918.3935587914},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AN$2),SUMIF(CLASS!$N97:$S97,AN$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AO$2),SUMIF(CLASS!$N97:$S97,AO$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AP$2),SUMIF(CLASS!$N97:$S97,AP$3,CLASS!$E97:$J97))","v":-3327302.0589428348},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AQ$2),SUMIF(CLASS!$N97:$S97,AQ$3,CLASS!$E97:$J97))","v":-6912259.7565354863},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AR$2),SUMIF(CLASS!$N97:$S97,AR$3,CLASS!$E97:$J97))","v":-4962347.6083848132},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AS$2),SUMIF(CLASS!$N97:$S97,AS$3,CLASS!$E97:$J97))","v":-1901035.7810419782},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AT$2),SUMIF(CLASS!$N97:$S97,AT$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AU$2),SUMIF(CLASS!$N97:$S97,AU$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AV$2),SUMIF(CLASS!$N97:$S97,AV$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AW$2),SUMIF(CLASS!$N97:$S97,AW$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AX$2),SUMIF(CLASS!$N97:$S97,AX$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AY$2),SUMIF(CLASS!$N97:$S97,AY$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,AZ$2),SUMIF(CLASS!$N97:$S97,AZ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BA$2),SUMIF(CLASS!$N97:$S97,BA$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BB$2),SUMIF(CLASS!$N97:$S97,BB$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BC$2),SUMIF(CLASS!$N97:$S97,BC$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BD$2),SUMIF(CLASS!$N97:$S97,BD$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BE$2),SUMIF(CLASS!$N97:$S97,BE$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BF$2),SUMIF(CLASS!$N97:$S97,BF$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BG$2),SUMIF(CLASS!$N97:$S97,BG$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BH$2),SUMIF(CLASS!$N97:$S97,BH$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BI$2),SUMIF(CLASS!$N97:$S97,BI$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BJ$2),SUMIF(CLASS!$N97:$S97,BJ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BK$2),SUMIF(CLASS!$N97:$S97,BK$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BL$2),SUMIF(CLASS!$N97:$S97,BL$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BM$2),SUMIF(CLASS!$N97:$S97,BM$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BN$2),SUMIF(CLASS!$N97:$S97,BN$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BO$2),SUMIF(CLASS!$N97:$S97,BO$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BP$2),SUMIF(CLASS!$N97:$S97,BP$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BQ$2),SUMIF(CLASS!$N97:$S97,BQ$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BR$2),SUMIF(CLASS!$N97:$S97,BR$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BS$2),SUMIF(CLASS!$N97:$S97,BS$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BT$2),SUMIF(CLASS!$N97:$S97,BT$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BU$2),SUMIF(CLASS!$N97:$S97,BU$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BV$2),SUMIF(CLASS!$N97:$S97,BV$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BW$2),SUMIF(CLASS!$N97:$S97,BW$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BX$2),SUMIF(CLASS!$N97:$S97,BX$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BY$2),SUMIF(CLASS!$N97:$S97,BY$3,CLASS!$E97:$J97))","v":0},{"$f":"IF(CLASS!$L97<>0,FUNCALLOCD!$C97*INDEX(INDIRECT(ACCOUNTS!$R97),2,BZ$2),SUMIF(CLASS!$N97:$S97,BZ$3,CLASS!$E97:$J97))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC97:CH97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK97:CP97)","v":0},null,-52822432.684271768,0,-24365290.989132442,0,0,0,{"$f":"SUM(CS97:CX97)","v":-77187723.673404217},null,0,0,0,0,0,0,{"$f":"SUM(DA97:DF97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI97:DN97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ97:DV97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY97:ED97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG97:EL97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO97:ET97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW97:FB97)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE97:FJ97)","v":0},80467330.099999994]
[null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"SUM(C95:C97)","v":-185340213.45111978},null,null,null,null,null,null,{"$f":"SUM(J95:J97)","v":-65938.663147063795},-881263.04660311237,-11006.653750105854,-138060.61345983972,-588022.19816079224,-8100430.526605783,-15700632.167784357,-1246.0259553252517,-516314.72840322857,-31714929.793689232,-3193734.710602622,-5856552.6651544971,-139406.22510551277,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG95:AG97)","v":0},0,0,-752234.5917483716,-2725298.7892817128,-3789779.4207786415,-1746747.9291043843,0,0,-3327302.0589428348,-6912259.7565354863,-4962347.6083848132,-1901035.7810419782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ95:BQ97)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC95:CC97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK95:CK97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS95:CS97)","v":-66907538.018421479},0,-26117005.935818225,0,0,0,-93024543.954239711,null,{"$f":"SUM(DA95:DA97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI95:DI97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ95:DQ97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY95:DY97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG95:EG97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO95:EO97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW95:EW97)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE95:FE97)","v":0},0,0,0,0,0,0,92315669.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"ACCOUNTS!B100","v":"Production Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},null,null,null,null,null,null,{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,J$2),SUMIF(CLASS!$N101:$S101,J$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,K$2),SUMIF(CLASS!$N101:$S101,K$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,L$2),SUMIF(CLASS!$N101:$S101,L$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,M$2),SUMIF(CLASS!$N101:$S101,M$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,N$2),SUMIF(CLASS!$N101:$S101,N$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,O$2),SUMIF(CLASS!$N101:$S101,O$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,P$2),SUMIF(CLASS!$N101:$S101,P$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,Q$2),SUMIF(CLASS!$N101:$S101,Q$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,R$2),SUMIF(CLASS!$N101:$S101,R$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,S$2),SUMIF(CLASS!$N101:$S101,S$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,T$2),SUMIF(CLASS!$N101:$S101,T$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,U$2),SUMIF(CLASS!$N101:$S101,U$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,V$2),SUMIF(CLASS!$N101:$S101,V$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,W$2),SUMIF(CLASS!$N101:$S101,W$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,X$2),SUMIF(CLASS!$N101:$S101,X$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,Y$2),SUMIF(CLASS!$N101:$S101,Y$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,Z$2),SUMIF(CLASS!$N101:$S101,Z$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AA$2),SUMIF(CLASS!$N101:$S101,AA$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AB$2),SUMIF(CLASS!$N101:$S101,AB$3,CLASS!$E101:$J101))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AG$2),SUMIF(CLASS!$N101:$S101,AG$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AH$2),SUMIF(CLASS!$N101:$S101,AH$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AI$2),SUMIF(CLASS!$N101:$S101,AI$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AJ$2),SUMIF(CLASS!$N101:$S101,AJ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AK$2),SUMIF(CLASS!$N101:$S101,AK$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AL$2),SUMIF(CLASS!$N101:$S101,AL$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AM$2),SUMIF(CLASS!$N101:$S101,AM$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AN$2),SUMIF(CLASS!$N101:$S101,AN$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AO$2),SUMIF(CLASS!$N101:$S101,AO$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AP$2),SUMIF(CLASS!$N101:$S101,AP$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AQ$2),SUMIF(CLASS!$N101:$S101,AQ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AR$2),SUMIF(CLASS!$N101:$S101,AR$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AS$2),SUMIF(CLASS!$N101:$S101,AS$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AT$2),SUMIF(CLASS!$N101:$S101,AT$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AU$2),SUMIF(CLASS!$N101:$S101,AU$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AV$2),SUMIF(CLASS!$N101:$S101,AV$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AW$2),SUMIF(CLASS!$N101:$S101,AW$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AX$2),SUMIF(CLASS!$N101:$S101,AX$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AY$2),SUMIF(CLASS!$N101:$S101,AY$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,AZ$2),SUMIF(CLASS!$N101:$S101,AZ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BA$2),SUMIF(CLASS!$N101:$S101,BA$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BB$2),SUMIF(CLASS!$N101:$S101,BB$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BC$2),SUMIF(CLASS!$N101:$S101,BC$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BD$2),SUMIF(CLASS!$N101:$S101,BD$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BE$2),SUMIF(CLASS!$N101:$S101,BE$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BF$2),SUMIF(CLASS!$N101:$S101,BF$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BG$2),SUMIF(CLASS!$N101:$S101,BG$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BH$2),SUMIF(CLASS!$N101:$S101,BH$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BI$2),SUMIF(CLASS!$N101:$S101,BI$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BJ$2),SUMIF(CLASS!$N101:$S101,BJ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BK$2),SUMIF(CLASS!$N101:$S101,BK$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BL$2),SUMIF(CLASS!$N101:$S101,BL$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BM$2),SUMIF(CLASS!$N101:$S101,BM$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BN$2),SUMIF(CLASS!$N101:$S101,BN$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BO$2),SUMIF(CLASS!$N101:$S101,BO$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BP$2),SUMIF(CLASS!$N101:$S101,BP$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BQ$2),SUMIF(CLASS!$N101:$S101,BQ$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BR$2),SUMIF(CLASS!$N101:$S101,BR$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BS$2),SUMIF(CLASS!$N101:$S101,BS$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BT$2),SUMIF(CLASS!$N101:$S101,BT$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BU$2),SUMIF(CLASS!$N101:$S101,BU$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BV$2),SUMIF(CLASS!$N101:$S101,BV$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BW$2),SUMIF(CLASS!$N101:$S101,BW$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BX$2),SUMIF(CLASS!$N101:$S101,BX$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BY$2),SUMIF(CLASS!$N101:$S101,BY$3,CLASS!$E101:$J101))","v":0},{"$f":"IF(CLASS!$L101<>0,FUNCALLOCD!$C101*INDEX(INDIRECT(ACCOUNTS!$R101),2,BZ$2),SUMIF(CLASS!$N101:$S101,BZ$3,CLASS!$E101:$J101))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E101:$BL101)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CC101:CH101)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E101:$BL101)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CK101:CP101)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E101:$BL101)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E101:$BA101)","v":0},0,0,{"$f":"SUM(CS101:CX101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DA101:DF101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DI101:DN101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DQ101:DV101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(DY101:ED101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EG101:EL101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EO101:ET101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(EW101:FB101)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E101:$BA101)","v":0},0,0,0,0,0,{"$f":"SUM(FE101:FJ101)","v":0},945433620.20000005]
[{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},null,null,null,null,null,null,{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,J$2),SUMIF(CLASS!$N102:$S102,J$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,K$2),SUMIF(CLASS!$N102:$S102,K$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,L$2),SUMIF(CLASS!$N102:$S102,L$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,M$2),SUMIF(CLASS!$N102:$S102,M$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,N$2),SUMIF(CLASS!$N102:$S102,N$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,O$2),SUMIF(CLASS!$N102:$S102,O$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,P$2),SUMIF(CLASS!$N102:$S102,P$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,Q$2),SUMIF(CLASS!$N102:$S102,Q$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,R$2),SUMIF(CLASS!$N102:$S102,R$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,S$2),SUMIF(CLASS!$N102:$S102,S$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,T$2),SUMIF(CLASS!$N102:$S102,T$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,U$2),SUMIF(CLASS!$N102:$S102,U$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,V$2),SUMIF(CLASS!$N102:$S102,V$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,W$2),SUMIF(CLASS!$N102:$S102,W$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,X$2),SUMIF(CLASS!$N102:$S102,X$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,Y$2),SUMIF(CLASS!$N102:$S102,Y$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,Z$2),SUMIF(CLASS!$N102:$S102,Z$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AA$2),SUMIF(CLASS!$N102:$S102,AA$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AB$2),SUMIF(CLASS!$N102:$S102,AB$3,CLASS!$E102:$J102))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AG$2),SUMIF(CLASS!$N102:$S102,AG$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AH$2),SUMIF(CLASS!$N102:$S102,AH$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AI$2),SUMIF(CLASS!$N102:$S102,AI$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AJ$2),SUMIF(CLASS!$N102:$S102,AJ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AK$2),SUMIF(CLASS!$N102:$S102,AK$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AL$2),SUMIF(CLASS!$N102:$S102,AL$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AM$2),SUMIF(CLASS!$N102:$S102,AM$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AN$2),SUMIF(CLASS!$N102:$S102,AN$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AO$2),SUMIF(CLASS!$N102:$S102,AO$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AP$2),SUMIF(CLASS!$N102:$S102,AP$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AQ$2),SUMIF(CLASS!$N102:$S102,AQ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AR$2),SUMIF(CLASS!$N102:$S102,AR$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AS$2),SUMIF(CLASS!$N102:$S102,AS$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AT$2),SUMIF(CLASS!$N102:$S102,AT$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AU$2),SUMIF(CLASS!$N102:$S102,AU$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AV$2),SUMIF(CLASS!$N102:$S102,AV$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AW$2),SUMIF(CLASS!$N102:$S102,AW$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AX$2),SUMIF(CLASS!$N102:$S102,AX$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AY$2),SUMIF(CLASS!$N102:$S102,AY$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,AZ$2),SUMIF(CLASS!$N102:$S102,AZ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BA$2),SUMIF(CLASS!$N102:$S102,BA$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BB$2),SUMIF(CLASS!$N102:$S102,BB$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BC$2),SUMIF(CLASS!$N102:$S102,BC$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BD$2),SUMIF(CLASS!$N102:$S102,BD$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BE$2),SUMIF(CLASS!$N102:$S102,BE$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BF$2),SUMIF(CLASS!$N102:$S102,BF$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BG$2),SUMIF(CLASS!$N102:$S102,BG$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BH$2),SUMIF(CLASS!$N102:$S102,BH$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BI$2),SUMIF(CLASS!$N102:$S102,BI$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BJ$2),SUMIF(CLASS!$N102:$S102,BJ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BK$2),SUMIF(CLASS!$N102:$S102,BK$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BL$2),SUMIF(CLASS!$N102:$S102,BL$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BM$2),SUMIF(CLASS!$N102:$S102,BM$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BN$2),SUMIF(CLASS!$N102:$S102,BN$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BO$2),SUMIF(CLASS!$N102:$S102,BO$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BP$2),SUMIF(CLASS!$N102:$S102,BP$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BQ$2),SUMIF(CLASS!$N102:$S102,BQ$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BR$2),SUMIF(CLASS!$N102:$S102,BR$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BS$2),SUMIF(CLASS!$N102:$S102,BS$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BT$2),SUMIF(CLASS!$N102:$S102,BT$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BU$2),SUMIF(CLASS!$N102:$S102,BU$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BV$2),SUMIF(CLASS!$N102:$S102,BV$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BW$2),SUMIF(CLASS!$N102:$S102,BW$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BX$2),SUMIF(CLASS!$N102:$S102,BX$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BY$2),SUMIF(CLASS!$N102:$S102,BY$3,CLASS!$E102:$J102))","v":0},{"$f":"IF(CLASS!$L102<>0,FUNCALLOCD!$C102*INDEX(INDIRECT(ACCOUNTS!$R102),2,BZ$2),SUMIF(CLASS!$N102:$S102,BZ$3,CLASS!$E102:$J102))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,183522622]
[{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},null,null,null,null,null,null,{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,J$2),SUMIF(CLASS!$N103:$S103,J$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,K$2),SUMIF(CLASS!$N103:$S103,K$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,L$2),SUMIF(CLASS!$N103:$S103,L$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,M$2),SUMIF(CLASS!$N103:$S103,M$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,N$2),SUMIF(CLASS!$N103:$S103,N$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,O$2),SUMIF(CLASS!$N103:$S103,O$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,P$2),SUMIF(CLASS!$N103:$S103,P$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,Q$2),SUMIF(CLASS!$N103:$S103,Q$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,R$2),SUMIF(CLASS!$N103:$S103,R$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,S$2),SUMIF(CLASS!$N103:$S103,S$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,T$2),SUMIF(CLASS!$N103:$S103,T$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,U$2),SUMIF(CLASS!$N103:$S103,U$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,V$2),SUMIF(CLASS!$N103:$S103,V$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,W$2),SUMIF(CLASS!$N103:$S103,W$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,X$2),SUMIF(CLASS!$N103:$S103,X$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,Y$2),SUMIF(CLASS!$N103:$S103,Y$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,Z$2),SUMIF(CLASS!$N103:$S103,Z$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AA$2),SUMIF(CLASS!$N103:$S103,AA$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AB$2),SUMIF(CLASS!$N103:$S103,AB$3,CLASS!$E103:$J103))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AG$2),SUMIF(CLASS!$N103:$S103,AG$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AH$2),SUMIF(CLASS!$N103:$S103,AH$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AI$2),SUMIF(CLASS!$N103:$S103,AI$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AJ$2),SUMIF(CLASS!$N103:$S103,AJ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AK$2),SUMIF(CLASS!$N103:$S103,AK$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AL$2),SUMIF(CLASS!$N103:$S103,AL$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AM$2),SUMIF(CLASS!$N103:$S103,AM$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AN$2),SUMIF(CLASS!$N103:$S103,AN$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AO$2),SUMIF(CLASS!$N103:$S103,AO$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AP$2),SUMIF(CLASS!$N103:$S103,AP$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AQ$2),SUMIF(CLASS!$N103:$S103,AQ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AR$2),SUMIF(CLASS!$N103:$S103,AR$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AS$2),SUMIF(CLASS!$N103:$S103,AS$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AT$2),SUMIF(CLASS!$N103:$S103,AT$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AU$2),SUMIF(CLASS!$N103:$S103,AU$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AV$2),SUMIF(CLASS!$N103:$S103,AV$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AW$2),SUMIF(CLASS!$N103:$S103,AW$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AX$2),SUMIF(CLASS!$N103:$S103,AX$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AY$2),SUMIF(CLASS!$N103:$S103,AY$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,AZ$2),SUMIF(CLASS!$N103:$S103,AZ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BA$2),SUMIF(CLASS!$N103:$S103,BA$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BB$2),SUMIF(CLASS!$N103:$S103,BB$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BC$2),SUMIF(CLASS!$N103:$S103,BC$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BD$2),SUMIF(CLASS!$N103:$S103,BD$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BE$2),SUMIF(CLASS!$N103:$S103,BE$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BF$2),SUMIF(CLASS!$N103:$S103,BF$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BG$2),SUMIF(CLASS!$N103:$S103,BG$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BH$2),SUMIF(CLASS!$N103:$S103,BH$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BI$2),SUMIF(CLASS!$N103:$S103,BI$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BJ$2),SUMIF(CLASS!$N103:$S103,BJ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BK$2),SUMIF(CLASS!$N103:$S103,BK$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BL$2),SUMIF(CLASS!$N103:$S103,BL$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BM$2),SUMIF(CLASS!$N103:$S103,BM$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BN$2),SUMIF(CLASS!$N103:$S103,BN$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BO$2),SUMIF(CLASS!$N103:$S103,BO$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BP$2),SUMIF(CLASS!$N103:$S103,BP$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BQ$2),SUMIF(CLASS!$N103:$S103,BQ$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BR$2),SUMIF(CLASS!$N103:$S103,BR$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BS$2),SUMIF(CLASS!$N103:$S103,BS$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BT$2),SUMIF(CLASS!$N103:$S103,BT$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BU$2),SUMIF(CLASS!$N103:$S103,BU$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BV$2),SUMIF(CLASS!$N103:$S103,BV$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BW$2),SUMIF(CLASS!$N103:$S103,BW$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BX$2),SUMIF(CLASS!$N103:$S103,BX$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BY$2),SUMIF(CLASS!$N103:$S103,BY$3,CLASS!$E103:$J103))","v":0},{"$f":"IF(CLASS!$L103<>0,FUNCALLOCD!$C103*INDEX(INDIRECT(ACCOUNTS!$R103),2,BZ$2),SUMIF(CLASS!$N103:$S103,BZ$3,CLASS!$E103:$J103))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,789161667.79999995]
[{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,J$2),SUMIF(CLASS!$N104:$S104,J$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,K$2),SUMIF(CLASS!$N104:$S104,K$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,L$2),SUMIF(CLASS!$N104:$S104,L$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,M$2),SUMIF(CLASS!$N104:$S104,M$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,N$2),SUMIF(CLASS!$N104:$S104,N$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,O$2),SUMIF(CLASS!$N104:$S104,O$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,P$2),SUMIF(CLASS!$N104:$S104,P$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,Q$2),SUMIF(CLASS!$N104:$S104,Q$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,R$2),SUMIF(CLASS!$N104:$S104,R$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,S$2),SUMIF(CLASS!$N104:$S104,S$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,T$2),SUMIF(CLASS!$N104:$S104,T$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,U$2),SUMIF(CLASS!$N104:$S104,U$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,V$2),SUMIF(CLASS!$N104:$S104,V$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,W$2),SUMIF(CLASS!$N104:$S104,W$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,X$2),SUMIF(CLASS!$N104:$S104,X$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,Y$2),SUMIF(CLASS!$N104:$S104,Y$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,Z$2),SUMIF(CLASS!$N104:$S104,Z$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AA$2),SUMIF(CLASS!$N104:$S104,AA$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AB$2),SUMIF(CLASS!$N104:$S104,AB$3,CLASS!$E104:$J104))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AG$2),SUMIF(CLASS!$N104:$S104,AG$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AH$2),SUMIF(CLASS!$N104:$S104,AH$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AI$2),SUMIF(CLASS!$N104:$S104,AI$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AJ$2),SUMIF(CLASS!$N104:$S104,AJ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AK$2),SUMIF(CLASS!$N104:$S104,AK$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AL$2),SUMIF(CLASS!$N104:$S104,AL$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AM$2),SUMIF(CLASS!$N104:$S104,AM$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AN$2),SUMIF(CLASS!$N104:$S104,AN$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AO$2),SUMIF(CLASS!$N104:$S104,AO$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AP$2),SUMIF(CLASS!$N104:$S104,AP$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AQ$2),SUMIF(CLASS!$N104:$S104,AQ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AR$2),SUMIF(CLASS!$N104:$S104,AR$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AS$2),SUMIF(CLASS!$N104:$S104,AS$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AT$2),SUMIF(CLASS!$N104:$S104,AT$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AU$2),SUMIF(CLASS!$N104:$S104,AU$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AV$2),SUMIF(CLASS!$N104:$S104,AV$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AW$2),SUMIF(CLASS!$N104:$S104,AW$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AX$2),SUMIF(CLASS!$N104:$S104,AX$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AY$2),SUMIF(CLASS!$N104:$S104,AY$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,AZ$2),SUMIF(CLASS!$N104:$S104,AZ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BA$2),SUMIF(CLASS!$N104:$S104,BA$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BB$2),SUMIF(CLASS!$N104:$S104,BB$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BC$2),SUMIF(CLASS!$N104:$S104,BC$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BD$2),SUMIF(CLASS!$N104:$S104,BD$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BE$2),SUMIF(CLASS!$N104:$S104,BE$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BF$2),SUMIF(CLASS!$N104:$S104,BF$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BG$2),SUMIF(CLASS!$N104:$S104,BG$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BH$2),SUMIF(CLASS!$N104:$S104,BH$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BI$2),SUMIF(CLASS!$N104:$S104,BI$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BJ$2),SUMIF(CLASS!$N104:$S104,BJ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BK$2),SUMIF(CLASS!$N104:$S104,BK$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BL$2),SUMIF(CLASS!$N104:$S104,BL$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BM$2),SUMIF(CLASS!$N104:$S104,BM$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BN$2),SUMIF(CLASS!$N104:$S104,BN$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BO$2),SUMIF(CLASS!$N104:$S104,BO$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BP$2),SUMIF(CLASS!$N104:$S104,BP$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BQ$2),SUMIF(CLASS!$N104:$S104,BQ$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BR$2),SUMIF(CLASS!$N104:$S104,BR$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BS$2),SUMIF(CLASS!$N104:$S104,BS$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BT$2),SUMIF(CLASS!$N104:$S104,BT$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BU$2),SUMIF(CLASS!$N104:$S104,BU$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BV$2),SUMIF(CLASS!$N104:$S104,BV$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BW$2),SUMIF(CLASS!$N104:$S104,BW$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BX$2),SUMIF(CLASS!$N104:$S104,BX$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$C104*INDEX(INDIRECT(ACCOUNTS!$R104),2,BY$2),SUMIF(CLASS!$N104:$S104,BY$3,CLASS!$E104:$J104))","v":0},{"$f":"IF(CLASS!$L104<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,J$2),SUMIF(CLASS!$N105:$S105,J$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,K$2),SUMIF(CLASS!$N105:$S105,K$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,L$2),SUMIF(CLASS!$N105:$S105,L$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,M$2),SUMIF(CLASS!$N105:$S105,M$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,N$2),SUMIF(CLASS!$N105:$S105,N$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,O$2),SUMIF(CLASS!$N105:$S105,O$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,P$2),SUMIF(CLASS!$N105:$S105,P$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,Q$2),SUMIF(CLASS!$N105:$S105,Q$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,R$2),SUMIF(CLASS!$N105:$S105,R$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,S$2),SUMIF(CLASS!$N105:$S105,S$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,T$2),SUMIF(CLASS!$N105:$S105,T$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,U$2),SUMIF(CLASS!$N105:$S105,U$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,V$2),SUMIF(CLASS!$N105:$S105,V$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,W$2),SUMIF(CLASS!$N105:$S105,W$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,X$2),SUMIF(CLASS!$N105:$S105,X$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,Y$2),SUMIF(CLASS!$N105:$S105,Y$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,Z$2),SUMIF(CLASS!$N105:$S105,Z$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AA$2),SUMIF(CLASS!$N105:$S105,AA$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AB$2),SUMIF(CLASS!$N105:$S105,AB$3,CLASS!$E105:$J105))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AG$2),SUMIF(CLASS!$N105:$S105,AG$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AH$2),SUMIF(CLASS!$N105:$S105,AH$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AI$2),SUMIF(CLASS!$N105:$S105,AI$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AJ$2),SUMIF(CLASS!$N105:$S105,AJ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AK$2),SUMIF(CLASS!$N105:$S105,AK$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AL$2),SUMIF(CLASS!$N105:$S105,AL$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AM$2),SUMIF(CLASS!$N105:$S105,AM$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AN$2),SUMIF(CLASS!$N105:$S105,AN$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AO$2),SUMIF(CLASS!$N105:$S105,AO$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AP$2),SUMIF(CLASS!$N105:$S105,AP$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AQ$2),SUMIF(CLASS!$N105:$S105,AQ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AR$2),SUMIF(CLASS!$N105:$S105,AR$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AS$2),SUMIF(CLASS!$N105:$S105,AS$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AT$2),SUMIF(CLASS!$N105:$S105,AT$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AU$2),SUMIF(CLASS!$N105:$S105,AU$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AV$2),SUMIF(CLASS!$N105:$S105,AV$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AW$2),SUMIF(CLASS!$N105:$S105,AW$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AX$2),SUMIF(CLASS!$N105:$S105,AX$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AY$2),SUMIF(CLASS!$N105:$S105,AY$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,AZ$2),SUMIF(CLASS!$N105:$S105,AZ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BA$2),SUMIF(CLASS!$N105:$S105,BA$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BB$2),SUMIF(CLASS!$N105:$S105,BB$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BC$2),SUMIF(CLASS!$N105:$S105,BC$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BD$2),SUMIF(CLASS!$N105:$S105,BD$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BE$2),SUMIF(CLASS!$N105:$S105,BE$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BF$2),SUMIF(CLASS!$N105:$S105,BF$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BG$2),SUMIF(CLASS!$N105:$S105,BG$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BH$2),SUMIF(CLASS!$N105:$S105,BH$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BI$2),SUMIF(CLASS!$N105:$S105,BI$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BJ$2),SUMIF(CLASS!$N105:$S105,BJ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BK$2),SUMIF(CLASS!$N105:$S105,BK$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BL$2),SUMIF(CLASS!$N105:$S105,BL$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BM$2),SUMIF(CLASS!$N105:$S105,BM$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BN$2),SUMIF(CLASS!$N105:$S105,BN$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BO$2),SUMIF(CLASS!$N105:$S105,BO$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BP$2),SUMIF(CLASS!$N105:$S105,BP$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BQ$2),SUMIF(CLASS!$N105:$S105,BQ$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BR$2),SUMIF(CLASS!$N105:$S105,BR$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BS$2),SUMIF(CLASS!$N105:$S105,BS$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BT$2),SUMIF(CLASS!$N105:$S105,BT$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BU$2),SUMIF(CLASS!$N105:$S105,BU$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BV$2),SUMIF(CLASS!$N105:$S105,BV$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BW$2),SUMIF(CLASS!$N105:$S105,BW$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BX$2),SUMIF(CLASS!$N105:$S105,BX$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$C105*INDEX(INDIRECT(ACCOUNTS!$R105),2,BY$2),SUMIF(CLASS!$N105:$S105,BY$3,CLASS!$E105:$J105))","v":0},{"$f":"IF(CLASS!$L105<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,J$2),SUMIF(CLASS!$N106:$S106,J$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,K$2),SUMIF(CLASS!$N106:$S106,K$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,L$2),SUMIF(CLASS!$N106:$S106,L$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,M$2),SUMIF(CLASS!$N106:$S106,M$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,N$2),SUMIF(CLASS!$N106:$S106,N$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,O$2),SUMIF(CLASS!$N106:$S106,O$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,P$2),SUMIF(CLASS!$N106:$S106,P$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,Q$2),SUMIF(CLASS!$N106:$S106,Q$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,R$2),SUMIF(CLASS!$N106:$S106,R$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,S$2),SUMIF(CLASS!$N106:$S106,S$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,T$2),SUMIF(CLASS!$N106:$S106,T$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,U$2),SUMIF(CLASS!$N106:$S106,U$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,V$2),SUMIF(CLASS!$N106:$S106,V$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,W$2),SUMIF(CLASS!$N106:$S106,W$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,X$2),SUMIF(CLASS!$N106:$S106,X$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,Y$2),SUMIF(CLASS!$N106:$S106,Y$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,Z$2),SUMIF(CLASS!$N106:$S106,Z$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AA$2),SUMIF(CLASS!$N106:$S106,AA$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AB$2),SUMIF(CLASS!$N106:$S106,AB$3,CLASS!$E106:$J106))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AG$2),SUMIF(CLASS!$N106:$S106,AG$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AH$2),SUMIF(CLASS!$N106:$S106,AH$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AI$2),SUMIF(CLASS!$N106:$S106,AI$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AJ$2),SUMIF(CLASS!$N106:$S106,AJ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AK$2),SUMIF(CLASS!$N106:$S106,AK$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AL$2),SUMIF(CLASS!$N106:$S106,AL$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AM$2),SUMIF(CLASS!$N106:$S106,AM$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AN$2),SUMIF(CLASS!$N106:$S106,AN$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AO$2),SUMIF(CLASS!$N106:$S106,AO$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AP$2),SUMIF(CLASS!$N106:$S106,AP$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AQ$2),SUMIF(CLASS!$N106:$S106,AQ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AR$2),SUMIF(CLASS!$N106:$S106,AR$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AS$2),SUMIF(CLASS!$N106:$S106,AS$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AT$2),SUMIF(CLASS!$N106:$S106,AT$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AU$2),SUMIF(CLASS!$N106:$S106,AU$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AV$2),SUMIF(CLASS!$N106:$S106,AV$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AW$2),SUMIF(CLASS!$N106:$S106,AW$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AX$2),SUMIF(CLASS!$N106:$S106,AX$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AY$2),SUMIF(CLASS!$N106:$S106,AY$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,AZ$2),SUMIF(CLASS!$N106:$S106,AZ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BA$2),SUMIF(CLASS!$N106:$S106,BA$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BB$2),SUMIF(CLASS!$N106:$S106,BB$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BC$2),SUMIF(CLASS!$N106:$S106,BC$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BD$2),SUMIF(CLASS!$N106:$S106,BD$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BE$2),SUMIF(CLASS!$N106:$S106,BE$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BF$2),SUMIF(CLASS!$N106:$S106,BF$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BG$2),SUMIF(CLASS!$N106:$S106,BG$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BH$2),SUMIF(CLASS!$N106:$S106,BH$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BI$2),SUMIF(CLASS!$N106:$S106,BI$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BJ$2),SUMIF(CLASS!$N106:$S106,BJ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BK$2),SUMIF(CLASS!$N106:$S106,BK$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BL$2),SUMIF(CLASS!$N106:$S106,BL$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BM$2),SUMIF(CLASS!$N106:$S106,BM$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BN$2),SUMIF(CLASS!$N106:$S106,BN$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BO$2),SUMIF(CLASS!$N106:$S106,BO$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BP$2),SUMIF(CLASS!$N106:$S106,BP$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BQ$2),SUMIF(CLASS!$N106:$S106,BQ$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BR$2),SUMIF(CLASS!$N106:$S106,BR$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BS$2),SUMIF(CLASS!$N106:$S106,BS$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BT$2),SUMIF(CLASS!$N106:$S106,BT$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BU$2),SUMIF(CLASS!$N106:$S106,BU$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BV$2),SUMIF(CLASS!$N106:$S106,BV$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BW$2),SUMIF(CLASS!$N106:$S106,BW$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BX$2),SUMIF(CLASS!$N106:$S106,BX$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$C106*INDEX(INDIRECT(ACCOUNTS!$R106),2,BY$2),SUMIF(CLASS!$N106:$S106,BY$3,CLASS!$E106:$J106))","v":0},{"$f":"IF(CLASS!$L106<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,J$2),SUMIF(CLASS!$N107:$S107,J$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,K$2),SUMIF(CLASS!$N107:$S107,K$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,L$2),SUMIF(CLASS!$N107:$S107,L$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,M$2),SUMIF(CLASS!$N107:$S107,M$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,N$2),SUMIF(CLASS!$N107:$S107,N$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,O$2),SUMIF(CLASS!$N107:$S107,O$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,P$2),SUMIF(CLASS!$N107:$S107,P$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,Q$2),SUMIF(CLASS!$N107:$S107,Q$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,R$2),SUMIF(CLASS!$N107:$S107,R$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,S$2),SUMIF(CLASS!$N107:$S107,S$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,T$2),SUMIF(CLASS!$N107:$S107,T$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,U$2),SUMIF(CLASS!$N107:$S107,U$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,V$2),SUMIF(CLASS!$N107:$S107,V$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,W$2),SUMIF(CLASS!$N107:$S107,W$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,X$2),SUMIF(CLASS!$N107:$S107,X$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,Y$2),SUMIF(CLASS!$N107:$S107,Y$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,Z$2),SUMIF(CLASS!$N107:$S107,Z$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AA$2),SUMIF(CLASS!$N107:$S107,AA$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AB$2),SUMIF(CLASS!$N107:$S107,AB$3,CLASS!$E107:$J107))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AG$2),SUMIF(CLASS!$N107:$S107,AG$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AH$2),SUMIF(CLASS!$N107:$S107,AH$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AI$2),SUMIF(CLASS!$N107:$S107,AI$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AJ$2),SUMIF(CLASS!$N107:$S107,AJ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AK$2),SUMIF(CLASS!$N107:$S107,AK$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AL$2),SUMIF(CLASS!$N107:$S107,AL$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AM$2),SUMIF(CLASS!$N107:$S107,AM$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AN$2),SUMIF(CLASS!$N107:$S107,AN$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AO$2),SUMIF(CLASS!$N107:$S107,AO$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AP$2),SUMIF(CLASS!$N107:$S107,AP$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AQ$2),SUMIF(CLASS!$N107:$S107,AQ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AR$2),SUMIF(CLASS!$N107:$S107,AR$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AS$2),SUMIF(CLASS!$N107:$S107,AS$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AT$2),SUMIF(CLASS!$N107:$S107,AT$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AU$2),SUMIF(CLASS!$N107:$S107,AU$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AV$2),SUMIF(CLASS!$N107:$S107,AV$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AW$2),SUMIF(CLASS!$N107:$S107,AW$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AX$2),SUMIF(CLASS!$N107:$S107,AX$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AY$2),SUMIF(CLASS!$N107:$S107,AY$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,AZ$2),SUMIF(CLASS!$N107:$S107,AZ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BA$2),SUMIF(CLASS!$N107:$S107,BA$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BB$2),SUMIF(CLASS!$N107:$S107,BB$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BC$2),SUMIF(CLASS!$N107:$S107,BC$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BD$2),SUMIF(CLASS!$N107:$S107,BD$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BE$2),SUMIF(CLASS!$N107:$S107,BE$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BF$2),SUMIF(CLASS!$N107:$S107,BF$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BG$2),SUMIF(CLASS!$N107:$S107,BG$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BH$2),SUMIF(CLASS!$N107:$S107,BH$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BI$2),SUMIF(CLASS!$N107:$S107,BI$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BJ$2),SUMIF(CLASS!$N107:$S107,BJ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BK$2),SUMIF(CLASS!$N107:$S107,BK$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BL$2),SUMIF(CLASS!$N107:$S107,BL$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BM$2),SUMIF(CLASS!$N107:$S107,BM$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BN$2),SUMIF(CLASS!$N107:$S107,BN$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BO$2),SUMIF(CLASS!$N107:$S107,BO$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BP$2),SUMIF(CLASS!$N107:$S107,BP$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BQ$2),SUMIF(CLASS!$N107:$S107,BQ$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BR$2),SUMIF(CLASS!$N107:$S107,BR$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BS$2),SUMIF(CLASS!$N107:$S107,BS$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BT$2),SUMIF(CLASS!$N107:$S107,BT$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BU$2),SUMIF(CLASS!$N107:$S107,BU$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BV$2),SUMIF(CLASS!$N107:$S107,BV$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BW$2),SUMIF(CLASS!$N107:$S107,BW$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BX$2),SUMIF(CLASS!$N107:$S107,BX$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$C107*INDEX(INDIRECT(ACCOUNTS!$R107),2,BY$2),SUMIF(CLASS!$N107:$S107,BY$3,CLASS!$E107:$J107))","v":0},{"$f":"IF(CLASS!$L107<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,J$2),SUMIF(CLASS!$N108:$S108,J$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,K$2),SUMIF(CLASS!$N108:$S108,K$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,L$2),SUMIF(CLASS!$N108:$S108,L$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,M$2),SUMIF(CLASS!$N108:$S108,M$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,N$2),SUMIF(CLASS!$N108:$S108,N$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,O$2),SUMIF(CLASS!$N108:$S108,O$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,P$2),SUMIF(CLASS!$N108:$S108,P$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,Q$2),SUMIF(CLASS!$N108:$S108,Q$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,R$2),SUMIF(CLASS!$N108:$S108,R$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,S$2),SUMIF(CLASS!$N108:$S108,S$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,T$2),SUMIF(CLASS!$N108:$S108,T$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,U$2),SUMIF(CLASS!$N108:$S108,U$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,V$2),SUMIF(CLASS!$N108:$S108,V$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,W$2),SUMIF(CLASS!$N108:$S108,W$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,X$2),SUMIF(CLASS!$N108:$S108,X$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,Y$2),SUMIF(CLASS!$N108:$S108,Y$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,Z$2),SUMIF(CLASS!$N108:$S108,Z$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AA$2),SUMIF(CLASS!$N108:$S108,AA$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AB$2),SUMIF(CLASS!$N108:$S108,AB$3,CLASS!$E108:$J108))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AG$2),SUMIF(CLASS!$N108:$S108,AG$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AH$2),SUMIF(CLASS!$N108:$S108,AH$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AI$2),SUMIF(CLASS!$N108:$S108,AI$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AJ$2),SUMIF(CLASS!$N108:$S108,AJ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AK$2),SUMIF(CLASS!$N108:$S108,AK$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AL$2),SUMIF(CLASS!$N108:$S108,AL$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AM$2),SUMIF(CLASS!$N108:$S108,AM$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AN$2),SUMIF(CLASS!$N108:$S108,AN$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AO$2),SUMIF(CLASS!$N108:$S108,AO$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AP$2),SUMIF(CLASS!$N108:$S108,AP$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AQ$2),SUMIF(CLASS!$N108:$S108,AQ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AR$2),SUMIF(CLASS!$N108:$S108,AR$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AS$2),SUMIF(CLASS!$N108:$S108,AS$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AT$2),SUMIF(CLASS!$N108:$S108,AT$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AU$2),SUMIF(CLASS!$N108:$S108,AU$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AV$2),SUMIF(CLASS!$N108:$S108,AV$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AW$2),SUMIF(CLASS!$N108:$S108,AW$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AX$2),SUMIF(CLASS!$N108:$S108,AX$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AY$2),SUMIF(CLASS!$N108:$S108,AY$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,AZ$2),SUMIF(CLASS!$N108:$S108,AZ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BA$2),SUMIF(CLASS!$N108:$S108,BA$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BB$2),SUMIF(CLASS!$N108:$S108,BB$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BC$2),SUMIF(CLASS!$N108:$S108,BC$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BD$2),SUMIF(CLASS!$N108:$S108,BD$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BE$2),SUMIF(CLASS!$N108:$S108,BE$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BF$2),SUMIF(CLASS!$N108:$S108,BF$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BG$2),SUMIF(CLASS!$N108:$S108,BG$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BH$2),SUMIF(CLASS!$N108:$S108,BH$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BI$2),SUMIF(CLASS!$N108:$S108,BI$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BJ$2),SUMIF(CLASS!$N108:$S108,BJ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BK$2),SUMIF(CLASS!$N108:$S108,BK$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BL$2),SUMIF(CLASS!$N108:$S108,BL$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BM$2),SUMIF(CLASS!$N108:$S108,BM$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BN$2),SUMIF(CLASS!$N108:$S108,BN$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BO$2),SUMIF(CLASS!$N108:$S108,BO$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BP$2),SUMIF(CLASS!$N108:$S108,BP$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BQ$2),SUMIF(CLASS!$N108:$S108,BQ$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BR$2),SUMIF(CLASS!$N108:$S108,BR$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BS$2),SUMIF(CLASS!$N108:$S108,BS$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BT$2),SUMIF(CLASS!$N108:$S108,BT$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BU$2),SUMIF(CLASS!$N108:$S108,BU$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BV$2),SUMIF(CLASS!$N108:$S108,BV$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BW$2),SUMIF(CLASS!$N108:$S108,BW$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BX$2),SUMIF(CLASS!$N108:$S108,BX$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$C108*INDEX(INDIRECT(ACCOUNTS!$R108),2,BY$2),SUMIF(CLASS!$N108:$S108,BY$3,CLASS!$E108:$J108))","v":0},{"$f":"IF(CLASS!$L108<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,J$2),SUMIF(CLASS!$N109:$S109,J$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,K$2),SUMIF(CLASS!$N109:$S109,K$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,L$2),SUMIF(CLASS!$N109:$S109,L$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,M$2),SUMIF(CLASS!$N109:$S109,M$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,N$2),SUMIF(CLASS!$N109:$S109,N$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,O$2),SUMIF(CLASS!$N109:$S109,O$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,P$2),SUMIF(CLASS!$N109:$S109,P$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,Q$2),SUMIF(CLASS!$N109:$S109,Q$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,R$2),SUMIF(CLASS!$N109:$S109,R$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,S$2),SUMIF(CLASS!$N109:$S109,S$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,T$2),SUMIF(CLASS!$N109:$S109,T$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,U$2),SUMIF(CLASS!$N109:$S109,U$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,V$2),SUMIF(CLASS!$N109:$S109,V$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,W$2),SUMIF(CLASS!$N109:$S109,W$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,X$2),SUMIF(CLASS!$N109:$S109,X$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,Y$2),SUMIF(CLASS!$N109:$S109,Y$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,Z$2),SUMIF(CLASS!$N109:$S109,Z$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AA$2),SUMIF(CLASS!$N109:$S109,AA$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AB$2),SUMIF(CLASS!$N109:$S109,AB$3,CLASS!$E109:$J109))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AG$2),SUMIF(CLASS!$N109:$S109,AG$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AH$2),SUMIF(CLASS!$N109:$S109,AH$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AI$2),SUMIF(CLASS!$N109:$S109,AI$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AJ$2),SUMIF(CLASS!$N109:$S109,AJ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AK$2),SUMIF(CLASS!$N109:$S109,AK$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AL$2),SUMIF(CLASS!$N109:$S109,AL$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AM$2),SUMIF(CLASS!$N109:$S109,AM$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AN$2),SUMIF(CLASS!$N109:$S109,AN$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AO$2),SUMIF(CLASS!$N109:$S109,AO$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AP$2),SUMIF(CLASS!$N109:$S109,AP$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AQ$2),SUMIF(CLASS!$N109:$S109,AQ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AR$2),SUMIF(CLASS!$N109:$S109,AR$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AS$2),SUMIF(CLASS!$N109:$S109,AS$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AT$2),SUMIF(CLASS!$N109:$S109,AT$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AU$2),SUMIF(CLASS!$N109:$S109,AU$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AV$2),SUMIF(CLASS!$N109:$S109,AV$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AW$2),SUMIF(CLASS!$N109:$S109,AW$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AX$2),SUMIF(CLASS!$N109:$S109,AX$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AY$2),SUMIF(CLASS!$N109:$S109,AY$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,AZ$2),SUMIF(CLASS!$N109:$S109,AZ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BA$2),SUMIF(CLASS!$N109:$S109,BA$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BB$2),SUMIF(CLASS!$N109:$S109,BB$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BC$2),SUMIF(CLASS!$N109:$S109,BC$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BD$2),SUMIF(CLASS!$N109:$S109,BD$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BE$2),SUMIF(CLASS!$N109:$S109,BE$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BF$2),SUMIF(CLASS!$N109:$S109,BF$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BG$2),SUMIF(CLASS!$N109:$S109,BG$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BH$2),SUMIF(CLASS!$N109:$S109,BH$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BI$2),SUMIF(CLASS!$N109:$S109,BI$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BJ$2),SUMIF(CLASS!$N109:$S109,BJ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BK$2),SUMIF(CLASS!$N109:$S109,BK$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BL$2),SUMIF(CLASS!$N109:$S109,BL$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BM$2),SUMIF(CLASS!$N109:$S109,BM$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BN$2),SUMIF(CLASS!$N109:$S109,BN$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BO$2),SUMIF(CLASS!$N109:$S109,BO$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BP$2),SUMIF(CLASS!$N109:$S109,BP$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BQ$2),SUMIF(CLASS!$N109:$S109,BQ$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BR$2),SUMIF(CLASS!$N109:$S109,BR$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BS$2),SUMIF(CLASS!$N109:$S109,BS$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BT$2),SUMIF(CLASS!$N109:$S109,BT$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BU$2),SUMIF(CLASS!$N109:$S109,BU$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BV$2),SUMIF(CLASS!$N109:$S109,BV$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BW$2),SUMIF(CLASS!$N109:$S109,BW$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BX$2),SUMIF(CLASS!$N109:$S109,BX$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$C109*INDEX(INDIRECT(ACCOUNTS!$R109),2,BY$2),SUMIF(CLASS!$N109:$S109,BY$3,CLASS!$E109:$J109))","v":0},{"$f":"IF(CLASS!$L109<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,J$2),SUMIF(CLASS!$N110:$S110,J$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,K$2),SUMIF(CLASS!$N110:$S110,K$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,L$2),SUMIF(CLASS!$N110:$S110,L$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,M$2),SUMIF(CLASS!$N110:$S110,M$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,N$2),SUMIF(CLASS!$N110:$S110,N$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,O$2),SUMIF(CLASS!$N110:$S110,O$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,P$2),SUMIF(CLASS!$N110:$S110,P$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,Q$2),SUMIF(CLASS!$N110:$S110,Q$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,R$2),SUMIF(CLASS!$N110:$S110,R$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,S$2),SUMIF(CLASS!$N110:$S110,S$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,T$2),SUMIF(CLASS!$N110:$S110,T$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,U$2),SUMIF(CLASS!$N110:$S110,U$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,V$2),SUMIF(CLASS!$N110:$S110,V$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,W$2),SUMIF(CLASS!$N110:$S110,W$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,X$2),SUMIF(CLASS!$N110:$S110,X$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,Y$2),SUMIF(CLASS!$N110:$S110,Y$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,Z$2),SUMIF(CLASS!$N110:$S110,Z$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AA$2),SUMIF(CLASS!$N110:$S110,AA$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AB$2),SUMIF(CLASS!$N110:$S110,AB$3,CLASS!$E110:$J110))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AG$2),SUMIF(CLASS!$N110:$S110,AG$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AH$2),SUMIF(CLASS!$N110:$S110,AH$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AI$2),SUMIF(CLASS!$N110:$S110,AI$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AJ$2),SUMIF(CLASS!$N110:$S110,AJ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AK$2),SUMIF(CLASS!$N110:$S110,AK$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AL$2),SUMIF(CLASS!$N110:$S110,AL$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AM$2),SUMIF(CLASS!$N110:$S110,AM$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AN$2),SUMIF(CLASS!$N110:$S110,AN$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AO$2),SUMIF(CLASS!$N110:$S110,AO$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AP$2),SUMIF(CLASS!$N110:$S110,AP$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AQ$2),SUMIF(CLASS!$N110:$S110,AQ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AR$2),SUMIF(CLASS!$N110:$S110,AR$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AS$2),SUMIF(CLASS!$N110:$S110,AS$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AT$2),SUMIF(CLASS!$N110:$S110,AT$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AU$2),SUMIF(CLASS!$N110:$S110,AU$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AV$2),SUMIF(CLASS!$N110:$S110,AV$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AW$2),SUMIF(CLASS!$N110:$S110,AW$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AX$2),SUMIF(CLASS!$N110:$S110,AX$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AY$2),SUMIF(CLASS!$N110:$S110,AY$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,AZ$2),SUMIF(CLASS!$N110:$S110,AZ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BA$2),SUMIF(CLASS!$N110:$S110,BA$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BB$2),SUMIF(CLASS!$N110:$S110,BB$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BC$2),SUMIF(CLASS!$N110:$S110,BC$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BD$2),SUMIF(CLASS!$N110:$S110,BD$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BE$2),SUMIF(CLASS!$N110:$S110,BE$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BF$2),SUMIF(CLASS!$N110:$S110,BF$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BG$2),SUMIF(CLASS!$N110:$S110,BG$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BH$2),SUMIF(CLASS!$N110:$S110,BH$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BI$2),SUMIF(CLASS!$N110:$S110,BI$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BJ$2),SUMIF(CLASS!$N110:$S110,BJ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BK$2),SUMIF(CLASS!$N110:$S110,BK$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BL$2),SUMIF(CLASS!$N110:$S110,BL$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BM$2),SUMIF(CLASS!$N110:$S110,BM$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BN$2),SUMIF(CLASS!$N110:$S110,BN$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BO$2),SUMIF(CLASS!$N110:$S110,BO$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BP$2),SUMIF(CLASS!$N110:$S110,BP$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BQ$2),SUMIF(CLASS!$N110:$S110,BQ$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BR$2),SUMIF(CLASS!$N110:$S110,BR$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BS$2),SUMIF(CLASS!$N110:$S110,BS$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BT$2),SUMIF(CLASS!$N110:$S110,BT$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BU$2),SUMIF(CLASS!$N110:$S110,BU$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BV$2),SUMIF(CLASS!$N110:$S110,BV$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BW$2),SUMIF(CLASS!$N110:$S110,BW$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BX$2),SUMIF(CLASS!$N110:$S110,BX$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$C110*INDEX(INDIRECT(ACCOUNTS!$R110),2,BY$2),SUMIF(CLASS!$N110:$S110,BY$3,CLASS!$E110:$J110))","v":0},{"$f":"IF(CLASS!$L110<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,J$2),SUMIF(CLASS!$N111:$S111,J$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,K$2),SUMIF(CLASS!$N111:$S111,K$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,L$2),SUMIF(CLASS!$N111:$S111,L$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,M$2),SUMIF(CLASS!$N111:$S111,M$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,N$2),SUMIF(CLASS!$N111:$S111,N$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,O$2),SUMIF(CLASS!$N111:$S111,O$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,P$2),SUMIF(CLASS!$N111:$S111,P$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,Q$2),SUMIF(CLASS!$N111:$S111,Q$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,R$2),SUMIF(CLASS!$N111:$S111,R$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,S$2),SUMIF(CLASS!$N111:$S111,S$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,T$2),SUMIF(CLASS!$N111:$S111,T$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,U$2),SUMIF(CLASS!$N111:$S111,U$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,V$2),SUMIF(CLASS!$N111:$S111,V$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,W$2),SUMIF(CLASS!$N111:$S111,W$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,X$2),SUMIF(CLASS!$N111:$S111,X$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,Y$2),SUMIF(CLASS!$N111:$S111,Y$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,Z$2),SUMIF(CLASS!$N111:$S111,Z$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AA$2),SUMIF(CLASS!$N111:$S111,AA$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AB$2),SUMIF(CLASS!$N111:$S111,AB$3,CLASS!$E111:$J111))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AG$2),SUMIF(CLASS!$N111:$S111,AG$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AH$2),SUMIF(CLASS!$N111:$S111,AH$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AI$2),SUMIF(CLASS!$N111:$S111,AI$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AJ$2),SUMIF(CLASS!$N111:$S111,AJ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AK$2),SUMIF(CLASS!$N111:$S111,AK$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AL$2),SUMIF(CLASS!$N111:$S111,AL$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AM$2),SUMIF(CLASS!$N111:$S111,AM$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AN$2),SUMIF(CLASS!$N111:$S111,AN$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AO$2),SUMIF(CLASS!$N111:$S111,AO$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AP$2),SUMIF(CLASS!$N111:$S111,AP$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AQ$2),SUMIF(CLASS!$N111:$S111,AQ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AR$2),SUMIF(CLASS!$N111:$S111,AR$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AS$2),SUMIF(CLASS!$N111:$S111,AS$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AT$2),SUMIF(CLASS!$N111:$S111,AT$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AU$2),SUMIF(CLASS!$N111:$S111,AU$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AV$2),SUMIF(CLASS!$N111:$S111,AV$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AW$2),SUMIF(CLASS!$N111:$S111,AW$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AX$2),SUMIF(CLASS!$N111:$S111,AX$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AY$2),SUMIF(CLASS!$N111:$S111,AY$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,AZ$2),SUMIF(CLASS!$N111:$S111,AZ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BA$2),SUMIF(CLASS!$N111:$S111,BA$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BB$2),SUMIF(CLASS!$N111:$S111,BB$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BC$2),SUMIF(CLASS!$N111:$S111,BC$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BD$2),SUMIF(CLASS!$N111:$S111,BD$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BE$2),SUMIF(CLASS!$N111:$S111,BE$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BF$2),SUMIF(CLASS!$N111:$S111,BF$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BG$2),SUMIF(CLASS!$N111:$S111,BG$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BH$2),SUMIF(CLASS!$N111:$S111,BH$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BI$2),SUMIF(CLASS!$N111:$S111,BI$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BJ$2),SUMIF(CLASS!$N111:$S111,BJ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BK$2),SUMIF(CLASS!$N111:$S111,BK$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BL$2),SUMIF(CLASS!$N111:$S111,BL$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BM$2),SUMIF(CLASS!$N111:$S111,BM$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BN$2),SUMIF(CLASS!$N111:$S111,BN$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BO$2),SUMIF(CLASS!$N111:$S111,BO$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BP$2),SUMIF(CLASS!$N111:$S111,BP$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BQ$2),SUMIF(CLASS!$N111:$S111,BQ$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BR$2),SUMIF(CLASS!$N111:$S111,BR$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BS$2),SUMIF(CLASS!$N111:$S111,BS$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BT$2),SUMIF(CLASS!$N111:$S111,BT$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BU$2),SUMIF(CLASS!$N111:$S111,BU$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BV$2),SUMIF(CLASS!$N111:$S111,BV$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BW$2),SUMIF(CLASS!$N111:$S111,BW$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BX$2),SUMIF(CLASS!$N111:$S111,BX$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BY$2),SUMIF(CLASS!$N111:$S111,BY$3,CLASS!$E111:$J111))","v":0},{"$f":"IF(CLASS!$L111<>0,FUNCALLOCD!$C111*INDEX(INDIRECT(ACCOUNTS!$R111),2,BZ$2),SUMIF(CLASS!$N111:$S111,BZ$3,CLASS!$E111:$J111))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,J$2),SUMIF(CLASS!$N112:$S112,J$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,K$2),SUMIF(CLASS!$N112:$S112,K$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,L$2),SUMIF(CLASS!$N112:$S112,L$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,M$2),SUMIF(CLASS!$N112:$S112,M$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,N$2),SUMIF(CLASS!$N112:$S112,N$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,O$2),SUMIF(CLASS!$N112:$S112,O$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,P$2),SUMIF(CLASS!$N112:$S112,P$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,Q$2),SUMIF(CLASS!$N112:$S112,Q$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,R$2),SUMIF(CLASS!$N112:$S112,R$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,S$2),SUMIF(CLASS!$N112:$S112,S$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,T$2),SUMIF(CLASS!$N112:$S112,T$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,U$2),SUMIF(CLASS!$N112:$S112,U$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,V$2),SUMIF(CLASS!$N112:$S112,V$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,W$2),SUMIF(CLASS!$N112:$S112,W$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,X$2),SUMIF(CLASS!$N112:$S112,X$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,Y$2),SUMIF(CLASS!$N112:$S112,Y$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,Z$2),SUMIF(CLASS!$N112:$S112,Z$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AA$2),SUMIF(CLASS!$N112:$S112,AA$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AB$2),SUMIF(CLASS!$N112:$S112,AB$3,CLASS!$E112:$J112))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AG$2),SUMIF(CLASS!$N112:$S112,AG$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AH$2),SUMIF(CLASS!$N112:$S112,AH$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AI$2),SUMIF(CLASS!$N112:$S112,AI$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AJ$2),SUMIF(CLASS!$N112:$S112,AJ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AK$2),SUMIF(CLASS!$N112:$S112,AK$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AL$2),SUMIF(CLASS!$N112:$S112,AL$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AM$2),SUMIF(CLASS!$N112:$S112,AM$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AN$2),SUMIF(CLASS!$N112:$S112,AN$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AO$2),SUMIF(CLASS!$N112:$S112,AO$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AP$2),SUMIF(CLASS!$N112:$S112,AP$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AQ$2),SUMIF(CLASS!$N112:$S112,AQ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AR$2),SUMIF(CLASS!$N112:$S112,AR$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AS$2),SUMIF(CLASS!$N112:$S112,AS$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AT$2),SUMIF(CLASS!$N112:$S112,AT$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AU$2),SUMIF(CLASS!$N112:$S112,AU$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AV$2),SUMIF(CLASS!$N112:$S112,AV$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AW$2),SUMIF(CLASS!$N112:$S112,AW$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AX$2),SUMIF(CLASS!$N112:$S112,AX$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AY$2),SUMIF(CLASS!$N112:$S112,AY$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,AZ$2),SUMIF(CLASS!$N112:$S112,AZ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BA$2),SUMIF(CLASS!$N112:$S112,BA$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BB$2),SUMIF(CLASS!$N112:$S112,BB$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BC$2),SUMIF(CLASS!$N112:$S112,BC$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BD$2),SUMIF(CLASS!$N112:$S112,BD$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BE$2),SUMIF(CLASS!$N112:$S112,BE$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BF$2),SUMIF(CLASS!$N112:$S112,BF$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BG$2),SUMIF(CLASS!$N112:$S112,BG$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BH$2),SUMIF(CLASS!$N112:$S112,BH$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BI$2),SUMIF(CLASS!$N112:$S112,BI$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BJ$2),SUMIF(CLASS!$N112:$S112,BJ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BK$2),SUMIF(CLASS!$N112:$S112,BK$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BL$2),SUMIF(CLASS!$N112:$S112,BL$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BM$2),SUMIF(CLASS!$N112:$S112,BM$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BN$2),SUMIF(CLASS!$N112:$S112,BN$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BO$2),SUMIF(CLASS!$N112:$S112,BO$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BP$2),SUMIF(CLASS!$N112:$S112,BP$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BQ$2),SUMIF(CLASS!$N112:$S112,BQ$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BR$2),SUMIF(CLASS!$N112:$S112,BR$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BS$2),SUMIF(CLASS!$N112:$S112,BS$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BT$2),SUMIF(CLASS!$N112:$S112,BT$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BU$2),SUMIF(CLASS!$N112:$S112,BU$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BV$2),SUMIF(CLASS!$N112:$S112,BV$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BW$2),SUMIF(CLASS!$N112:$S112,BW$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BX$2),SUMIF(CLASS!$N112:$S112,BX$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BY$2),SUMIF(CLASS!$N112:$S112,BY$3,CLASS!$E112:$J112))","v":0},{"$f":"IF(CLASS!$L112<>0,FUNCALLOCD!$C112*INDEX(INDIRECT(ACCOUNTS!$R112),2,BZ$2),SUMIF(CLASS!$N112:$S112,BZ$3,CLASS!$E112:$J112))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"SUM(C101:C112)","v":-1918117909.9676533},null,null,null,null,null,null,{"$f":"SUM(J101:J112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG101:AG112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ101:BQ112)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC101:CC112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK101:CK112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS101:CS112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA101:DA112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI101:DI112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ101:DQ112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY101:DY112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG101:EG112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO101:EO112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW101:EW112)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE101:FE112)","v":0},0,0,0,0,0,0,1918117910]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},null,null,null,null,null,null,{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,J$2),SUMIF(CLASS!$N116:$S116,J$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,K$2),SUMIF(CLASS!$N116:$S116,K$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,L$2),SUMIF(CLASS!$N116:$S116,L$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,M$2),SUMIF(CLASS!$N116:$S116,M$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,N$2),SUMIF(CLASS!$N116:$S116,N$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,O$2),SUMIF(CLASS!$N116:$S116,O$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,P$2),SUMIF(CLASS!$N116:$S116,P$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,Q$2),SUMIF(CLASS!$N116:$S116,Q$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,R$2),SUMIF(CLASS!$N116:$S116,R$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,S$2),SUMIF(CLASS!$N116:$S116,S$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,T$2),SUMIF(CLASS!$N116:$S116,T$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,U$2),SUMIF(CLASS!$N116:$S116,U$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,V$2),SUMIF(CLASS!$N116:$S116,V$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,W$2),SUMIF(CLASS!$N116:$S116,W$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,X$2),SUMIF(CLASS!$N116:$S116,X$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,Y$2),SUMIF(CLASS!$N116:$S116,Y$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,Z$2),SUMIF(CLASS!$N116:$S116,Z$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AA$2),SUMIF(CLASS!$N116:$S116,AA$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AB$2),SUMIF(CLASS!$N116:$S116,AB$3,CLASS!$E116:$J116))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AG$2),SUMIF(CLASS!$N116:$S116,AG$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AH$2),SUMIF(CLASS!$N116:$S116,AH$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AI$2),SUMIF(CLASS!$N116:$S116,AI$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AJ$2),SUMIF(CLASS!$N116:$S116,AJ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AK$2),SUMIF(CLASS!$N116:$S116,AK$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AL$2),SUMIF(CLASS!$N116:$S116,AL$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AM$2),SUMIF(CLASS!$N116:$S116,AM$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AN$2),SUMIF(CLASS!$N116:$S116,AN$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AO$2),SUMIF(CLASS!$N116:$S116,AO$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AP$2),SUMIF(CLASS!$N116:$S116,AP$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AQ$2),SUMIF(CLASS!$N116:$S116,AQ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AR$2),SUMIF(CLASS!$N116:$S116,AR$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AS$2),SUMIF(CLASS!$N116:$S116,AS$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AT$2),SUMIF(CLASS!$N116:$S116,AT$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AU$2),SUMIF(CLASS!$N116:$S116,AU$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AV$2),SUMIF(CLASS!$N116:$S116,AV$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AW$2),SUMIF(CLASS!$N116:$S116,AW$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AX$2),SUMIF(CLASS!$N116:$S116,AX$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AY$2),SUMIF(CLASS!$N116:$S116,AY$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,AZ$2),SUMIF(CLASS!$N116:$S116,AZ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BA$2),SUMIF(CLASS!$N116:$S116,BA$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BB$2),SUMIF(CLASS!$N116:$S116,BB$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BC$2),SUMIF(CLASS!$N116:$S116,BC$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BD$2),SUMIF(CLASS!$N116:$S116,BD$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BE$2),SUMIF(CLASS!$N116:$S116,BE$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BF$2),SUMIF(CLASS!$N116:$S116,BF$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BG$2),SUMIF(CLASS!$N116:$S116,BG$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BH$2),SUMIF(CLASS!$N116:$S116,BH$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BI$2),SUMIF(CLASS!$N116:$S116,BI$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BJ$2),SUMIF(CLASS!$N116:$S116,BJ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BK$2),SUMIF(CLASS!$N116:$S116,BK$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BL$2),SUMIF(CLASS!$N116:$S116,BL$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BM$2),SUMIF(CLASS!$N116:$S116,BM$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BN$2),SUMIF(CLASS!$N116:$S116,BN$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BO$2),SUMIF(CLASS!$N116:$S116,BO$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BP$2),SUMIF(CLASS!$N116:$S116,BP$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BQ$2),SUMIF(CLASS!$N116:$S116,BQ$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BR$2),SUMIF(CLASS!$N116:$S116,BR$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BS$2),SUMIF(CLASS!$N116:$S116,BS$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BT$2),SUMIF(CLASS!$N116:$S116,BT$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BU$2),SUMIF(CLASS!$N116:$S116,BU$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BV$2),SUMIF(CLASS!$N116:$S116,BV$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BW$2),SUMIF(CLASS!$N116:$S116,BW$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BX$2),SUMIF(CLASS!$N116:$S116,BX$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BY$2),SUMIF(CLASS!$N116:$S116,BY$3,CLASS!$E116:$J116))","v":0},{"$f":"IF(CLASS!$L116<>0,FUNCALLOCD!$C116*INDEX(INDIRECT(ACCOUNTS!$R116),2,BZ$2),SUMIF(CLASS!$N116:$S116,BZ$3,CLASS!$E116:$J116))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E116:$BL116)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CC116:CH116)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E116:$BL116)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CK116:CP116)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E116:$BL116)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E116:$BA116)","v":0},0,0,{"$f":"SUM(CS116:CX116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DA116:DF116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DI116:DN116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DQ116:DV116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(DY116:ED116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EG116:EL116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EO116:ET116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(EW116:FB116)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E116:$BA116)","v":0},0,0,0,0,0,{"$f":"SUM(FE116:FJ116)","v":0},348915488.80000001]
[{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},null,null,null,null,null,null,{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,J$2),SUMIF(CLASS!$N117:$S117,J$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,K$2),SUMIF(CLASS!$N117:$S117,K$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,L$2),SUMIF(CLASS!$N117:$S117,L$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,M$2),SUMIF(CLASS!$N117:$S117,M$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,N$2),SUMIF(CLASS!$N117:$S117,N$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,O$2),SUMIF(CLASS!$N117:$S117,O$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,P$2),SUMIF(CLASS!$N117:$S117,P$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,Q$2),SUMIF(CLASS!$N117:$S117,Q$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,R$2),SUMIF(CLASS!$N117:$S117,R$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,S$2),SUMIF(CLASS!$N117:$S117,S$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,T$2),SUMIF(CLASS!$N117:$S117,T$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,U$2),SUMIF(CLASS!$N117:$S117,U$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,V$2),SUMIF(CLASS!$N117:$S117,V$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,W$2),SUMIF(CLASS!$N117:$S117,W$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,X$2),SUMIF(CLASS!$N117:$S117,X$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,Y$2),SUMIF(CLASS!$N117:$S117,Y$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,Z$2),SUMIF(CLASS!$N117:$S117,Z$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AA$2),SUMIF(CLASS!$N117:$S117,AA$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AB$2),SUMIF(CLASS!$N117:$S117,AB$3,CLASS!$E117:$J117))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AG$2),SUMIF(CLASS!$N117:$S117,AG$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AH$2),SUMIF(CLASS!$N117:$S117,AH$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AI$2),SUMIF(CLASS!$N117:$S117,AI$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AJ$2),SUMIF(CLASS!$N117:$S117,AJ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AK$2),SUMIF(CLASS!$N117:$S117,AK$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AL$2),SUMIF(CLASS!$N117:$S117,AL$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AM$2),SUMIF(CLASS!$N117:$S117,AM$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AN$2),SUMIF(CLASS!$N117:$S117,AN$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AO$2),SUMIF(CLASS!$N117:$S117,AO$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AP$2),SUMIF(CLASS!$N117:$S117,AP$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AQ$2),SUMIF(CLASS!$N117:$S117,AQ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AR$2),SUMIF(CLASS!$N117:$S117,AR$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AS$2),SUMIF(CLASS!$N117:$S117,AS$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AT$2),SUMIF(CLASS!$N117:$S117,AT$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AU$2),SUMIF(CLASS!$N117:$S117,AU$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AV$2),SUMIF(CLASS!$N117:$S117,AV$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AW$2),SUMIF(CLASS!$N117:$S117,AW$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AX$2),SUMIF(CLASS!$N117:$S117,AX$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AY$2),SUMIF(CLASS!$N117:$S117,AY$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,AZ$2),SUMIF(CLASS!$N117:$S117,AZ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BA$2),SUMIF(CLASS!$N117:$S117,BA$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BB$2),SUMIF(CLASS!$N117:$S117,BB$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BC$2),SUMIF(CLASS!$N117:$S117,BC$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BD$2),SUMIF(CLASS!$N117:$S117,BD$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BE$2),SUMIF(CLASS!$N117:$S117,BE$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BF$2),SUMIF(CLASS!$N117:$S117,BF$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BG$2),SUMIF(CLASS!$N117:$S117,BG$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BH$2),SUMIF(CLASS!$N117:$S117,BH$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BI$2),SUMIF(CLASS!$N117:$S117,BI$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BJ$2),SUMIF(CLASS!$N117:$S117,BJ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BK$2),SUMIF(CLASS!$N117:$S117,BK$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BL$2),SUMIF(CLASS!$N117:$S117,BL$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BM$2),SUMIF(CLASS!$N117:$S117,BM$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BN$2),SUMIF(CLASS!$N117:$S117,BN$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BO$2),SUMIF(CLASS!$N117:$S117,BO$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BP$2),SUMIF(CLASS!$N117:$S117,BP$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BQ$2),SUMIF(CLASS!$N117:$S117,BQ$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BR$2),SUMIF(CLASS!$N117:$S117,BR$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BS$2),SUMIF(CLASS!$N117:$S117,BS$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BT$2),SUMIF(CLASS!$N117:$S117,BT$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BU$2),SUMIF(CLASS!$N117:$S117,BU$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BV$2),SUMIF(CLASS!$N117:$S117,BV$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BW$2),SUMIF(CLASS!$N117:$S117,BW$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BX$2),SUMIF(CLASS!$N117:$S117,BX$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BY$2),SUMIF(CLASS!$N117:$S117,BY$3,CLASS!$E117:$J117))","v":0},{"$f":"IF(CLASS!$L117<>0,FUNCALLOCD!$C117*INDEX(INDIRECT(ACCOUNTS!$R117),2,BZ$2),SUMIF(CLASS!$N117:$S117,BZ$3,CLASS!$E117:$J117))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC117:CH117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK117:CP117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS117:CX117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA117:DF117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI117:DN117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ117:DV117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY117:ED117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG117:EL117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO117:ET117)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW117:FB117)","v":0},null,0,0,0,0,0,0,0,54709537.5]
[{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},null,null,null,null,null,null,{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,J$2),SUMIF(CLASS!$N118:$S118,J$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,K$2),SUMIF(CLASS!$N118:$S118,K$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,L$2),SUMIF(CLASS!$N118:$S118,L$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,M$2),SUMIF(CLASS!$N118:$S118,M$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,N$2),SUMIF(CLASS!$N118:$S118,N$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,O$2),SUMIF(CLASS!$N118:$S118,O$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,P$2),SUMIF(CLASS!$N118:$S118,P$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,Q$2),SUMIF(CLASS!$N118:$S118,Q$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,R$2),SUMIF(CLASS!$N118:$S118,R$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,S$2),SUMIF(CLASS!$N118:$S118,S$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,T$2),SUMIF(CLASS!$N118:$S118,T$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,U$2),SUMIF(CLASS!$N118:$S118,U$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,V$2),SUMIF(CLASS!$N118:$S118,V$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,W$2),SUMIF(CLASS!$N118:$S118,W$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,X$2),SUMIF(CLASS!$N118:$S118,X$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,Y$2),SUMIF(CLASS!$N118:$S118,Y$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,Z$2),SUMIF(CLASS!$N118:$S118,Z$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AA$2),SUMIF(CLASS!$N118:$S118,AA$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AB$2),SUMIF(CLASS!$N118:$S118,AB$3,CLASS!$E118:$J118))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AG$2),SUMIF(CLASS!$N118:$S118,AG$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AH$2),SUMIF(CLASS!$N118:$S118,AH$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AI$2),SUMIF(CLASS!$N118:$S118,AI$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AJ$2),SUMIF(CLASS!$N118:$S118,AJ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AK$2),SUMIF(CLASS!$N118:$S118,AK$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AL$2),SUMIF(CLASS!$N118:$S118,AL$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AM$2),SUMIF(CLASS!$N118:$S118,AM$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AN$2),SUMIF(CLASS!$N118:$S118,AN$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AO$2),SUMIF(CLASS!$N118:$S118,AO$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AP$2),SUMIF(CLASS!$N118:$S118,AP$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AQ$2),SUMIF(CLASS!$N118:$S118,AQ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AR$2),SUMIF(CLASS!$N118:$S118,AR$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AS$2),SUMIF(CLASS!$N118:$S118,AS$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AT$2),SUMIF(CLASS!$N118:$S118,AT$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AU$2),SUMIF(CLASS!$N118:$S118,AU$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AV$2),SUMIF(CLASS!$N118:$S118,AV$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AW$2),SUMIF(CLASS!$N118:$S118,AW$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AX$2),SUMIF(CLASS!$N118:$S118,AX$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AY$2),SUMIF(CLASS!$N118:$S118,AY$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,AZ$2),SUMIF(CLASS!$N118:$S118,AZ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BA$2),SUMIF(CLASS!$N118:$S118,BA$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BB$2),SUMIF(CLASS!$N118:$S118,BB$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BC$2),SUMIF(CLASS!$N118:$S118,BC$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BD$2),SUMIF(CLASS!$N118:$S118,BD$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BE$2),SUMIF(CLASS!$N118:$S118,BE$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BF$2),SUMIF(CLASS!$N118:$S118,BF$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BG$2),SUMIF(CLASS!$N118:$S118,BG$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BH$2),SUMIF(CLASS!$N118:$S118,BH$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BI$2),SUMIF(CLASS!$N118:$S118,BI$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BJ$2),SUMIF(CLASS!$N118:$S118,BJ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BK$2),SUMIF(CLASS!$N118:$S118,BK$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BL$2),SUMIF(CLASS!$N118:$S118,BL$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BM$2),SUMIF(CLASS!$N118:$S118,BM$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BN$2),SUMIF(CLASS!$N118:$S118,BN$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BO$2),SUMIF(CLASS!$N118:$S118,BO$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BP$2),SUMIF(CLASS!$N118:$S118,BP$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BQ$2),SUMIF(CLASS!$N118:$S118,BQ$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BR$2),SUMIF(CLASS!$N118:$S118,BR$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BS$2),SUMIF(CLASS!$N118:$S118,BS$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BT$2),SUMIF(CLASS!$N118:$S118,BT$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BU$2),SUMIF(CLASS!$N118:$S118,BU$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BV$2),SUMIF(CLASS!$N118:$S118,BV$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BW$2),SUMIF(CLASS!$N118:$S118,BW$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BX$2),SUMIF(CLASS!$N118:$S118,BX$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BY$2),SUMIF(CLASS!$N118:$S118,BY$3,CLASS!$E118:$J118))","v":0},{"$f":"IF(CLASS!$L118<>0,FUNCALLOCD!$C118*INDEX(INDIRECT(ACCOUNTS!$R118),2,BZ$2),SUMIF(CLASS!$N118:$S118,BZ$3,CLASS!$E118:$J118))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,290302.2]
[{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},null,null,null,null,null,null,{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,J$2),SUMIF(CLASS!$N119:$S119,J$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,K$2),SUMIF(CLASS!$N119:$S119,K$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,L$2),SUMIF(CLASS!$N119:$S119,L$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,M$2),SUMIF(CLASS!$N119:$S119,M$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,N$2),SUMIF(CLASS!$N119:$S119,N$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,O$2),SUMIF(CLASS!$N119:$S119,O$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,P$2),SUMIF(CLASS!$N119:$S119,P$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,Q$2),SUMIF(CLASS!$N119:$S119,Q$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,R$2),SUMIF(CLASS!$N119:$S119,R$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,S$2),SUMIF(CLASS!$N119:$S119,S$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,T$2),SUMIF(CLASS!$N119:$S119,T$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,U$2),SUMIF(CLASS!$N119:$S119,U$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,V$2),SUMIF(CLASS!$N119:$S119,V$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,W$2),SUMIF(CLASS!$N119:$S119,W$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,X$2),SUMIF(CLASS!$N119:$S119,X$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,Y$2),SUMIF(CLASS!$N119:$S119,Y$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,Z$2),SUMIF(CLASS!$N119:$S119,Z$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AA$2),SUMIF(CLASS!$N119:$S119,AA$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AB$2),SUMIF(CLASS!$N119:$S119,AB$3,CLASS!$E119:$J119))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AG$2),SUMIF(CLASS!$N119:$S119,AG$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AH$2),SUMIF(CLASS!$N119:$S119,AH$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AI$2),SUMIF(CLASS!$N119:$S119,AI$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AJ$2),SUMIF(CLASS!$N119:$S119,AJ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AK$2),SUMIF(CLASS!$N119:$S119,AK$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AL$2),SUMIF(CLASS!$N119:$S119,AL$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AM$2),SUMIF(CLASS!$N119:$S119,AM$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AN$2),SUMIF(CLASS!$N119:$S119,AN$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AO$2),SUMIF(CLASS!$N119:$S119,AO$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AP$2),SUMIF(CLASS!$N119:$S119,AP$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AQ$2),SUMIF(CLASS!$N119:$S119,AQ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AR$2),SUMIF(CLASS!$N119:$S119,AR$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AS$2),SUMIF(CLASS!$N119:$S119,AS$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AT$2),SUMIF(CLASS!$N119:$S119,AT$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AU$2),SUMIF(CLASS!$N119:$S119,AU$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AV$2),SUMIF(CLASS!$N119:$S119,AV$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AW$2),SUMIF(CLASS!$N119:$S119,AW$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AX$2),SUMIF(CLASS!$N119:$S119,AX$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AY$2),SUMIF(CLASS!$N119:$S119,AY$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,AZ$2),SUMIF(CLASS!$N119:$S119,AZ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BA$2),SUMIF(CLASS!$N119:$S119,BA$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BB$2),SUMIF(CLASS!$N119:$S119,BB$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BC$2),SUMIF(CLASS!$N119:$S119,BC$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BD$2),SUMIF(CLASS!$N119:$S119,BD$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BE$2),SUMIF(CLASS!$N119:$S119,BE$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BF$2),SUMIF(CLASS!$N119:$S119,BF$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BG$2),SUMIF(CLASS!$N119:$S119,BG$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BH$2),SUMIF(CLASS!$N119:$S119,BH$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BI$2),SUMIF(CLASS!$N119:$S119,BI$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BJ$2),SUMIF(CLASS!$N119:$S119,BJ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BK$2),SUMIF(CLASS!$N119:$S119,BK$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BL$2),SUMIF(CLASS!$N119:$S119,BL$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BM$2),SUMIF(CLASS!$N119:$S119,BM$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BN$2),SUMIF(CLASS!$N119:$S119,BN$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BO$2),SUMIF(CLASS!$N119:$S119,BO$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BP$2),SUMIF(CLASS!$N119:$S119,BP$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BQ$2),SUMIF(CLASS!$N119:$S119,BQ$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BR$2),SUMIF(CLASS!$N119:$S119,BR$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BS$2),SUMIF(CLASS!$N119:$S119,BS$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BT$2),SUMIF(CLASS!$N119:$S119,BT$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BU$2),SUMIF(CLASS!$N119:$S119,BU$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BV$2),SUMIF(CLASS!$N119:$S119,BV$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BW$2),SUMIF(CLASS!$N119:$S119,BW$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BX$2),SUMIF(CLASS!$N119:$S119,BX$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BY$2),SUMIF(CLASS!$N119:$S119,BY$3,CLASS!$E119:$J119))","v":0},{"$f":"IF(CLASS!$L119<>0,FUNCALLOCD!$C119*INDEX(INDIRECT(ACCOUNTS!$R119),2,BZ$2),SUMIF(CLASS!$N119:$S119,BZ$3,CLASS!$E119:$J119))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,115786862.5]
[{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,J$2),SUMIF(CLASS!$N120:$S120,J$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,K$2),SUMIF(CLASS!$N120:$S120,K$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,L$2),SUMIF(CLASS!$N120:$S120,L$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,M$2),SUMIF(CLASS!$N120:$S120,M$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,N$2),SUMIF(CLASS!$N120:$S120,N$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,O$2),SUMIF(CLASS!$N120:$S120,O$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,P$2),SUMIF(CLASS!$N120:$S120,P$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,Q$2),SUMIF(CLASS!$N120:$S120,Q$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,R$2),SUMIF(CLASS!$N120:$S120,R$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,S$2),SUMIF(CLASS!$N120:$S120,S$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,T$2),SUMIF(CLASS!$N120:$S120,T$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,U$2),SUMIF(CLASS!$N120:$S120,U$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,V$2),SUMIF(CLASS!$N120:$S120,V$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,W$2),SUMIF(CLASS!$N120:$S120,W$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,X$2),SUMIF(CLASS!$N120:$S120,X$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,Y$2),SUMIF(CLASS!$N120:$S120,Y$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,Z$2),SUMIF(CLASS!$N120:$S120,Z$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AA$2),SUMIF(CLASS!$N120:$S120,AA$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AB$2),SUMIF(CLASS!$N120:$S120,AB$3,CLASS!$E120:$J120))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AG$2),SUMIF(CLASS!$N120:$S120,AG$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AH$2),SUMIF(CLASS!$N120:$S120,AH$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AI$2),SUMIF(CLASS!$N120:$S120,AI$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AJ$2),SUMIF(CLASS!$N120:$S120,AJ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AK$2),SUMIF(CLASS!$N120:$S120,AK$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AL$2),SUMIF(CLASS!$N120:$S120,AL$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AM$2),SUMIF(CLASS!$N120:$S120,AM$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AN$2),SUMIF(CLASS!$N120:$S120,AN$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AO$2),SUMIF(CLASS!$N120:$S120,AO$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AP$2),SUMIF(CLASS!$N120:$S120,AP$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AQ$2),SUMIF(CLASS!$N120:$S120,AQ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AR$2),SUMIF(CLASS!$N120:$S120,AR$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AS$2),SUMIF(CLASS!$N120:$S120,AS$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AT$2),SUMIF(CLASS!$N120:$S120,AT$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AU$2),SUMIF(CLASS!$N120:$S120,AU$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AV$2),SUMIF(CLASS!$N120:$S120,AV$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AW$2),SUMIF(CLASS!$N120:$S120,AW$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AX$2),SUMIF(CLASS!$N120:$S120,AX$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AY$2),SUMIF(CLASS!$N120:$S120,AY$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,AZ$2),SUMIF(CLASS!$N120:$S120,AZ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BA$2),SUMIF(CLASS!$N120:$S120,BA$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BB$2),SUMIF(CLASS!$N120:$S120,BB$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BC$2),SUMIF(CLASS!$N120:$S120,BC$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BD$2),SUMIF(CLASS!$N120:$S120,BD$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BE$2),SUMIF(CLASS!$N120:$S120,BE$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BF$2),SUMIF(CLASS!$N120:$S120,BF$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BG$2),SUMIF(CLASS!$N120:$S120,BG$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BH$2),SUMIF(CLASS!$N120:$S120,BH$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BI$2),SUMIF(CLASS!$N120:$S120,BI$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BJ$2),SUMIF(CLASS!$N120:$S120,BJ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BK$2),SUMIF(CLASS!$N120:$S120,BK$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BL$2),SUMIF(CLASS!$N120:$S120,BL$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BM$2),SUMIF(CLASS!$N120:$S120,BM$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BN$2),SUMIF(CLASS!$N120:$S120,BN$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BO$2),SUMIF(CLASS!$N120:$S120,BO$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BP$2),SUMIF(CLASS!$N120:$S120,BP$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BQ$2),SUMIF(CLASS!$N120:$S120,BQ$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BR$2),SUMIF(CLASS!$N120:$S120,BR$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BS$2),SUMIF(CLASS!$N120:$S120,BS$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BT$2),SUMIF(CLASS!$N120:$S120,BT$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BU$2),SUMIF(CLASS!$N120:$S120,BU$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BV$2),SUMIF(CLASS!$N120:$S120,BV$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BW$2),SUMIF(CLASS!$N120:$S120,BW$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BX$2),SUMIF(CLASS!$N120:$S120,BX$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$C120*INDEX(INDIRECT(ACCOUNTS!$R120),2,BY$2),SUMIF(CLASS!$N120:$S120,BY$3,CLASS!$E120:$J120))","v":0},{"$f":"IF(CLASS!$L120<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,J$2),SUMIF(CLASS!$N121:$S121,J$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,K$2),SUMIF(CLASS!$N121:$S121,K$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,L$2),SUMIF(CLASS!$N121:$S121,L$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,M$2),SUMIF(CLASS!$N121:$S121,M$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,N$2),SUMIF(CLASS!$N121:$S121,N$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,O$2),SUMIF(CLASS!$N121:$S121,O$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,P$2),SUMIF(CLASS!$N121:$S121,P$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,Q$2),SUMIF(CLASS!$N121:$S121,Q$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,R$2),SUMIF(CLASS!$N121:$S121,R$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,S$2),SUMIF(CLASS!$N121:$S121,S$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,T$2),SUMIF(CLASS!$N121:$S121,T$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,U$2),SUMIF(CLASS!$N121:$S121,U$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,V$2),SUMIF(CLASS!$N121:$S121,V$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,W$2),SUMIF(CLASS!$N121:$S121,W$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,X$2),SUMIF(CLASS!$N121:$S121,X$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,Y$2),SUMIF(CLASS!$N121:$S121,Y$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,Z$2),SUMIF(CLASS!$N121:$S121,Z$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AA$2),SUMIF(CLASS!$N121:$S121,AA$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AB$2),SUMIF(CLASS!$N121:$S121,AB$3,CLASS!$E121:$J121))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AG$2),SUMIF(CLASS!$N121:$S121,AG$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AH$2),SUMIF(CLASS!$N121:$S121,AH$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AI$2),SUMIF(CLASS!$N121:$S121,AI$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AJ$2),SUMIF(CLASS!$N121:$S121,AJ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AK$2),SUMIF(CLASS!$N121:$S121,AK$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AL$2),SUMIF(CLASS!$N121:$S121,AL$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AM$2),SUMIF(CLASS!$N121:$S121,AM$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AN$2),SUMIF(CLASS!$N121:$S121,AN$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AO$2),SUMIF(CLASS!$N121:$S121,AO$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AP$2),SUMIF(CLASS!$N121:$S121,AP$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AQ$2),SUMIF(CLASS!$N121:$S121,AQ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AR$2),SUMIF(CLASS!$N121:$S121,AR$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AS$2),SUMIF(CLASS!$N121:$S121,AS$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AT$2),SUMIF(CLASS!$N121:$S121,AT$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AU$2),SUMIF(CLASS!$N121:$S121,AU$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AV$2),SUMIF(CLASS!$N121:$S121,AV$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AW$2),SUMIF(CLASS!$N121:$S121,AW$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AX$2),SUMIF(CLASS!$N121:$S121,AX$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AY$2),SUMIF(CLASS!$N121:$S121,AY$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,AZ$2),SUMIF(CLASS!$N121:$S121,AZ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BA$2),SUMIF(CLASS!$N121:$S121,BA$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BB$2),SUMIF(CLASS!$N121:$S121,BB$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BC$2),SUMIF(CLASS!$N121:$S121,BC$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BD$2),SUMIF(CLASS!$N121:$S121,BD$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BE$2),SUMIF(CLASS!$N121:$S121,BE$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BF$2),SUMIF(CLASS!$N121:$S121,BF$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BG$2),SUMIF(CLASS!$N121:$S121,BG$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BH$2),SUMIF(CLASS!$N121:$S121,BH$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BI$2),SUMIF(CLASS!$N121:$S121,BI$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BJ$2),SUMIF(CLASS!$N121:$S121,BJ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BK$2),SUMIF(CLASS!$N121:$S121,BK$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BL$2),SUMIF(CLASS!$N121:$S121,BL$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BM$2),SUMIF(CLASS!$N121:$S121,BM$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BN$2),SUMIF(CLASS!$N121:$S121,BN$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BO$2),SUMIF(CLASS!$N121:$S121,BO$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BP$2),SUMIF(CLASS!$N121:$S121,BP$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BQ$2),SUMIF(CLASS!$N121:$S121,BQ$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BR$2),SUMIF(CLASS!$N121:$S121,BR$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BS$2),SUMIF(CLASS!$N121:$S121,BS$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BT$2),SUMIF(CLASS!$N121:$S121,BT$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BU$2),SUMIF(CLASS!$N121:$S121,BU$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BV$2),SUMIF(CLASS!$N121:$S121,BV$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BW$2),SUMIF(CLASS!$N121:$S121,BW$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BX$2),SUMIF(CLASS!$N121:$S121,BX$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$C121*INDEX(INDIRECT(ACCOUNTS!$R121),2,BY$2),SUMIF(CLASS!$N121:$S121,BY$3,CLASS!$E121:$J121))","v":0},{"$f":"IF(CLASS!$L121<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,J$2),SUMIF(CLASS!$N122:$S122,J$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,K$2),SUMIF(CLASS!$N122:$S122,K$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,L$2),SUMIF(CLASS!$N122:$S122,L$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,M$2),SUMIF(CLASS!$N122:$S122,M$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,N$2),SUMIF(CLASS!$N122:$S122,N$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,O$2),SUMIF(CLASS!$N122:$S122,O$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,P$2),SUMIF(CLASS!$N122:$S122,P$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,Q$2),SUMIF(CLASS!$N122:$S122,Q$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,R$2),SUMIF(CLASS!$N122:$S122,R$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,S$2),SUMIF(CLASS!$N122:$S122,S$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,T$2),SUMIF(CLASS!$N122:$S122,T$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,U$2),SUMIF(CLASS!$N122:$S122,U$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,V$2),SUMIF(CLASS!$N122:$S122,V$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,W$2),SUMIF(CLASS!$N122:$S122,W$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,X$2),SUMIF(CLASS!$N122:$S122,X$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,Y$2),SUMIF(CLASS!$N122:$S122,Y$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,Z$2),SUMIF(CLASS!$N122:$S122,Z$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AA$2),SUMIF(CLASS!$N122:$S122,AA$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AB$2),SUMIF(CLASS!$N122:$S122,AB$3,CLASS!$E122:$J122))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AG$2),SUMIF(CLASS!$N122:$S122,AG$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AH$2),SUMIF(CLASS!$N122:$S122,AH$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AI$2),SUMIF(CLASS!$N122:$S122,AI$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AJ$2),SUMIF(CLASS!$N122:$S122,AJ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AK$2),SUMIF(CLASS!$N122:$S122,AK$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AL$2),SUMIF(CLASS!$N122:$S122,AL$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AM$2),SUMIF(CLASS!$N122:$S122,AM$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AN$2),SUMIF(CLASS!$N122:$S122,AN$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AO$2),SUMIF(CLASS!$N122:$S122,AO$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AP$2),SUMIF(CLASS!$N122:$S122,AP$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AQ$2),SUMIF(CLASS!$N122:$S122,AQ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AR$2),SUMIF(CLASS!$N122:$S122,AR$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AS$2),SUMIF(CLASS!$N122:$S122,AS$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AT$2),SUMIF(CLASS!$N122:$S122,AT$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AU$2),SUMIF(CLASS!$N122:$S122,AU$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AV$2),SUMIF(CLASS!$N122:$S122,AV$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AW$2),SUMIF(CLASS!$N122:$S122,AW$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AX$2),SUMIF(CLASS!$N122:$S122,AX$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AY$2),SUMIF(CLASS!$N122:$S122,AY$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,AZ$2),SUMIF(CLASS!$N122:$S122,AZ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BA$2),SUMIF(CLASS!$N122:$S122,BA$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BB$2),SUMIF(CLASS!$N122:$S122,BB$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BC$2),SUMIF(CLASS!$N122:$S122,BC$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BD$2),SUMIF(CLASS!$N122:$S122,BD$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BE$2),SUMIF(CLASS!$N122:$S122,BE$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BF$2),SUMIF(CLASS!$N122:$S122,BF$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BG$2),SUMIF(CLASS!$N122:$S122,BG$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BH$2),SUMIF(CLASS!$N122:$S122,BH$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BI$2),SUMIF(CLASS!$N122:$S122,BI$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BJ$2),SUMIF(CLASS!$N122:$S122,BJ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BK$2),SUMIF(CLASS!$N122:$S122,BK$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BL$2),SUMIF(CLASS!$N122:$S122,BL$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BM$2),SUMIF(CLASS!$N122:$S122,BM$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BN$2),SUMIF(CLASS!$N122:$S122,BN$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BO$2),SUMIF(CLASS!$N122:$S122,BO$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BP$2),SUMIF(CLASS!$N122:$S122,BP$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BQ$2),SUMIF(CLASS!$N122:$S122,BQ$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BR$2),SUMIF(CLASS!$N122:$S122,BR$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BS$2),SUMIF(CLASS!$N122:$S122,BS$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BT$2),SUMIF(CLASS!$N122:$S122,BT$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BU$2),SUMIF(CLASS!$N122:$S122,BU$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BV$2),SUMIF(CLASS!$N122:$S122,BV$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BW$2),SUMIF(CLASS!$N122:$S122,BW$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BX$2),SUMIF(CLASS!$N122:$S122,BX$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BY$2),SUMIF(CLASS!$N122:$S122,BY$3,CLASS!$E122:$J122))","v":0},{"$f":"IF(CLASS!$L122<>0,FUNCALLOCD!$C122*INDEX(INDIRECT(ACCOUNTS!$R122),2,BZ$2),SUMIF(CLASS!$N122:$S122,BZ$3,CLASS!$E122:$J122))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,J$2),SUMIF(CLASS!$N123:$S123,J$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,K$2),SUMIF(CLASS!$N123:$S123,K$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,L$2),SUMIF(CLASS!$N123:$S123,L$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,M$2),SUMIF(CLASS!$N123:$S123,M$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,N$2),SUMIF(CLASS!$N123:$S123,N$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,O$2),SUMIF(CLASS!$N123:$S123,O$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,P$2),SUMIF(CLASS!$N123:$S123,P$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,Q$2),SUMIF(CLASS!$N123:$S123,Q$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,R$2),SUMIF(CLASS!$N123:$S123,R$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,S$2),SUMIF(CLASS!$N123:$S123,S$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,T$2),SUMIF(CLASS!$N123:$S123,T$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,U$2),SUMIF(CLASS!$N123:$S123,U$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,V$2),SUMIF(CLASS!$N123:$S123,V$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,W$2),SUMIF(CLASS!$N123:$S123,W$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,X$2),SUMIF(CLASS!$N123:$S123,X$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,Y$2),SUMIF(CLASS!$N123:$S123,Y$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,Z$2),SUMIF(CLASS!$N123:$S123,Z$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AA$2),SUMIF(CLASS!$N123:$S123,AA$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AB$2),SUMIF(CLASS!$N123:$S123,AB$3,CLASS!$E123:$J123))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AG$2),SUMIF(CLASS!$N123:$S123,AG$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AH$2),SUMIF(CLASS!$N123:$S123,AH$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AI$2),SUMIF(CLASS!$N123:$S123,AI$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AJ$2),SUMIF(CLASS!$N123:$S123,AJ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AK$2),SUMIF(CLASS!$N123:$S123,AK$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AL$2),SUMIF(CLASS!$N123:$S123,AL$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AM$2),SUMIF(CLASS!$N123:$S123,AM$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AN$2),SUMIF(CLASS!$N123:$S123,AN$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AO$2),SUMIF(CLASS!$N123:$S123,AO$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AP$2),SUMIF(CLASS!$N123:$S123,AP$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AQ$2),SUMIF(CLASS!$N123:$S123,AQ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AR$2),SUMIF(CLASS!$N123:$S123,AR$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AS$2),SUMIF(CLASS!$N123:$S123,AS$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AT$2),SUMIF(CLASS!$N123:$S123,AT$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AU$2),SUMIF(CLASS!$N123:$S123,AU$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AV$2),SUMIF(CLASS!$N123:$S123,AV$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AW$2),SUMIF(CLASS!$N123:$S123,AW$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AX$2),SUMIF(CLASS!$N123:$S123,AX$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AY$2),SUMIF(CLASS!$N123:$S123,AY$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,AZ$2),SUMIF(CLASS!$N123:$S123,AZ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BA$2),SUMIF(CLASS!$N123:$S123,BA$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BB$2),SUMIF(CLASS!$N123:$S123,BB$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BC$2),SUMIF(CLASS!$N123:$S123,BC$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BD$2),SUMIF(CLASS!$N123:$S123,BD$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BE$2),SUMIF(CLASS!$N123:$S123,BE$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BF$2),SUMIF(CLASS!$N123:$S123,BF$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BG$2),SUMIF(CLASS!$N123:$S123,BG$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BH$2),SUMIF(CLASS!$N123:$S123,BH$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BI$2),SUMIF(CLASS!$N123:$S123,BI$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BJ$2),SUMIF(CLASS!$N123:$S123,BJ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BK$2),SUMIF(CLASS!$N123:$S123,BK$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BL$2),SUMIF(CLASS!$N123:$S123,BL$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BM$2),SUMIF(CLASS!$N123:$S123,BM$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BN$2),SUMIF(CLASS!$N123:$S123,BN$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BO$2),SUMIF(CLASS!$N123:$S123,BO$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BP$2),SUMIF(CLASS!$N123:$S123,BP$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BQ$2),SUMIF(CLASS!$N123:$S123,BQ$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BR$2),SUMIF(CLASS!$N123:$S123,BR$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BS$2),SUMIF(CLASS!$N123:$S123,BS$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BT$2),SUMIF(CLASS!$N123:$S123,BT$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BU$2),SUMIF(CLASS!$N123:$S123,BU$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BV$2),SUMIF(CLASS!$N123:$S123,BV$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BW$2),SUMIF(CLASS!$N123:$S123,BW$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BX$2),SUMIF(CLASS!$N123:$S123,BX$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BY$2),SUMIF(CLASS!$N123:$S123,BY$3,CLASS!$E123:$J123))","v":0},{"$f":"IF(CLASS!$L123<>0,FUNCALLOCD!$C123*INDEX(INDIRECT(ACCOUNTS!$R123),2,BZ$2),SUMIF(CLASS!$N123:$S123,BZ$3,CLASS!$E123:$J123))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"SUM(C116:C123)","v":-519702191.06743646},null,null,null,null,null,null,{"$f":"SUM(J116:J123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG116:AG123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ116:BQ123)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC116:CC123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK116:CK123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS116:CS123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA116:DA123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI116:DI123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ116:DQ123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY116:DY123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG116:EG123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO116:EO123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW116:EW123)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE116:FE123)","v":0},0,0,0,0,0,0,519702191.10000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C127","v":-12148.752},null,null,null,null,null,null,{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,J$2),SUMIF(CLASS!$N127:$S127,J$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,K$2),SUMIF(CLASS!$N127:$S127,K$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,L$2),SUMIF(CLASS!$N127:$S127,L$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,M$2),SUMIF(CLASS!$N127:$S127,M$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,N$2),SUMIF(CLASS!$N127:$S127,N$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,O$2),SUMIF(CLASS!$N127:$S127,O$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,P$2),SUMIF(CLASS!$N127:$S127,P$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,Q$2),SUMIF(CLASS!$N127:$S127,Q$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,R$2),SUMIF(CLASS!$N127:$S127,R$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,S$2),SUMIF(CLASS!$N127:$S127,S$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,T$2),SUMIF(CLASS!$N127:$S127,T$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,U$2),SUMIF(CLASS!$N127:$S127,U$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,V$2),SUMIF(CLASS!$N127:$S127,V$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,W$2),SUMIF(CLASS!$N127:$S127,W$3,CLASS!$E127:$J127))","v":-12148.752},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,X$2),SUMIF(CLASS!$N127:$S127,X$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,Y$2),SUMIF(CLASS!$N127:$S127,Y$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,Z$2),SUMIF(CLASS!$N127:$S127,Z$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AA$2),SUMIF(CLASS!$N127:$S127,AA$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AB$2),SUMIF(CLASS!$N127:$S127,AB$3,CLASS!$E127:$J127))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AG$2),SUMIF(CLASS!$N127:$S127,AG$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AH$2),SUMIF(CLASS!$N127:$S127,AH$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AI$2),SUMIF(CLASS!$N127:$S127,AI$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AJ$2),SUMIF(CLASS!$N127:$S127,AJ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AK$2),SUMIF(CLASS!$N127:$S127,AK$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AL$2),SUMIF(CLASS!$N127:$S127,AL$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AM$2),SUMIF(CLASS!$N127:$S127,AM$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AN$2),SUMIF(CLASS!$N127:$S127,AN$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AO$2),SUMIF(CLASS!$N127:$S127,AO$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AP$2),SUMIF(CLASS!$N127:$S127,AP$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AQ$2),SUMIF(CLASS!$N127:$S127,AQ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AR$2),SUMIF(CLASS!$N127:$S127,AR$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AS$2),SUMIF(CLASS!$N127:$S127,AS$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AT$2),SUMIF(CLASS!$N127:$S127,AT$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AU$2),SUMIF(CLASS!$N127:$S127,AU$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AV$2),SUMIF(CLASS!$N127:$S127,AV$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AW$2),SUMIF(CLASS!$N127:$S127,AW$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AX$2),SUMIF(CLASS!$N127:$S127,AX$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AY$2),SUMIF(CLASS!$N127:$S127,AY$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,AZ$2),SUMIF(CLASS!$N127:$S127,AZ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BA$2),SUMIF(CLASS!$N127:$S127,BA$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BB$2),SUMIF(CLASS!$N127:$S127,BB$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BC$2),SUMIF(CLASS!$N127:$S127,BC$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BD$2),SUMIF(CLASS!$N127:$S127,BD$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BE$2),SUMIF(CLASS!$N127:$S127,BE$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BF$2),SUMIF(CLASS!$N127:$S127,BF$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BG$2),SUMIF(CLASS!$N127:$S127,BG$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BH$2),SUMIF(CLASS!$N127:$S127,BH$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BI$2),SUMIF(CLASS!$N127:$S127,BI$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BJ$2),SUMIF(CLASS!$N127:$S127,BJ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BK$2),SUMIF(CLASS!$N127:$S127,BK$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BL$2),SUMIF(CLASS!$N127:$S127,BL$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BM$2),SUMIF(CLASS!$N127:$S127,BM$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BN$2),SUMIF(CLASS!$N127:$S127,BN$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BO$2),SUMIF(CLASS!$N127:$S127,BO$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BP$2),SUMIF(CLASS!$N127:$S127,BP$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BQ$2),SUMIF(CLASS!$N127:$S127,BQ$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BR$2),SUMIF(CLASS!$N127:$S127,BR$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BS$2),SUMIF(CLASS!$N127:$S127,BS$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BT$2),SUMIF(CLASS!$N127:$S127,BT$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BU$2),SUMIF(CLASS!$N127:$S127,BU$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BV$2),SUMIF(CLASS!$N127:$S127,BV$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BW$2),SUMIF(CLASS!$N127:$S127,BW$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BX$2),SUMIF(CLASS!$N127:$S127,BX$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BY$2),SUMIF(CLASS!$N127:$S127,BY$3,CLASS!$E127:$J127))","v":0},{"$f":"IF(CLASS!$L127<>0,FUNCALLOCD!$C127*INDEX(INDIRECT(ACCOUNTS!$R127),2,BZ$2),SUMIF(CLASS!$N127:$S127,BZ$3,CLASS!$E127:$J127))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E127:$BL127)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CC127:CH127)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E127:$BL127)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CK127:CP127)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E127:$BL127)","v":-12148.752},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E127:$BA127)","v":0},0,0,{"$f":"SUM(CS127:CX127)","v":-12148.752},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DA127:DF127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DI127:DN127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DQ127:DV127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(DY127:ED127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EG127:EL127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EO127:ET127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(EW127:FB127)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E127:$BA127)","v":0},0,0,0,0,0,{"$f":"SUM(FE127:FJ127)","v":0},0]
[{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},null,null,null,null,null,null,{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,J$2),SUMIF(CLASS!$N132:$S132,J$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,K$2),SUMIF(CLASS!$N132:$S132,K$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,L$2),SUMIF(CLASS!$N132:$S132,L$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,M$2),SUMIF(CLASS!$N132:$S132,M$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,N$2),SUMIF(CLASS!$N132:$S132,N$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,O$2),SUMIF(CLASS!$N132:$S132,O$3,CLASS!$E132:$J132))","v":-125785408.52088486},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,P$2),SUMIF(CLASS!$N132:$S132,P$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,Q$2),SUMIF(CLASS!$N132:$S132,Q$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,R$2),SUMIF(CLASS!$N132:$S132,R$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,S$2),SUMIF(CLASS!$N132:$S132,S$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,T$2),SUMIF(CLASS!$N132:$S132,T$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,U$2),SUMIF(CLASS!$N132:$S132,U$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,V$2),SUMIF(CLASS!$N132:$S132,V$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,W$2),SUMIF(CLASS!$N132:$S132,W$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,X$2),SUMIF(CLASS!$N132:$S132,X$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,Y$2),SUMIF(CLASS!$N132:$S132,Y$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,Z$2),SUMIF(CLASS!$N132:$S132,Z$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AA$2),SUMIF(CLASS!$N132:$S132,AA$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AB$2),SUMIF(CLASS!$N132:$S132,AB$3,CLASS!$E132:$J132))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AG$2),SUMIF(CLASS!$N132:$S132,AG$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AH$2),SUMIF(CLASS!$N132:$S132,AH$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AI$2),SUMIF(CLASS!$N132:$S132,AI$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AJ$2),SUMIF(CLASS!$N132:$S132,AJ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AK$2),SUMIF(CLASS!$N132:$S132,AK$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AL$2),SUMIF(CLASS!$N132:$S132,AL$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AM$2),SUMIF(CLASS!$N132:$S132,AM$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AN$2),SUMIF(CLASS!$N132:$S132,AN$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AO$2),SUMIF(CLASS!$N132:$S132,AO$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AP$2),SUMIF(CLASS!$N132:$S132,AP$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AQ$2),SUMIF(CLASS!$N132:$S132,AQ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AR$2),SUMIF(CLASS!$N132:$S132,AR$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AS$2),SUMIF(CLASS!$N132:$S132,AS$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AT$2),SUMIF(CLASS!$N132:$S132,AT$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AU$2),SUMIF(CLASS!$N132:$S132,AU$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AV$2),SUMIF(CLASS!$N132:$S132,AV$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AW$2),SUMIF(CLASS!$N132:$S132,AW$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AX$2),SUMIF(CLASS!$N132:$S132,AX$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AY$2),SUMIF(CLASS!$N132:$S132,AY$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,AZ$2),SUMIF(CLASS!$N132:$S132,AZ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BA$2),SUMIF(CLASS!$N132:$S132,BA$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BB$2),SUMIF(CLASS!$N132:$S132,BB$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BC$2),SUMIF(CLASS!$N132:$S132,BC$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BD$2),SUMIF(CLASS!$N132:$S132,BD$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BE$2),SUMIF(CLASS!$N132:$S132,BE$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BF$2),SUMIF(CLASS!$N132:$S132,BF$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BG$2),SUMIF(CLASS!$N132:$S132,BG$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BH$2),SUMIF(CLASS!$N132:$S132,BH$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BI$2),SUMIF(CLASS!$N132:$S132,BI$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BJ$2),SUMIF(CLASS!$N132:$S132,BJ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BK$2),SUMIF(CLASS!$N132:$S132,BK$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BL$2),SUMIF(CLASS!$N132:$S132,BL$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BM$2),SUMIF(CLASS!$N132:$S132,BM$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BN$2),SUMIF(CLASS!$N132:$S132,BN$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BO$2),SUMIF(CLASS!$N132:$S132,BO$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BP$2),SUMIF(CLASS!$N132:$S132,BP$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BQ$2),SUMIF(CLASS!$N132:$S132,BQ$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BR$2),SUMIF(CLASS!$N132:$S132,BR$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BS$2),SUMIF(CLASS!$N132:$S132,BS$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BT$2),SUMIF(CLASS!$N132:$S132,BT$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BU$2),SUMIF(CLASS!$N132:$S132,BU$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BV$2),SUMIF(CLASS!$N132:$S132,BV$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BW$2),SUMIF(CLASS!$N132:$S132,BW$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BX$2),SUMIF(CLASS!$N132:$S132,BX$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BY$2),SUMIF(CLASS!$N132:$S132,BY$3,CLASS!$E132:$J132))","v":0},{"$f":"IF(CLASS!$L132<>0,FUNCALLOCD!$C132*INDEX(INDIRECT(ACCOUNTS!$R132),2,BZ$2),SUMIF(CLASS!$N132:$S132,BZ$3,CLASS!$E132:$J132))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-125785408.52088486,0,0,0,0,0,-125785408.52088486,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},null,null,null,null,null,null,{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,J$2),SUMIF(CLASS!$N137:$S137,J$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,K$2),SUMIF(CLASS!$N137:$S137,K$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,L$2),SUMIF(CLASS!$N137:$S137,L$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,M$2),SUMIF(CLASS!$N137:$S137,M$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,N$2),SUMIF(CLASS!$N137:$S137,N$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,O$2),SUMIF(CLASS!$N137:$S137,O$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,P$2),SUMIF(CLASS!$N137:$S137,P$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,Q$2),SUMIF(CLASS!$N137:$S137,Q$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,R$2),SUMIF(CLASS!$N137:$S137,R$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,S$2),SUMIF(CLASS!$N137:$S137,S$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,T$2),SUMIF(CLASS!$N137:$S137,T$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,U$2),SUMIF(CLASS!$N137:$S137,U$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,V$2),SUMIF(CLASS!$N137:$S137,V$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,W$2),SUMIF(CLASS!$N137:$S137,W$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,X$2),SUMIF(CLASS!$N137:$S137,X$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,Y$2),SUMIF(CLASS!$N137:$S137,Y$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,Z$2),SUMIF(CLASS!$N137:$S137,Z$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AA$2),SUMIF(CLASS!$N137:$S137,AA$3,CLASS!$E137:$J137))","v":-15897826.552200768},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AB$2),SUMIF(CLASS!$N137:$S137,AB$3,CLASS!$E137:$J137))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AG$2),SUMIF(CLASS!$N137:$S137,AG$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AH$2),SUMIF(CLASS!$N137:$S137,AH$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AI$2),SUMIF(CLASS!$N137:$S137,AI$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AJ$2),SUMIF(CLASS!$N137:$S137,AJ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AK$2),SUMIF(CLASS!$N137:$S137,AK$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AL$2),SUMIF(CLASS!$N137:$S137,AL$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AM$2),SUMIF(CLASS!$N137:$S137,AM$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AN$2),SUMIF(CLASS!$N137:$S137,AN$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AO$2),SUMIF(CLASS!$N137:$S137,AO$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AP$2),SUMIF(CLASS!$N137:$S137,AP$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AQ$2),SUMIF(CLASS!$N137:$S137,AQ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AR$2),SUMIF(CLASS!$N137:$S137,AR$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AS$2),SUMIF(CLASS!$N137:$S137,AS$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AT$2),SUMIF(CLASS!$N137:$S137,AT$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AU$2),SUMIF(CLASS!$N137:$S137,AU$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AV$2),SUMIF(CLASS!$N137:$S137,AV$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AW$2),SUMIF(CLASS!$N137:$S137,AW$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AX$2),SUMIF(CLASS!$N137:$S137,AX$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AY$2),SUMIF(CLASS!$N137:$S137,AY$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,AZ$2),SUMIF(CLASS!$N137:$S137,AZ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BA$2),SUMIF(CLASS!$N137:$S137,BA$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BB$2),SUMIF(CLASS!$N137:$S137,BB$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BC$2),SUMIF(CLASS!$N137:$S137,BC$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BD$2),SUMIF(CLASS!$N137:$S137,BD$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BE$2),SUMIF(CLASS!$N137:$S137,BE$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BF$2),SUMIF(CLASS!$N137:$S137,BF$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BG$2),SUMIF(CLASS!$N137:$S137,BG$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BH$2),SUMIF(CLASS!$N137:$S137,BH$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BI$2),SUMIF(CLASS!$N137:$S137,BI$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BJ$2),SUMIF(CLASS!$N137:$S137,BJ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BK$2),SUMIF(CLASS!$N137:$S137,BK$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BL$2),SUMIF(CLASS!$N137:$S137,BL$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BM$2),SUMIF(CLASS!$N137:$S137,BM$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BN$2),SUMIF(CLASS!$N137:$S137,BN$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BO$2),SUMIF(CLASS!$N137:$S137,BO$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BP$2),SUMIF(CLASS!$N137:$S137,BP$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BQ$2),SUMIF(CLASS!$N137:$S137,BQ$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BR$2),SUMIF(CLASS!$N137:$S137,BR$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BS$2),SUMIF(CLASS!$N137:$S137,BS$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BT$2),SUMIF(CLASS!$N137:$S137,BT$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BU$2),SUMIF(CLASS!$N137:$S137,BU$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BV$2),SUMIF(CLASS!$N137:$S137,BV$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BW$2),SUMIF(CLASS!$N137:$S137,BW$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BX$2),SUMIF(CLASS!$N137:$S137,BX$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BY$2),SUMIF(CLASS!$N137:$S137,BY$3,CLASS!$E137:$J137))","v":0},{"$f":"IF(CLASS!$L137<>0,FUNCALLOCD!$C137*INDEX(INDIRECT(ACCOUNTS!$R137),2,BZ$2),SUMIF(CLASS!$N137:$S137,BZ$3,CLASS!$E137:$J137))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-15897826.552200768,0,0,0,0,0,-15897826.552200768,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A138","v":"108.10_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},null,null,null,null,null,null,{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,J$2),SUMIF(CLASS!$N138:$S138,J$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,K$2),SUMIF(CLASS!$N138:$S138,K$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,L$2),SUMIF(CLASS!$N138:$S138,L$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,M$2),SUMIF(CLASS!$N138:$S138,M$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,N$2),SUMIF(CLASS!$N138:$S138,N$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,O$2),SUMIF(CLASS!$N138:$S138,O$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,P$2),SUMIF(CLASS!$N138:$S138,P$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,Q$2),SUMIF(CLASS!$N138:$S138,Q$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,R$2),SUMIF(CLASS!$N138:$S138,R$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,S$2),SUMIF(CLASS!$N138:$S138,S$3,CLASS!$E138:$J138))","v":-274914988.11086798},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,T$2),SUMIF(CLASS!$N138:$S138,T$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,U$2),SUMIF(CLASS!$N138:$S138,U$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,V$2),SUMIF(CLASS!$N138:$S138,V$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,W$2),SUMIF(CLASS!$N138:$S138,W$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,X$2),SUMIF(CLASS!$N138:$S138,X$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,Y$2),SUMIF(CLASS!$N138:$S138,Y$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,Z$2),SUMIF(CLASS!$N138:$S138,Z$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AA$2),SUMIF(CLASS!$N138:$S138,AA$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AB$2),SUMIF(CLASS!$N138:$S138,AB$3,CLASS!$E138:$J138))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AG$2),SUMIF(CLASS!$N138:$S138,AG$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AH$2),SUMIF(CLASS!$N138:$S138,AH$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AI$2),SUMIF(CLASS!$N138:$S138,AI$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AJ$2),SUMIF(CLASS!$N138:$S138,AJ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AK$2),SUMIF(CLASS!$N138:$S138,AK$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AL$2),SUMIF(CLASS!$N138:$S138,AL$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AM$2),SUMIF(CLASS!$N138:$S138,AM$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AN$2),SUMIF(CLASS!$N138:$S138,AN$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AO$2),SUMIF(CLASS!$N138:$S138,AO$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AP$2),SUMIF(CLASS!$N138:$S138,AP$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AQ$2),SUMIF(CLASS!$N138:$S138,AQ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AR$2),SUMIF(CLASS!$N138:$S138,AR$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AS$2),SUMIF(CLASS!$N138:$S138,AS$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AT$2),SUMIF(CLASS!$N138:$S138,AT$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AU$2),SUMIF(CLASS!$N138:$S138,AU$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AV$2),SUMIF(CLASS!$N138:$S138,AV$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AW$2),SUMIF(CLASS!$N138:$S138,AW$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AX$2),SUMIF(CLASS!$N138:$S138,AX$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AY$2),SUMIF(CLASS!$N138:$S138,AY$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,AZ$2),SUMIF(CLASS!$N138:$S138,AZ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BA$2),SUMIF(CLASS!$N138:$S138,BA$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BB$2),SUMIF(CLASS!$N138:$S138,BB$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BC$2),SUMIF(CLASS!$N138:$S138,BC$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BD$2),SUMIF(CLASS!$N138:$S138,BD$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BE$2),SUMIF(CLASS!$N138:$S138,BE$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BF$2),SUMIF(CLASS!$N138:$S138,BF$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BG$2),SUMIF(CLASS!$N138:$S138,BG$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BH$2),SUMIF(CLASS!$N138:$S138,BH$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BI$2),SUMIF(CLASS!$N138:$S138,BI$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BJ$2),SUMIF(CLASS!$N138:$S138,BJ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BK$2),SUMIF(CLASS!$N138:$S138,BK$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BL$2),SUMIF(CLASS!$N138:$S138,BL$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BM$2),SUMIF(CLASS!$N138:$S138,BM$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BN$2),SUMIF(CLASS!$N138:$S138,BN$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BO$2),SUMIF(CLASS!$N138:$S138,BO$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BP$2),SUMIF(CLASS!$N138:$S138,BP$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BQ$2),SUMIF(CLASS!$N138:$S138,BQ$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BR$2),SUMIF(CLASS!$N138:$S138,BR$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BS$2),SUMIF(CLASS!$N138:$S138,BS$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BT$2),SUMIF(CLASS!$N138:$S138,BT$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BU$2),SUMIF(CLASS!$N138:$S138,BU$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BV$2),SUMIF(CLASS!$N138:$S138,BV$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BW$2),SUMIF(CLASS!$N138:$S138,BW$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BX$2),SUMIF(CLASS!$N138:$S138,BX$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BY$2),SUMIF(CLASS!$N138:$S138,BY$3,CLASS!$E138:$J138))","v":0},{"$f":"IF(CLASS!$L138<>0,FUNCALLOCD!$C138*INDEX(INDIRECT(ACCOUNTS!$R138),2,BZ$2),SUMIF(CLASS!$N138:$S138,BZ$3,CLASS!$E138:$J138))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC138:CH138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK138:CP138)","v":0},null,-274914988.11086798,0,0,0,0,0,{"$f":"SUM(CS138:CX138)","v":-274914988.11086798},null,0,0,0,0,0,0,{"$f":"SUM(DA138:DF138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI138:DN138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ138:DV138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY138:ED138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG138:EL138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO138:ET138)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW138:FB138)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},null,null,null,null,null,null,{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,J$2),SUMIF(CLASS!$N143:$S143,J$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,K$2),SUMIF(CLASS!$N143:$S143,K$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,L$2),SUMIF(CLASS!$N143:$S143,L$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,M$2),SUMIF(CLASS!$N143:$S143,M$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,N$2),SUMIF(CLASS!$N143:$S143,N$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,O$2),SUMIF(CLASS!$N143:$S143,O$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,P$2),SUMIF(CLASS!$N143:$S143,P$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,Q$2),SUMIF(CLASS!$N143:$S143,Q$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,R$2),SUMIF(CLASS!$N143:$S143,R$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,S$2),SUMIF(CLASS!$N143:$S143,S$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,T$2),SUMIF(CLASS!$N143:$S143,T$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,U$2),SUMIF(CLASS!$N143:$S143,U$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,V$2),SUMIF(CLASS!$N143:$S143,V$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,W$2),SUMIF(CLASS!$N143:$S143,W$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,X$2),SUMIF(CLASS!$N143:$S143,X$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,Y$2),SUMIF(CLASS!$N143:$S143,Y$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,Z$2),SUMIF(CLASS!$N143:$S143,Z$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AA$2),SUMIF(CLASS!$N143:$S143,AA$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AB$2),SUMIF(CLASS!$N143:$S143,AB$3,CLASS!$E143:$J143))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AG$2),SUMIF(CLASS!$N143:$S143,AG$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AH$2),SUMIF(CLASS!$N143:$S143,AH$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AI$2),SUMIF(CLASS!$N143:$S143,AI$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AJ$2),SUMIF(CLASS!$N143:$S143,AJ$3,CLASS!$E143:$J143))","v":-33106913.110664558},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AK$2),SUMIF(CLASS!$N143:$S143,AK$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AL$2),SUMIF(CLASS!$N143:$S143,AL$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AM$2),SUMIF(CLASS!$N143:$S143,AM$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AN$2),SUMIF(CLASS!$N143:$S143,AN$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AO$2),SUMIF(CLASS!$N143:$S143,AO$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AP$2),SUMIF(CLASS!$N143:$S143,AP$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AQ$2),SUMIF(CLASS!$N143:$S143,AQ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AR$2),SUMIF(CLASS!$N143:$S143,AR$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AS$2),SUMIF(CLASS!$N143:$S143,AS$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AT$2),SUMIF(CLASS!$N143:$S143,AT$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AU$2),SUMIF(CLASS!$N143:$S143,AU$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AV$2),SUMIF(CLASS!$N143:$S143,AV$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AW$2),SUMIF(CLASS!$N143:$S143,AW$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AX$2),SUMIF(CLASS!$N143:$S143,AX$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AY$2),SUMIF(CLASS!$N143:$S143,AY$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,AZ$2),SUMIF(CLASS!$N143:$S143,AZ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BA$2),SUMIF(CLASS!$N143:$S143,BA$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BB$2),SUMIF(CLASS!$N143:$S143,BB$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BC$2),SUMIF(CLASS!$N143:$S143,BC$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BD$2),SUMIF(CLASS!$N143:$S143,BD$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BE$2),SUMIF(CLASS!$N143:$S143,BE$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BF$2),SUMIF(CLASS!$N143:$S143,BF$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BG$2),SUMIF(CLASS!$N143:$S143,BG$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BH$2),SUMIF(CLASS!$N143:$S143,BH$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BI$2),SUMIF(CLASS!$N143:$S143,BI$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BJ$2),SUMIF(CLASS!$N143:$S143,BJ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BK$2),SUMIF(CLASS!$N143:$S143,BK$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BL$2),SUMIF(CLASS!$N143:$S143,BL$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BM$2),SUMIF(CLASS!$N143:$S143,BM$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BN$2),SUMIF(CLASS!$N143:$S143,BN$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BO$2),SUMIF(CLASS!$N143:$S143,BO$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BP$2),SUMIF(CLASS!$N143:$S143,BP$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BQ$2),SUMIF(CLASS!$N143:$S143,BQ$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BR$2),SUMIF(CLASS!$N143:$S143,BR$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BS$2),SUMIF(CLASS!$N143:$S143,BS$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BT$2),SUMIF(CLASS!$N143:$S143,BT$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BU$2),SUMIF(CLASS!$N143:$S143,BU$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BV$2),SUMIF(CLASS!$N143:$S143,BV$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BW$2),SUMIF(CLASS!$N143:$S143,BW$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BX$2),SUMIF(CLASS!$N143:$S143,BX$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BY$2),SUMIF(CLASS!$N143:$S143,BY$3,CLASS!$E143:$J143))","v":0},{"$f":"IF(CLASS!$L143<>0,FUNCALLOCD!$C143*INDEX(INDIRECT(ACCOUNTS!$R143),2,BZ$2),SUMIF(CLASS!$N143:$S143,BZ$3,CLASS!$E143:$J143))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E143:$BA143)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E143:$BA143)","v":0},0,0,0,null,0,0,-33106913.110664558,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E143:$BA143)","v":0},0,0,-33106913.110664558,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E143:$BA143)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E143:$BA143)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A148","v":"~"},{"$f":"ACCOUNTS!B148","v":"~"},{"$f":"ACCOUNTS!C148","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,J$2),SUMIF(CLASS!$N148:$S148,J$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,K$2),SUMIF(CLASS!$N148:$S148,K$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,L$2),SUMIF(CLASS!$N148:$S148,L$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,M$2),SUMIF(CLASS!$N148:$S148,M$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,N$2),SUMIF(CLASS!$N148:$S148,N$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,O$2),SUMIF(CLASS!$N148:$S148,O$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,P$2),SUMIF(CLASS!$N148:$S148,P$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,Q$2),SUMIF(CLASS!$N148:$S148,Q$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,R$2),SUMIF(CLASS!$N148:$S148,R$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,S$2),SUMIF(CLASS!$N148:$S148,S$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,T$2),SUMIF(CLASS!$N148:$S148,T$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,U$2),SUMIF(CLASS!$N148:$S148,U$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,V$2),SUMIF(CLASS!$N148:$S148,V$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,W$2),SUMIF(CLASS!$N148:$S148,W$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,X$2),SUMIF(CLASS!$N148:$S148,X$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,Y$2),SUMIF(CLASS!$N148:$S148,Y$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,Z$2),SUMIF(CLASS!$N148:$S148,Z$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AA$2),SUMIF(CLASS!$N148:$S148,AA$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AB$2),SUMIF(CLASS!$N148:$S148,AB$3,CLASS!$E148:$J148))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AG$2),SUMIF(CLASS!$N148:$S148,AG$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AH$2),SUMIF(CLASS!$N148:$S148,AH$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AI$2),SUMIF(CLASS!$N148:$S148,AI$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AJ$2),SUMIF(CLASS!$N148:$S148,AJ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AK$2),SUMIF(CLASS!$N148:$S148,AK$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AL$2),SUMIF(CLASS!$N148:$S148,AL$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AM$2),SUMIF(CLASS!$N148:$S148,AM$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AN$2),SUMIF(CLASS!$N148:$S148,AN$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AO$2),SUMIF(CLASS!$N148:$S148,AO$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AP$2),SUMIF(CLASS!$N148:$S148,AP$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AQ$2),SUMIF(CLASS!$N148:$S148,AQ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AR$2),SUMIF(CLASS!$N148:$S148,AR$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AS$2),SUMIF(CLASS!$N148:$S148,AS$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AT$2),SUMIF(CLASS!$N148:$S148,AT$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AU$2),SUMIF(CLASS!$N148:$S148,AU$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AV$2),SUMIF(CLASS!$N148:$S148,AV$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AW$2),SUMIF(CLASS!$N148:$S148,AW$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AX$2),SUMIF(CLASS!$N148:$S148,AX$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AY$2),SUMIF(CLASS!$N148:$S148,AY$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,AZ$2),SUMIF(CLASS!$N148:$S148,AZ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BA$2),SUMIF(CLASS!$N148:$S148,BA$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BB$2),SUMIF(CLASS!$N148:$S148,BB$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BC$2),SUMIF(CLASS!$N148:$S148,BC$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BD$2),SUMIF(CLASS!$N148:$S148,BD$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BE$2),SUMIF(CLASS!$N148:$S148,BE$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BF$2),SUMIF(CLASS!$N148:$S148,BF$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BG$2),SUMIF(CLASS!$N148:$S148,BG$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BH$2),SUMIF(CLASS!$N148:$S148,BH$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BI$2),SUMIF(CLASS!$N148:$S148,BI$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BJ$2),SUMIF(CLASS!$N148:$S148,BJ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BK$2),SUMIF(CLASS!$N148:$S148,BK$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BL$2),SUMIF(CLASS!$N148:$S148,BL$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BM$2),SUMIF(CLASS!$N148:$S148,BM$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BN$2),SUMIF(CLASS!$N148:$S148,BN$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BO$2),SUMIF(CLASS!$N148:$S148,BO$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BP$2),SUMIF(CLASS!$N148:$S148,BP$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BQ$2),SUMIF(CLASS!$N148:$S148,BQ$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BR$2),SUMIF(CLASS!$N148:$S148,BR$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BS$2),SUMIF(CLASS!$N148:$S148,BS$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BT$2),SUMIF(CLASS!$N148:$S148,BT$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BU$2),SUMIF(CLASS!$N148:$S148,BU$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BV$2),SUMIF(CLASS!$N148:$S148,BV$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BW$2),SUMIF(CLASS!$N148:$S148,BW$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BX$2),SUMIF(CLASS!$N148:$S148,BX$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BY$2),SUMIF(CLASS!$N148:$S148,BY$3,CLASS!$E148:$J148))","v":0},{"$f":"IF(CLASS!$L148<>0,FUNCALLOCD!$C148*INDEX(INDIRECT(ACCOUNTS!$R148),2,BZ$2),SUMIF(CLASS!$N148:$S148,BZ$3,CLASS!$E148:$J148))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,J$2),SUMIF(CLASS!$N153:$S153,J$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,K$2),SUMIF(CLASS!$N153:$S153,K$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,L$2),SUMIF(CLASS!$N153:$S153,L$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,M$2),SUMIF(CLASS!$N153:$S153,M$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,N$2),SUMIF(CLASS!$N153:$S153,N$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,O$2),SUMIF(CLASS!$N153:$S153,O$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,P$2),SUMIF(CLASS!$N153:$S153,P$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,Q$2),SUMIF(CLASS!$N153:$S153,Q$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,R$2),SUMIF(CLASS!$N153:$S153,R$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,S$2),SUMIF(CLASS!$N153:$S153,S$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,T$2),SUMIF(CLASS!$N153:$S153,T$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,U$2),SUMIF(CLASS!$N153:$S153,U$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,V$2),SUMIF(CLASS!$N153:$S153,V$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,W$2),SUMIF(CLASS!$N153:$S153,W$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,X$2),SUMIF(CLASS!$N153:$S153,X$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,Y$2),SUMIF(CLASS!$N153:$S153,Y$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,Z$2),SUMIF(CLASS!$N153:$S153,Z$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AA$2),SUMIF(CLASS!$N153:$S153,AA$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AB$2),SUMIF(CLASS!$N153:$S153,AB$3,CLASS!$E153:$J153))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AG$2),SUMIF(CLASS!$N153:$S153,AG$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AH$2),SUMIF(CLASS!$N153:$S153,AH$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AI$2),SUMIF(CLASS!$N153:$S153,AI$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AJ$2),SUMIF(CLASS!$N153:$S153,AJ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AK$2),SUMIF(CLASS!$N153:$S153,AK$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AL$2),SUMIF(CLASS!$N153:$S153,AL$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AM$2),SUMIF(CLASS!$N153:$S153,AM$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AN$2),SUMIF(CLASS!$N153:$S153,AN$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AO$2),SUMIF(CLASS!$N153:$S153,AO$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AP$2),SUMIF(CLASS!$N153:$S153,AP$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AQ$2),SUMIF(CLASS!$N153:$S153,AQ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AR$2),SUMIF(CLASS!$N153:$S153,AR$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AS$2),SUMIF(CLASS!$N153:$S153,AS$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AT$2),SUMIF(CLASS!$N153:$S153,AT$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AU$2),SUMIF(CLASS!$N153:$S153,AU$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AV$2),SUMIF(CLASS!$N153:$S153,AV$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AW$2),SUMIF(CLASS!$N153:$S153,AW$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AX$2),SUMIF(CLASS!$N153:$S153,AX$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AY$2),SUMIF(CLASS!$N153:$S153,AY$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,AZ$2),SUMIF(CLASS!$N153:$S153,AZ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BA$2),SUMIF(CLASS!$N153:$S153,BA$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BB$2),SUMIF(CLASS!$N153:$S153,BB$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BC$2),SUMIF(CLASS!$N153:$S153,BC$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BD$2),SUMIF(CLASS!$N153:$S153,BD$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BE$2),SUMIF(CLASS!$N153:$S153,BE$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BF$2),SUMIF(CLASS!$N153:$S153,BF$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BG$2),SUMIF(CLASS!$N153:$S153,BG$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BH$2),SUMIF(CLASS!$N153:$S153,BH$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BI$2),SUMIF(CLASS!$N153:$S153,BI$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BJ$2),SUMIF(CLASS!$N153:$S153,BJ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BK$2),SUMIF(CLASS!$N153:$S153,BK$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BL$2),SUMIF(CLASS!$N153:$S153,BL$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BM$2),SUMIF(CLASS!$N153:$S153,BM$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BN$2),SUMIF(CLASS!$N153:$S153,BN$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BO$2),SUMIF(CLASS!$N153:$S153,BO$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BP$2),SUMIF(CLASS!$N153:$S153,BP$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BQ$2),SUMIF(CLASS!$N153:$S153,BQ$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BR$2),SUMIF(CLASS!$N153:$S153,BR$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BS$2),SUMIF(CLASS!$N153:$S153,BS$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BT$2),SUMIF(CLASS!$N153:$S153,BT$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BU$2),SUMIF(CLASS!$N153:$S153,BU$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BV$2),SUMIF(CLASS!$N153:$S153,BV$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BW$2),SUMIF(CLASS!$N153:$S153,BW$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BX$2),SUMIF(CLASS!$N153:$S153,BX$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$C153*INDEX(INDIRECT(ACCOUNTS!$R153),2,BY$2),SUMIF(CLASS!$N153:$S153,BY$3,CLASS!$E153:$J153))","v":0},{"$f":"IF(CLASS!$L153<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,J$2),SUMIF(CLASS!$N154:$S154,J$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,K$2),SUMIF(CLASS!$N154:$S154,K$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,L$2),SUMIF(CLASS!$N154:$S154,L$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,M$2),SUMIF(CLASS!$N154:$S154,M$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,N$2),SUMIF(CLASS!$N154:$S154,N$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,O$2),SUMIF(CLASS!$N154:$S154,O$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,P$2),SUMIF(CLASS!$N154:$S154,P$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,Q$2),SUMIF(CLASS!$N154:$S154,Q$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,R$2),SUMIF(CLASS!$N154:$S154,R$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,S$2),SUMIF(CLASS!$N154:$S154,S$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,T$2),SUMIF(CLASS!$N154:$S154,T$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,U$2),SUMIF(CLASS!$N154:$S154,U$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,V$2),SUMIF(CLASS!$N154:$S154,V$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,W$2),SUMIF(CLASS!$N154:$S154,W$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,X$2),SUMIF(CLASS!$N154:$S154,X$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,Y$2),SUMIF(CLASS!$N154:$S154,Y$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,Z$2),SUMIF(CLASS!$N154:$S154,Z$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AA$2),SUMIF(CLASS!$N154:$S154,AA$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AB$2),SUMIF(CLASS!$N154:$S154,AB$3,CLASS!$E154:$J154))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AG$2),SUMIF(CLASS!$N154:$S154,AG$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AH$2),SUMIF(CLASS!$N154:$S154,AH$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AI$2),SUMIF(CLASS!$N154:$S154,AI$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AJ$2),SUMIF(CLASS!$N154:$S154,AJ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AK$2),SUMIF(CLASS!$N154:$S154,AK$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AL$2),SUMIF(CLASS!$N154:$S154,AL$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AM$2),SUMIF(CLASS!$N154:$S154,AM$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AN$2),SUMIF(CLASS!$N154:$S154,AN$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AO$2),SUMIF(CLASS!$N154:$S154,AO$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AP$2),SUMIF(CLASS!$N154:$S154,AP$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AQ$2),SUMIF(CLASS!$N154:$S154,AQ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AR$2),SUMIF(CLASS!$N154:$S154,AR$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AS$2),SUMIF(CLASS!$N154:$S154,AS$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AT$2),SUMIF(CLASS!$N154:$S154,AT$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AU$2),SUMIF(CLASS!$N154:$S154,AU$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AV$2),SUMIF(CLASS!$N154:$S154,AV$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AW$2),SUMIF(CLASS!$N154:$S154,AW$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AX$2),SUMIF(CLASS!$N154:$S154,AX$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AY$2),SUMIF(CLASS!$N154:$S154,AY$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,AZ$2),SUMIF(CLASS!$N154:$S154,AZ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BA$2),SUMIF(CLASS!$N154:$S154,BA$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BB$2),SUMIF(CLASS!$N154:$S154,BB$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BC$2),SUMIF(CLASS!$N154:$S154,BC$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BD$2),SUMIF(CLASS!$N154:$S154,BD$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BE$2),SUMIF(CLASS!$N154:$S154,BE$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BF$2),SUMIF(CLASS!$N154:$S154,BF$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BG$2),SUMIF(CLASS!$N154:$S154,BG$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BH$2),SUMIF(CLASS!$N154:$S154,BH$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BI$2),SUMIF(CLASS!$N154:$S154,BI$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BJ$2),SUMIF(CLASS!$N154:$S154,BJ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BK$2),SUMIF(CLASS!$N154:$S154,BK$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BL$2),SUMIF(CLASS!$N154:$S154,BL$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BM$2),SUMIF(CLASS!$N154:$S154,BM$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BN$2),SUMIF(CLASS!$N154:$S154,BN$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BO$2),SUMIF(CLASS!$N154:$S154,BO$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BP$2),SUMIF(CLASS!$N154:$S154,BP$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BQ$2),SUMIF(CLASS!$N154:$S154,BQ$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BR$2),SUMIF(CLASS!$N154:$S154,BR$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BS$2),SUMIF(CLASS!$N154:$S154,BS$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BT$2),SUMIF(CLASS!$N154:$S154,BT$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BU$2),SUMIF(CLASS!$N154:$S154,BU$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BV$2),SUMIF(CLASS!$N154:$S154,BV$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BW$2),SUMIF(CLASS!$N154:$S154,BW$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BX$2),SUMIF(CLASS!$N154:$S154,BX$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BY$2),SUMIF(CLASS!$N154:$S154,BY$3,CLASS!$E154:$J154))","v":0},{"$f":"IF(CLASS!$L154<>0,FUNCALLOCD!$C154*INDEX(INDIRECT(ACCOUNTS!$R154),2,BZ$2),SUMIF(CLASS!$N154:$S154,BZ$3,CLASS!$E154:$J154))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},null,null,null,null,null,null,{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,J$2),SUMIF(CLASS!$N159:$S159,J$3,CLASS!$E159:$J159))","v":-61119.643937273802},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,K$2),SUMIF(CLASS!$N159:$S159,K$3,CLASS!$E159:$J159))","v":-816857.38006743044},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,L$2),SUMIF(CLASS!$N159:$S159,L$3,CLASS!$E159:$J159))","v":-10202.250486136601},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,M$2),SUMIF(CLASS!$N159:$S159,M$3,CLASS!$E159:$J159))","v":-127970.67962398846},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,N$2),SUMIF(CLASS!$N159:$S159,N$3,CLASS!$E159:$J159))","v":-545047.55879936356},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,O$2),SUMIF(CLASS!$N159:$S159,O$3,CLASS!$E159:$J159))","v":-7508423.8274675282},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,P$2),SUMIF(CLASS!$N159:$S159,P$3,CLASS!$E159:$J159))","v":-14553177.17838534},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,Q$2),SUMIF(CLASS!$N159:$S159,Q$3,CLASS!$E159:$J159))","v":-1154.9621889698872},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,R$2),SUMIF(CLASS!$N159:$S159,R$3,CLASS!$E159:$J159))","v":-478580.71203526924},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,S$2),SUMIF(CLASS!$N159:$S159,S$3,CLASS!$E159:$J159))","v":-29397096.088567551},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,T$2),SUMIF(CLASS!$N159:$S159,T$3,CLASS!$E159:$J159))","v":-2960325.8395880382},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,U$2),SUMIF(CLASS!$N159:$S159,U$3,CLASS!$E159:$J159))","v":-5428536.1047704844},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,V$2),SUMIF(CLASS!$N159:$S159,V$3,CLASS!$E159:$J159))","v":-129217.94944621639},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,W$2),SUMIF(CLASS!$N159:$S159,W$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,X$2),SUMIF(CLASS!$N159:$S159,X$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,Y$2),SUMIF(CLASS!$N159:$S159,Y$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,Z$2),SUMIF(CLASS!$N159:$S159,Z$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AA$2),SUMIF(CLASS!$N159:$S159,AA$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AB$2),SUMIF(CLASS!$N159:$S159,AB$3,CLASS!$E159:$J159))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AG$2),SUMIF(CLASS!$N159:$S159,AG$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AH$2),SUMIF(CLASS!$N159:$S159,AH$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AI$2),SUMIF(CLASS!$N159:$S159,AI$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AJ$2),SUMIF(CLASS!$N159:$S159,AJ$3,CLASS!$E159:$J159))","v":-697258.75852865679},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AK$2),SUMIF(CLASS!$N159:$S159,AK$3,CLASS!$E159:$J159))","v":-2526124.7904295567},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AL$2),SUMIF(CLASS!$N159:$S159,AL$3,CLASS!$E159:$J159))","v":-3512809.598250289},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AM$2),SUMIF(CLASS!$N159:$S159,AM$3,CLASS!$E159:$J159))","v":-1790374.6981529989},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AN$2),SUMIF(CLASS!$N159:$S159,AN$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AO$2),SUMIF(CLASS!$N159:$S159,AO$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AP$2),SUMIF(CLASS!$N159:$S159,AP$3,CLASS!$E159:$J159))","v":-3906515.5516559519},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AQ$2),SUMIF(CLASS!$N159:$S159,AQ$3,CLASS!$E159:$J159))","v":-8115539.1838909043},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AR$2),SUMIF(CLASS!$N159:$S159,AR$3,CLASS!$E159:$J159))","v":-5826188.233429349},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AS$2),SUMIF(CLASS!$N159:$S159,AS$3,CLASS!$E159:$J159))","v":-2231966.2331031235},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AT$2),SUMIF(CLASS!$N159:$S159,AT$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AU$2),SUMIF(CLASS!$N159:$S159,AU$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AV$2),SUMIF(CLASS!$N159:$S159,AV$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AW$2),SUMIF(CLASS!$N159:$S159,AW$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AX$2),SUMIF(CLASS!$N159:$S159,AX$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AY$2),SUMIF(CLASS!$N159:$S159,AY$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,AZ$2),SUMIF(CLASS!$N159:$S159,AZ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BA$2),SUMIF(CLASS!$N159:$S159,BA$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BB$2),SUMIF(CLASS!$N159:$S159,BB$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BC$2),SUMIF(CLASS!$N159:$S159,BC$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BD$2),SUMIF(CLASS!$N159:$S159,BD$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BE$2),SUMIF(CLASS!$N159:$S159,BE$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BF$2),SUMIF(CLASS!$N159:$S159,BF$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BG$2),SUMIF(CLASS!$N159:$S159,BG$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BH$2),SUMIF(CLASS!$N159:$S159,BH$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BI$2),SUMIF(CLASS!$N159:$S159,BI$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BJ$2),SUMIF(CLASS!$N159:$S159,BJ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BK$2),SUMIF(CLASS!$N159:$S159,BK$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BL$2),SUMIF(CLASS!$N159:$S159,BL$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BM$2),SUMIF(CLASS!$N159:$S159,BM$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BN$2),SUMIF(CLASS!$N159:$S159,BN$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BO$2),SUMIF(CLASS!$N159:$S159,BO$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BP$2),SUMIF(CLASS!$N159:$S159,BP$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BQ$2),SUMIF(CLASS!$N159:$S159,BQ$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BR$2),SUMIF(CLASS!$N159:$S159,BR$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BS$2),SUMIF(CLASS!$N159:$S159,BS$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BT$2),SUMIF(CLASS!$N159:$S159,BT$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BU$2),SUMIF(CLASS!$N159:$S159,BU$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BV$2),SUMIF(CLASS!$N159:$S159,BV$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BW$2),SUMIF(CLASS!$N159:$S159,BW$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BX$2),SUMIF(CLASS!$N159:$S159,BX$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BY$2),SUMIF(CLASS!$N159:$S159,BY$3,CLASS!$E159:$J159))","v":0},{"$f":"IF(CLASS!$L159<>0,FUNCALLOCD!$C159*INDEX(INDIRECT(ACCOUNTS!$R159),2,BZ$2),SUMIF(CLASS!$N159:$S159,BZ$3,CLASS!$E159:$J159))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E159:$BL159)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CC159:CH159)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E159:$BL159)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CK159:CP159)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E159:$BL159)","v":-62017710.175363585},0,-28606777.047440831,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E159:$BA159)","v":0},0,0,{"$f":"SUM(CS159:CX159)","v":-90624487.222804412},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DA159:DF159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DI159:DN159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DQ159:DV159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(DY159:ED159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EG159:EL159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EO159:ET159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(EW159:FB159)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E159:$BA159)","v":0},0,0,0,0,0,{"$f":"SUM(FE159:FJ159)","v":0},{"$f":"ROUND((SUM(FK159,FC159,EU159,EM159,EE159,DW159,DO159,DG159,CY159,CQ159,CI159)-C159),1)","v":94475004.299999997}]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,J$2),SUMIF(CLASS!$N164:$S164,J$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,K$2),SUMIF(CLASS!$N164:$S164,K$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,L$2),SUMIF(CLASS!$N164:$S164,L$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,M$2),SUMIF(CLASS!$N164:$S164,M$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,N$2),SUMIF(CLASS!$N164:$S164,N$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,O$2),SUMIF(CLASS!$N164:$S164,O$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,P$2),SUMIF(CLASS!$N164:$S164,P$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,Q$2),SUMIF(CLASS!$N164:$S164,Q$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,R$2),SUMIF(CLASS!$N164:$S164,R$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,S$2),SUMIF(CLASS!$N164:$S164,S$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,T$2),SUMIF(CLASS!$N164:$S164,T$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,U$2),SUMIF(CLASS!$N164:$S164,U$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,V$2),SUMIF(CLASS!$N164:$S164,V$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,W$2),SUMIF(CLASS!$N164:$S164,W$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,X$2),SUMIF(CLASS!$N164:$S164,X$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,Y$2),SUMIF(CLASS!$N164:$S164,Y$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,Z$2),SUMIF(CLASS!$N164:$S164,Z$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AA$2),SUMIF(CLASS!$N164:$S164,AA$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AB$2),SUMIF(CLASS!$N164:$S164,AB$3,CLASS!$E164:$J164))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AG$2),SUMIF(CLASS!$N164:$S164,AG$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AH$2),SUMIF(CLASS!$N164:$S164,AH$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AI$2),SUMIF(CLASS!$N164:$S164,AI$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AJ$2),SUMIF(CLASS!$N164:$S164,AJ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AK$2),SUMIF(CLASS!$N164:$S164,AK$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AL$2),SUMIF(CLASS!$N164:$S164,AL$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AM$2),SUMIF(CLASS!$N164:$S164,AM$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AN$2),SUMIF(CLASS!$N164:$S164,AN$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AO$2),SUMIF(CLASS!$N164:$S164,AO$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AP$2),SUMIF(CLASS!$N164:$S164,AP$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AQ$2),SUMIF(CLASS!$N164:$S164,AQ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AR$2),SUMIF(CLASS!$N164:$S164,AR$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AS$2),SUMIF(CLASS!$N164:$S164,AS$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AT$2),SUMIF(CLASS!$N164:$S164,AT$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AU$2),SUMIF(CLASS!$N164:$S164,AU$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AV$2),SUMIF(CLASS!$N164:$S164,AV$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AW$2),SUMIF(CLASS!$N164:$S164,AW$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AX$2),SUMIF(CLASS!$N164:$S164,AX$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AY$2),SUMIF(CLASS!$N164:$S164,AY$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,AZ$2),SUMIF(CLASS!$N164:$S164,AZ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BA$2),SUMIF(CLASS!$N164:$S164,BA$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BB$2),SUMIF(CLASS!$N164:$S164,BB$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BC$2),SUMIF(CLASS!$N164:$S164,BC$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BD$2),SUMIF(CLASS!$N164:$S164,BD$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BE$2),SUMIF(CLASS!$N164:$S164,BE$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BF$2),SUMIF(CLASS!$N164:$S164,BF$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BG$2),SUMIF(CLASS!$N164:$S164,BG$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BH$2),SUMIF(CLASS!$N164:$S164,BH$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BI$2),SUMIF(CLASS!$N164:$S164,BI$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BJ$2),SUMIF(CLASS!$N164:$S164,BJ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BK$2),SUMIF(CLASS!$N164:$S164,BK$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BL$2),SUMIF(CLASS!$N164:$S164,BL$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BM$2),SUMIF(CLASS!$N164:$S164,BM$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BN$2),SUMIF(CLASS!$N164:$S164,BN$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BO$2),SUMIF(CLASS!$N164:$S164,BO$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BP$2),SUMIF(CLASS!$N164:$S164,BP$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BQ$2),SUMIF(CLASS!$N164:$S164,BQ$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BR$2),SUMIF(CLASS!$N164:$S164,BR$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BS$2),SUMIF(CLASS!$N164:$S164,BS$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BT$2),SUMIF(CLASS!$N164:$S164,BT$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BU$2),SUMIF(CLASS!$N164:$S164,BU$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BV$2),SUMIF(CLASS!$N164:$S164,BV$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BW$2),SUMIF(CLASS!$N164:$S164,BW$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BX$2),SUMIF(CLASS!$N164:$S164,BX$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$C164*INDEX(INDIRECT(ACCOUNTS!$R164),2,BY$2),SUMIF(CLASS!$N164:$S164,BY$3,CLASS!$E164:$J164))","v":0},{"$f":"IF(CLASS!$L164<>0,FUNCALLOCD!$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!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,J$2),SUMIF(CLASS!$N169:$S169,J$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,K$2),SUMIF(CLASS!$N169:$S169,K$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,L$2),SUMIF(CLASS!$N169:$S169,L$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,M$2),SUMIF(CLASS!$N169:$S169,M$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,N$2),SUMIF(CLASS!$N169:$S169,N$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,O$2),SUMIF(CLASS!$N169:$S169,O$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,P$2),SUMIF(CLASS!$N169:$S169,P$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,Q$2),SUMIF(CLASS!$N169:$S169,Q$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,R$2),SUMIF(CLASS!$N169:$S169,R$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,S$2),SUMIF(CLASS!$N169:$S169,S$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,T$2),SUMIF(CLASS!$N169:$S169,T$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,U$2),SUMIF(CLASS!$N169:$S169,U$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,V$2),SUMIF(CLASS!$N169:$S169,V$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,W$2),SUMIF(CLASS!$N169:$S169,W$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,X$2),SUMIF(CLASS!$N169:$S169,X$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,Y$2),SUMIF(CLASS!$N169:$S169,Y$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,Z$2),SUMIF(CLASS!$N169:$S169,Z$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AA$2),SUMIF(CLASS!$N169:$S169,AA$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AB$2),SUMIF(CLASS!$N169:$S169,AB$3,CLASS!$E169:$J169))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AG$2),SUMIF(CLASS!$N169:$S169,AG$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AH$2),SUMIF(CLASS!$N169:$S169,AH$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AI$2),SUMIF(CLASS!$N169:$S169,AI$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AJ$2),SUMIF(CLASS!$N169:$S169,AJ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AK$2),SUMIF(CLASS!$N169:$S169,AK$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AL$2),SUMIF(CLASS!$N169:$S169,AL$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AM$2),SUMIF(CLASS!$N169:$S169,AM$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AN$2),SUMIF(CLASS!$N169:$S169,AN$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AO$2),SUMIF(CLASS!$N169:$S169,AO$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AP$2),SUMIF(CLASS!$N169:$S169,AP$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AQ$2),SUMIF(CLASS!$N169:$S169,AQ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AR$2),SUMIF(CLASS!$N169:$S169,AR$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AS$2),SUMIF(CLASS!$N169:$S169,AS$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AT$2),SUMIF(CLASS!$N169:$S169,AT$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AU$2),SUMIF(CLASS!$N169:$S169,AU$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AV$2),SUMIF(CLASS!$N169:$S169,AV$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AW$2),SUMIF(CLASS!$N169:$S169,AW$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AX$2),SUMIF(CLASS!$N169:$S169,AX$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AY$2),SUMIF(CLASS!$N169:$S169,AY$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,AZ$2),SUMIF(CLASS!$N169:$S169,AZ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BA$2),SUMIF(CLASS!$N169:$S169,BA$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BB$2),SUMIF(CLASS!$N169:$S169,BB$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BC$2),SUMIF(CLASS!$N169:$S169,BC$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BD$2),SUMIF(CLASS!$N169:$S169,BD$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BE$2),SUMIF(CLASS!$N169:$S169,BE$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BF$2),SUMIF(CLASS!$N169:$S169,BF$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BG$2),SUMIF(CLASS!$N169:$S169,BG$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BH$2),SUMIF(CLASS!$N169:$S169,BH$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BI$2),SUMIF(CLASS!$N169:$S169,BI$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BJ$2),SUMIF(CLASS!$N169:$S169,BJ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BK$2),SUMIF(CLASS!$N169:$S169,BK$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BL$2),SUMIF(CLASS!$N169:$S169,BL$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BM$2),SUMIF(CLASS!$N169:$S169,BM$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BN$2),SUMIF(CLASS!$N169:$S169,BN$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BO$2),SUMIF(CLASS!$N169:$S169,BO$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BP$2),SUMIF(CLASS!$N169:$S169,BP$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BQ$2),SUMIF(CLASS!$N169:$S169,BQ$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BR$2),SUMIF(CLASS!$N169:$S169,BR$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BS$2),SUMIF(CLASS!$N169:$S169,BS$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BT$2),SUMIF(CLASS!$N169:$S169,BT$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BU$2),SUMIF(CLASS!$N169:$S169,BU$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BV$2),SUMIF(CLASS!$N169:$S169,BV$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BW$2),SUMIF(CLASS!$N169:$S169,BW$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BX$2),SUMIF(CLASS!$N169:$S169,BX$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$C169*INDEX(INDIRECT(ACCOUNTS!$R169),2,BY$2),SUMIF(CLASS!$N169:$S169,BY$3,CLASS!$E169:$J169))","v":0},{"$f":"IF(CLASS!$L169<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,J$2),SUMIF(CLASS!$N170:$S170,J$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,K$2),SUMIF(CLASS!$N170:$S170,K$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,L$2),SUMIF(CLASS!$N170:$S170,L$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,M$2),SUMIF(CLASS!$N170:$S170,M$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,N$2),SUMIF(CLASS!$N170:$S170,N$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,O$2),SUMIF(CLASS!$N170:$S170,O$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,P$2),SUMIF(CLASS!$N170:$S170,P$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,Q$2),SUMIF(CLASS!$N170:$S170,Q$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,R$2),SUMIF(CLASS!$N170:$S170,R$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,S$2),SUMIF(CLASS!$N170:$S170,S$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,T$2),SUMIF(CLASS!$N170:$S170,T$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,U$2),SUMIF(CLASS!$N170:$S170,U$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,V$2),SUMIF(CLASS!$N170:$S170,V$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,W$2),SUMIF(CLASS!$N170:$S170,W$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,X$2),SUMIF(CLASS!$N170:$S170,X$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,Y$2),SUMIF(CLASS!$N170:$S170,Y$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,Z$2),SUMIF(CLASS!$N170:$S170,Z$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AA$2),SUMIF(CLASS!$N170:$S170,AA$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AB$2),SUMIF(CLASS!$N170:$S170,AB$3,CLASS!$E170:$J170))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AG$2),SUMIF(CLASS!$N170:$S170,AG$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AH$2),SUMIF(CLASS!$N170:$S170,AH$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AI$2),SUMIF(CLASS!$N170:$S170,AI$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AJ$2),SUMIF(CLASS!$N170:$S170,AJ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AK$2),SUMIF(CLASS!$N170:$S170,AK$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AL$2),SUMIF(CLASS!$N170:$S170,AL$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AM$2),SUMIF(CLASS!$N170:$S170,AM$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AN$2),SUMIF(CLASS!$N170:$S170,AN$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AO$2),SUMIF(CLASS!$N170:$S170,AO$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AP$2),SUMIF(CLASS!$N170:$S170,AP$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AQ$2),SUMIF(CLASS!$N170:$S170,AQ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AR$2),SUMIF(CLASS!$N170:$S170,AR$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AS$2),SUMIF(CLASS!$N170:$S170,AS$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AT$2),SUMIF(CLASS!$N170:$S170,AT$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AU$2),SUMIF(CLASS!$N170:$S170,AU$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AV$2),SUMIF(CLASS!$N170:$S170,AV$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AW$2),SUMIF(CLASS!$N170:$S170,AW$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AX$2),SUMIF(CLASS!$N170:$S170,AX$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AY$2),SUMIF(CLASS!$N170:$S170,AY$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,AZ$2),SUMIF(CLASS!$N170:$S170,AZ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BA$2),SUMIF(CLASS!$N170:$S170,BA$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BB$2),SUMIF(CLASS!$N170:$S170,BB$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BC$2),SUMIF(CLASS!$N170:$S170,BC$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BD$2),SUMIF(CLASS!$N170:$S170,BD$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BE$2),SUMIF(CLASS!$N170:$S170,BE$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BF$2),SUMIF(CLASS!$N170:$S170,BF$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BG$2),SUMIF(CLASS!$N170:$S170,BG$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BH$2),SUMIF(CLASS!$N170:$S170,BH$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BI$2),SUMIF(CLASS!$N170:$S170,BI$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BJ$2),SUMIF(CLASS!$N170:$S170,BJ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BK$2),SUMIF(CLASS!$N170:$S170,BK$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BL$2),SUMIF(CLASS!$N170:$S170,BL$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BM$2),SUMIF(CLASS!$N170:$S170,BM$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BN$2),SUMIF(CLASS!$N170:$S170,BN$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BO$2),SUMIF(CLASS!$N170:$S170,BO$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BP$2),SUMIF(CLASS!$N170:$S170,BP$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BQ$2),SUMIF(CLASS!$N170:$S170,BQ$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BR$2),SUMIF(CLASS!$N170:$S170,BR$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BS$2),SUMIF(CLASS!$N170:$S170,BS$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BT$2),SUMIF(CLASS!$N170:$S170,BT$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BU$2),SUMIF(CLASS!$N170:$S170,BU$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BV$2),SUMIF(CLASS!$N170:$S170,BV$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BW$2),SUMIF(CLASS!$N170:$S170,BW$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BX$2),SUMIF(CLASS!$N170:$S170,BX$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BY$2),SUMIF(CLASS!$N170:$S170,BY$3,CLASS!$E170:$J170))","v":0},{"$f":"IF(CLASS!$L170<>0,FUNCALLOCD!$C170*INDEX(INDIRECT(ACCOUNTS!$R170),2,BZ$2),SUMIF(CLASS!$N170:$S170,BZ$3,CLASS!$E170:$J170))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,J$2),SUMIF(CLASS!$N180:$S180,J$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,K$2),SUMIF(CLASS!$N180:$S180,K$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,L$2),SUMIF(CLASS!$N180:$S180,L$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,M$2),SUMIF(CLASS!$N180:$S180,M$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,N$2),SUMIF(CLASS!$N180:$S180,N$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,O$2),SUMIF(CLASS!$N180:$S180,O$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,P$2),SUMIF(CLASS!$N180:$S180,P$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,Q$2),SUMIF(CLASS!$N180:$S180,Q$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,R$2),SUMIF(CLASS!$N180:$S180,R$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,S$2),SUMIF(CLASS!$N180:$S180,S$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,T$2),SUMIF(CLASS!$N180:$S180,T$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,U$2),SUMIF(CLASS!$N180:$S180,U$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,V$2),SUMIF(CLASS!$N180:$S180,V$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,W$2),SUMIF(CLASS!$N180:$S180,W$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,X$2),SUMIF(CLASS!$N180:$S180,X$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,Y$2),SUMIF(CLASS!$N180:$S180,Y$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,Z$2),SUMIF(CLASS!$N180:$S180,Z$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AA$2),SUMIF(CLASS!$N180:$S180,AA$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AB$2),SUMIF(CLASS!$N180:$S180,AB$3,CLASS!$E180:$J180))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AG$2),SUMIF(CLASS!$N180:$S180,AG$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AH$2),SUMIF(CLASS!$N180:$S180,AH$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AI$2),SUMIF(CLASS!$N180:$S180,AI$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AJ$2),SUMIF(CLASS!$N180:$S180,AJ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AK$2),SUMIF(CLASS!$N180:$S180,AK$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AL$2),SUMIF(CLASS!$N180:$S180,AL$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AM$2),SUMIF(CLASS!$N180:$S180,AM$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AN$2),SUMIF(CLASS!$N180:$S180,AN$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AO$2),SUMIF(CLASS!$N180:$S180,AO$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AP$2),SUMIF(CLASS!$N180:$S180,AP$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AQ$2),SUMIF(CLASS!$N180:$S180,AQ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AR$2),SUMIF(CLASS!$N180:$S180,AR$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AS$2),SUMIF(CLASS!$N180:$S180,AS$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AT$2),SUMIF(CLASS!$N180:$S180,AT$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AU$2),SUMIF(CLASS!$N180:$S180,AU$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AV$2),SUMIF(CLASS!$N180:$S180,AV$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AW$2),SUMIF(CLASS!$N180:$S180,AW$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AX$2),SUMIF(CLASS!$N180:$S180,AX$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AY$2),SUMIF(CLASS!$N180:$S180,AY$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,AZ$2),SUMIF(CLASS!$N180:$S180,AZ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BA$2),SUMIF(CLASS!$N180:$S180,BA$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BB$2),SUMIF(CLASS!$N180:$S180,BB$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BC$2),SUMIF(CLASS!$N180:$S180,BC$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BD$2),SUMIF(CLASS!$N180:$S180,BD$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BE$2),SUMIF(CLASS!$N180:$S180,BE$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BF$2),SUMIF(CLASS!$N180:$S180,BF$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BG$2),SUMIF(CLASS!$N180:$S180,BG$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BH$2),SUMIF(CLASS!$N180:$S180,BH$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BI$2),SUMIF(CLASS!$N180:$S180,BI$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BJ$2),SUMIF(CLASS!$N180:$S180,BJ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BK$2),SUMIF(CLASS!$N180:$S180,BK$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BL$2),SUMIF(CLASS!$N180:$S180,BL$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BM$2),SUMIF(CLASS!$N180:$S180,BM$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BN$2),SUMIF(CLASS!$N180:$S180,BN$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BO$2),SUMIF(CLASS!$N180:$S180,BO$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BP$2),SUMIF(CLASS!$N180:$S180,BP$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BQ$2),SUMIF(CLASS!$N180:$S180,BQ$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BR$2),SUMIF(CLASS!$N180:$S180,BR$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BS$2),SUMIF(CLASS!$N180:$S180,BS$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BT$2),SUMIF(CLASS!$N180:$S180,BT$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BU$2),SUMIF(CLASS!$N180:$S180,BU$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BV$2),SUMIF(CLASS!$N180:$S180,BV$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BW$2),SUMIF(CLASS!$N180:$S180,BW$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BX$2),SUMIF(CLASS!$N180:$S180,BX$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BY$2),SUMIF(CLASS!$N180:$S180,BY$3,CLASS!$E180:$J180))","v":0},{"$f":"IF(CLASS!$L180<>0,FUNCALLOCD!$C180*INDEX(INDIRECT(ACCOUNTS!$R180),2,BZ$2),SUMIF(CLASS!$N180:$S180,BZ$3,CLASS!$E180:$J180))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"SUM(C179:C184)","v":0},null,null,null,null,null,null,{"$f":"SUM(J179:J184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG179:AG184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR179:BR184)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC179:CC184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK179:CK184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS179:CS184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA179:DA184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI179:DI184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ179:DQ184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY179:DY184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG179:EG184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO179:EO184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW179:EW184)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE179:FE184)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,J$2),SUMIF(CLASS!$N191:$S191,J$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,K$2),SUMIF(CLASS!$N191:$S191,K$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,L$2),SUMIF(CLASS!$N191:$S191,L$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,M$2),SUMIF(CLASS!$N191:$S191,M$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,N$2),SUMIF(CLASS!$N191:$S191,N$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,O$2),SUMIF(CLASS!$N191:$S191,O$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,P$2),SUMIF(CLASS!$N191:$S191,P$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,Q$2),SUMIF(CLASS!$N191:$S191,Q$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,R$2),SUMIF(CLASS!$N191:$S191,R$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,S$2),SUMIF(CLASS!$N191:$S191,S$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,T$2),SUMIF(CLASS!$N191:$S191,T$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,U$2),SUMIF(CLASS!$N191:$S191,U$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,V$2),SUMIF(CLASS!$N191:$S191,V$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,W$2),SUMIF(CLASS!$N191:$S191,W$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,X$2),SUMIF(CLASS!$N191:$S191,X$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,Y$2),SUMIF(CLASS!$N191:$S191,Y$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,Z$2),SUMIF(CLASS!$N191:$S191,Z$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AA$2),SUMIF(CLASS!$N191:$S191,AA$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AB$2),SUMIF(CLASS!$N191:$S191,AB$3,CLASS!$E191:$J191))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AG$2),SUMIF(CLASS!$N191:$S191,AG$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AH$2),SUMIF(CLASS!$N191:$S191,AH$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AI$2),SUMIF(CLASS!$N191:$S191,AI$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AJ$2),SUMIF(CLASS!$N191:$S191,AJ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AK$2),SUMIF(CLASS!$N191:$S191,AK$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AL$2),SUMIF(CLASS!$N191:$S191,AL$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AM$2),SUMIF(CLASS!$N191:$S191,AM$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AN$2),SUMIF(CLASS!$N191:$S191,AN$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AO$2),SUMIF(CLASS!$N191:$S191,AO$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AP$2),SUMIF(CLASS!$N191:$S191,AP$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AQ$2),SUMIF(CLASS!$N191:$S191,AQ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AR$2),SUMIF(CLASS!$N191:$S191,AR$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AS$2),SUMIF(CLASS!$N191:$S191,AS$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AT$2),SUMIF(CLASS!$N191:$S191,AT$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AU$2),SUMIF(CLASS!$N191:$S191,AU$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AV$2),SUMIF(CLASS!$N191:$S191,AV$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AW$2),SUMIF(CLASS!$N191:$S191,AW$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AX$2),SUMIF(CLASS!$N191:$S191,AX$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AY$2),SUMIF(CLASS!$N191:$S191,AY$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,AZ$2),SUMIF(CLASS!$N191:$S191,AZ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BA$2),SUMIF(CLASS!$N191:$S191,BA$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BB$2),SUMIF(CLASS!$N191:$S191,BB$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BC$2),SUMIF(CLASS!$N191:$S191,BC$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BD$2),SUMIF(CLASS!$N191:$S191,BD$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BE$2),SUMIF(CLASS!$N191:$S191,BE$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BF$2),SUMIF(CLASS!$N191:$S191,BF$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BG$2),SUMIF(CLASS!$N191:$S191,BG$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BH$2),SUMIF(CLASS!$N191:$S191,BH$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BI$2),SUMIF(CLASS!$N191:$S191,BI$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BJ$2),SUMIF(CLASS!$N191:$S191,BJ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BK$2),SUMIF(CLASS!$N191:$S191,BK$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BL$2),SUMIF(CLASS!$N191:$S191,BL$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BM$2),SUMIF(CLASS!$N191:$S191,BM$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BN$2),SUMIF(CLASS!$N191:$S191,BN$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BO$2),SUMIF(CLASS!$N191:$S191,BO$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BP$2),SUMIF(CLASS!$N191:$S191,BP$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BQ$2),SUMIF(CLASS!$N191:$S191,BQ$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BR$2),SUMIF(CLASS!$N191:$S191,BR$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BS$2),SUMIF(CLASS!$N191:$S191,BS$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BT$2),SUMIF(CLASS!$N191:$S191,BT$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BU$2),SUMIF(CLASS!$N191:$S191,BU$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BV$2),SUMIF(CLASS!$N191:$S191,BV$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BW$2),SUMIF(CLASS!$N191:$S191,BW$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BX$2),SUMIF(CLASS!$N191:$S191,BX$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$C191*INDEX(INDIRECT(ACCOUNTS!$R191),2,BY$2),SUMIF(CLASS!$N191:$S191,BY$3,CLASS!$E191:$J191))","v":0},{"$f":"IF(CLASS!$L191<>0,FUNCALLOCD!$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!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,J$2),SUMIF(CLASS!$N196:$S196,J$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,K$2),SUMIF(CLASS!$N196:$S196,K$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,L$2),SUMIF(CLASS!$N196:$S196,L$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,M$2),SUMIF(CLASS!$N196:$S196,M$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,N$2),SUMIF(CLASS!$N196:$S196,N$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,O$2),SUMIF(CLASS!$N196:$S196,O$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,P$2),SUMIF(CLASS!$N196:$S196,P$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,Q$2),SUMIF(CLASS!$N196:$S196,Q$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,R$2),SUMIF(CLASS!$N196:$S196,R$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,S$2),SUMIF(CLASS!$N196:$S196,S$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,T$2),SUMIF(CLASS!$N196:$S196,T$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,U$2),SUMIF(CLASS!$N196:$S196,U$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,V$2),SUMIF(CLASS!$N196:$S196,V$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,W$2),SUMIF(CLASS!$N196:$S196,W$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,X$2),SUMIF(CLASS!$N196:$S196,X$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,Y$2),SUMIF(CLASS!$N196:$S196,Y$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,Z$2),SUMIF(CLASS!$N196:$S196,Z$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AA$2),SUMIF(CLASS!$N196:$S196,AA$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AB$2),SUMIF(CLASS!$N196:$S196,AB$3,CLASS!$E196:$J196))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AG$2),SUMIF(CLASS!$N196:$S196,AG$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AH$2),SUMIF(CLASS!$N196:$S196,AH$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AI$2),SUMIF(CLASS!$N196:$S196,AI$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AJ$2),SUMIF(CLASS!$N196:$S196,AJ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AK$2),SUMIF(CLASS!$N196:$S196,AK$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AL$2),SUMIF(CLASS!$N196:$S196,AL$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AM$2),SUMIF(CLASS!$N196:$S196,AM$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AN$2),SUMIF(CLASS!$N196:$S196,AN$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AO$2),SUMIF(CLASS!$N196:$S196,AO$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AP$2),SUMIF(CLASS!$N196:$S196,AP$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AQ$2),SUMIF(CLASS!$N196:$S196,AQ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AR$2),SUMIF(CLASS!$N196:$S196,AR$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AS$2),SUMIF(CLASS!$N196:$S196,AS$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AT$2),SUMIF(CLASS!$N196:$S196,AT$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AU$2),SUMIF(CLASS!$N196:$S196,AU$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AV$2),SUMIF(CLASS!$N196:$S196,AV$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AW$2),SUMIF(CLASS!$N196:$S196,AW$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AX$2),SUMIF(CLASS!$N196:$S196,AX$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AY$2),SUMIF(CLASS!$N196:$S196,AY$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,AZ$2),SUMIF(CLASS!$N196:$S196,AZ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BA$2),SUMIF(CLASS!$N196:$S196,BA$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BB$2),SUMIF(CLASS!$N196:$S196,BB$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BC$2),SUMIF(CLASS!$N196:$S196,BC$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BD$2),SUMIF(CLASS!$N196:$S196,BD$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BE$2),SUMIF(CLASS!$N196:$S196,BE$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BF$2),SUMIF(CLASS!$N196:$S196,BF$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BG$2),SUMIF(CLASS!$N196:$S196,BG$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BH$2),SUMIF(CLASS!$N196:$S196,BH$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BI$2),SUMIF(CLASS!$N196:$S196,BI$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BJ$2),SUMIF(CLASS!$N196:$S196,BJ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BK$2),SUMIF(CLASS!$N196:$S196,BK$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BL$2),SUMIF(CLASS!$N196:$S196,BL$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BM$2),SUMIF(CLASS!$N196:$S196,BM$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BN$2),SUMIF(CLASS!$N196:$S196,BN$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BO$2),SUMIF(CLASS!$N196:$S196,BO$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BP$2),SUMIF(CLASS!$N196:$S196,BP$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BQ$2),SUMIF(CLASS!$N196:$S196,BQ$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BR$2),SUMIF(CLASS!$N196:$S196,BR$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BS$2),SUMIF(CLASS!$N196:$S196,BS$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BT$2),SUMIF(CLASS!$N196:$S196,BT$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BU$2),SUMIF(CLASS!$N196:$S196,BU$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BV$2),SUMIF(CLASS!$N196:$S196,BV$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BW$2),SUMIF(CLASS!$N196:$S196,BW$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BX$2),SUMIF(CLASS!$N196:$S196,BX$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$C196*INDEX(INDIRECT(ACCOUNTS!$R196),2,BY$2),SUMIF(CLASS!$N196:$S196,BY$3,CLASS!$E196:$J196))","v":0},{"$f":"IF(CLASS!$L196<>0,FUNCALLOCD!$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!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,J$2),SUMIF(CLASS!$N201:$S201,J$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,K$2),SUMIF(CLASS!$N201:$S201,K$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,L$2),SUMIF(CLASS!$N201:$S201,L$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,M$2),SUMIF(CLASS!$N201:$S201,M$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,N$2),SUMIF(CLASS!$N201:$S201,N$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,O$2),SUMIF(CLASS!$N201:$S201,O$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,P$2),SUMIF(CLASS!$N201:$S201,P$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,Q$2),SUMIF(CLASS!$N201:$S201,Q$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,R$2),SUMIF(CLASS!$N201:$S201,R$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,S$2),SUMIF(CLASS!$N201:$S201,S$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,T$2),SUMIF(CLASS!$N201:$S201,T$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,U$2),SUMIF(CLASS!$N201:$S201,U$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,V$2),SUMIF(CLASS!$N201:$S201,V$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,W$2),SUMIF(CLASS!$N201:$S201,W$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,X$2),SUMIF(CLASS!$N201:$S201,X$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,Y$2),SUMIF(CLASS!$N201:$S201,Y$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,Z$2),SUMIF(CLASS!$N201:$S201,Z$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AA$2),SUMIF(CLASS!$N201:$S201,AA$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AB$2),SUMIF(CLASS!$N201:$S201,AB$3,CLASS!$E201:$J201))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AG$2),SUMIF(CLASS!$N201:$S201,AG$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AH$2),SUMIF(CLASS!$N201:$S201,AH$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AI$2),SUMIF(CLASS!$N201:$S201,AI$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AJ$2),SUMIF(CLASS!$N201:$S201,AJ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AK$2),SUMIF(CLASS!$N201:$S201,AK$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AL$2),SUMIF(CLASS!$N201:$S201,AL$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AM$2),SUMIF(CLASS!$N201:$S201,AM$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AN$2),SUMIF(CLASS!$N201:$S201,AN$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AO$2),SUMIF(CLASS!$N201:$S201,AO$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AP$2),SUMIF(CLASS!$N201:$S201,AP$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AQ$2),SUMIF(CLASS!$N201:$S201,AQ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AR$2),SUMIF(CLASS!$N201:$S201,AR$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AS$2),SUMIF(CLASS!$N201:$S201,AS$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AT$2),SUMIF(CLASS!$N201:$S201,AT$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AU$2),SUMIF(CLASS!$N201:$S201,AU$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AV$2),SUMIF(CLASS!$N201:$S201,AV$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AW$2),SUMIF(CLASS!$N201:$S201,AW$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AX$2),SUMIF(CLASS!$N201:$S201,AX$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AY$2),SUMIF(CLASS!$N201:$S201,AY$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,AZ$2),SUMIF(CLASS!$N201:$S201,AZ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BA$2),SUMIF(CLASS!$N201:$S201,BA$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BB$2),SUMIF(CLASS!$N201:$S201,BB$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BC$2),SUMIF(CLASS!$N201:$S201,BC$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BD$2),SUMIF(CLASS!$N201:$S201,BD$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BE$2),SUMIF(CLASS!$N201:$S201,BE$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BF$2),SUMIF(CLASS!$N201:$S201,BF$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BG$2),SUMIF(CLASS!$N201:$S201,BG$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BH$2),SUMIF(CLASS!$N201:$S201,BH$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BI$2),SUMIF(CLASS!$N201:$S201,BI$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BJ$2),SUMIF(CLASS!$N201:$S201,BJ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BK$2),SUMIF(CLASS!$N201:$S201,BK$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BL$2),SUMIF(CLASS!$N201:$S201,BL$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BM$2),SUMIF(CLASS!$N201:$S201,BM$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BN$2),SUMIF(CLASS!$N201:$S201,BN$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BO$2),SUMIF(CLASS!$N201:$S201,BO$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BP$2),SUMIF(CLASS!$N201:$S201,BP$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BQ$2),SUMIF(CLASS!$N201:$S201,BQ$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BR$2),SUMIF(CLASS!$N201:$S201,BR$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BS$2),SUMIF(CLASS!$N201:$S201,BS$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BT$2),SUMIF(CLASS!$N201:$S201,BT$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BU$2),SUMIF(CLASS!$N201:$S201,BU$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BV$2),SUMIF(CLASS!$N201:$S201,BV$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BW$2),SUMIF(CLASS!$N201:$S201,BW$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BX$2),SUMIF(CLASS!$N201:$S201,BX$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$C201*INDEX(INDIRECT(ACCOUNTS!$R201),2,BY$2),SUMIF(CLASS!$N201:$S201,BY$3,CLASS!$E201:$J201))","v":0},{"$f":"IF(CLASS!$L201<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,J$2),SUMIF(CLASS!$N202:$S202,J$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,K$2),SUMIF(CLASS!$N202:$S202,K$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,L$2),SUMIF(CLASS!$N202:$S202,L$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,M$2),SUMIF(CLASS!$N202:$S202,M$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,N$2),SUMIF(CLASS!$N202:$S202,N$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,O$2),SUMIF(CLASS!$N202:$S202,O$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,P$2),SUMIF(CLASS!$N202:$S202,P$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,Q$2),SUMIF(CLASS!$N202:$S202,Q$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,R$2),SUMIF(CLASS!$N202:$S202,R$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,S$2),SUMIF(CLASS!$N202:$S202,S$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,T$2),SUMIF(CLASS!$N202:$S202,T$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,U$2),SUMIF(CLASS!$N202:$S202,U$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,V$2),SUMIF(CLASS!$N202:$S202,V$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,W$2),SUMIF(CLASS!$N202:$S202,W$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,X$2),SUMIF(CLASS!$N202:$S202,X$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,Y$2),SUMIF(CLASS!$N202:$S202,Y$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,Z$2),SUMIF(CLASS!$N202:$S202,Z$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AA$2),SUMIF(CLASS!$N202:$S202,AA$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AB$2),SUMIF(CLASS!$N202:$S202,AB$3,CLASS!$E202:$J202))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AG$2),SUMIF(CLASS!$N202:$S202,AG$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AH$2),SUMIF(CLASS!$N202:$S202,AH$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AI$2),SUMIF(CLASS!$N202:$S202,AI$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AJ$2),SUMIF(CLASS!$N202:$S202,AJ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AK$2),SUMIF(CLASS!$N202:$S202,AK$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AL$2),SUMIF(CLASS!$N202:$S202,AL$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AM$2),SUMIF(CLASS!$N202:$S202,AM$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AN$2),SUMIF(CLASS!$N202:$S202,AN$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AO$2),SUMIF(CLASS!$N202:$S202,AO$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AP$2),SUMIF(CLASS!$N202:$S202,AP$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AQ$2),SUMIF(CLASS!$N202:$S202,AQ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AR$2),SUMIF(CLASS!$N202:$S202,AR$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AS$2),SUMIF(CLASS!$N202:$S202,AS$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AT$2),SUMIF(CLASS!$N202:$S202,AT$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AU$2),SUMIF(CLASS!$N202:$S202,AU$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AV$2),SUMIF(CLASS!$N202:$S202,AV$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AW$2),SUMIF(CLASS!$N202:$S202,AW$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AX$2),SUMIF(CLASS!$N202:$S202,AX$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AY$2),SUMIF(CLASS!$N202:$S202,AY$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,AZ$2),SUMIF(CLASS!$N202:$S202,AZ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BA$2),SUMIF(CLASS!$N202:$S202,BA$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BB$2),SUMIF(CLASS!$N202:$S202,BB$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BC$2),SUMIF(CLASS!$N202:$S202,BC$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BD$2),SUMIF(CLASS!$N202:$S202,BD$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BE$2),SUMIF(CLASS!$N202:$S202,BE$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BF$2),SUMIF(CLASS!$N202:$S202,BF$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BG$2),SUMIF(CLASS!$N202:$S202,BG$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BH$2),SUMIF(CLASS!$N202:$S202,BH$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BI$2),SUMIF(CLASS!$N202:$S202,BI$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BJ$2),SUMIF(CLASS!$N202:$S202,BJ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BK$2),SUMIF(CLASS!$N202:$S202,BK$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BL$2),SUMIF(CLASS!$N202:$S202,BL$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BM$2),SUMIF(CLASS!$N202:$S202,BM$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BN$2),SUMIF(CLASS!$N202:$S202,BN$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BO$2),SUMIF(CLASS!$N202:$S202,BO$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BP$2),SUMIF(CLASS!$N202:$S202,BP$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BQ$2),SUMIF(CLASS!$N202:$S202,BQ$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BR$2),SUMIF(CLASS!$N202:$S202,BR$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BS$2),SUMIF(CLASS!$N202:$S202,BS$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BT$2),SUMIF(CLASS!$N202:$S202,BT$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BU$2),SUMIF(CLASS!$N202:$S202,BU$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BV$2),SUMIF(CLASS!$N202:$S202,BV$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BW$2),SUMIF(CLASS!$N202:$S202,BW$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BX$2),SUMIF(CLASS!$N202:$S202,BX$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BY$2),SUMIF(CLASS!$N202:$S202,BY$3,CLASS!$E202:$J202))","v":0},{"$f":"IF(CLASS!$L202<>0,FUNCALLOCD!$C202*INDEX(INDIRECT(ACCOUNTS!$R202),2,BZ$2),SUMIF(CLASS!$N202:$S202,BZ$3,CLASS!$E202:$J202))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC202:CH202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK202:CP202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS202:CX202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA202:DF202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI202:DN202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ202:DV202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY202:ED202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG202:EL202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO202:ET202)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW202:FB202)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},null,null,null,null,null,null,{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,J$2),SUMIF(CLASS!$N207:$S207,J$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,K$2),SUMIF(CLASS!$N207:$S207,K$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,L$2),SUMIF(CLASS!$N207:$S207,L$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,M$2),SUMIF(CLASS!$N207:$S207,M$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,N$2),SUMIF(CLASS!$N207:$S207,N$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,O$2),SUMIF(CLASS!$N207:$S207,O$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,P$2),SUMIF(CLASS!$N207:$S207,P$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,Q$2),SUMIF(CLASS!$N207:$S207,Q$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,R$2),SUMIF(CLASS!$N207:$S207,R$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,S$2),SUMIF(CLASS!$N207:$S207,S$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,T$2),SUMIF(CLASS!$N207:$S207,T$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,U$2),SUMIF(CLASS!$N207:$S207,U$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,V$2),SUMIF(CLASS!$N207:$S207,V$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,W$2),SUMIF(CLASS!$N207:$S207,W$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,X$2),SUMIF(CLASS!$N207:$S207,X$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,Y$2),SUMIF(CLASS!$N207:$S207,Y$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,Z$2),SUMIF(CLASS!$N207:$S207,Z$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AA$2),SUMIF(CLASS!$N207:$S207,AA$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AB$2),SUMIF(CLASS!$N207:$S207,AB$3,CLASS!$E207:$J207))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AG$2),SUMIF(CLASS!$N207:$S207,AG$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AH$2),SUMIF(CLASS!$N207:$S207,AH$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AI$2),SUMIF(CLASS!$N207:$S207,AI$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AJ$2),SUMIF(CLASS!$N207:$S207,AJ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AK$2),SUMIF(CLASS!$N207:$S207,AK$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AL$2),SUMIF(CLASS!$N207:$S207,AL$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AM$2),SUMIF(CLASS!$N207:$S207,AM$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AN$2),SUMIF(CLASS!$N207:$S207,AN$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AO$2),SUMIF(CLASS!$N207:$S207,AO$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AP$2),SUMIF(CLASS!$N207:$S207,AP$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AQ$2),SUMIF(CLASS!$N207:$S207,AQ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AR$2),SUMIF(CLASS!$N207:$S207,AR$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AS$2),SUMIF(CLASS!$N207:$S207,AS$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AT$2),SUMIF(CLASS!$N207:$S207,AT$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AU$2),SUMIF(CLASS!$N207:$S207,AU$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AV$2),SUMIF(CLASS!$N207:$S207,AV$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AW$2),SUMIF(CLASS!$N207:$S207,AW$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AX$2),SUMIF(CLASS!$N207:$S207,AX$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AY$2),SUMIF(CLASS!$N207:$S207,AY$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,AZ$2),SUMIF(CLASS!$N207:$S207,AZ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BA$2),SUMIF(CLASS!$N207:$S207,BA$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BB$2),SUMIF(CLASS!$N207:$S207,BB$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BC$2),SUMIF(CLASS!$N207:$S207,BC$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BD$2),SUMIF(CLASS!$N207:$S207,BD$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BE$2),SUMIF(CLASS!$N207:$S207,BE$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BF$2),SUMIF(CLASS!$N207:$S207,BF$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BG$2),SUMIF(CLASS!$N207:$S207,BG$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BH$2),SUMIF(CLASS!$N207:$S207,BH$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BI$2),SUMIF(CLASS!$N207:$S207,BI$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BJ$2),SUMIF(CLASS!$N207:$S207,BJ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BK$2),SUMIF(CLASS!$N207:$S207,BK$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BL$2),SUMIF(CLASS!$N207:$S207,BL$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BM$2),SUMIF(CLASS!$N207:$S207,BM$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BN$2),SUMIF(CLASS!$N207:$S207,BN$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BO$2),SUMIF(CLASS!$N207:$S207,BO$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BP$2),SUMIF(CLASS!$N207:$S207,BP$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BQ$2),SUMIF(CLASS!$N207:$S207,BQ$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BR$2),SUMIF(CLASS!$N207:$S207,BR$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BS$2),SUMIF(CLASS!$N207:$S207,BS$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BT$2),SUMIF(CLASS!$N207:$S207,BT$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BU$2),SUMIF(CLASS!$N207:$S207,BU$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BV$2),SUMIF(CLASS!$N207:$S207,BV$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BW$2),SUMIF(CLASS!$N207:$S207,BW$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BX$2),SUMIF(CLASS!$N207:$S207,BX$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BY$2),SUMIF(CLASS!$N207:$S207,BY$3,CLASS!$E207:$J207))","v":0},{"$f":"IF(CLASS!$L207<>0,FUNCALLOCD!$C207*INDEX(INDIRECT(ACCOUNTS!$R207),2,BZ$2),SUMIF(CLASS!$N207:$S207,BZ$3,CLASS!$E207:$J207))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CC207:CH207)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CK207:CP207)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E207:$BL207)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E207:$BA207)","v":0},0,0,{"$f":"SUM(CS207:CX207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DA207:DF207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DI207:DN207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DQ207:DV207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(DY207:ED207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EG207:EL207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EO207:ET207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(EW207:FB207)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E207:$BA207)","v":0},0,0,0,0,0,{"$f":"SUM(FE207:FJ207)","v":0},-189792533.5]
[{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"ACCOUNTS!C212","v":10200176.612901218},null,null,null,null,null,null,{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,J$2),SUMIF(CLASS!$N212:$S212,J$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,K$2),SUMIF(CLASS!$N212:$S212,K$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,L$2),SUMIF(CLASS!$N212:$S212,L$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,M$2),SUMIF(CLASS!$N212:$S212,M$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,N$2),SUMIF(CLASS!$N212:$S212,N$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,O$2),SUMIF(CLASS!$N212:$S212,O$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,P$2),SUMIF(CLASS!$N212:$S212,P$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,Q$2),SUMIF(CLASS!$N212:$S212,Q$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,R$2),SUMIF(CLASS!$N212:$S212,R$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,S$2),SUMIF(CLASS!$N212:$S212,S$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,T$2),SUMIF(CLASS!$N212:$S212,T$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,U$2),SUMIF(CLASS!$N212:$S212,U$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,V$2),SUMIF(CLASS!$N212:$S212,V$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,W$2),SUMIF(CLASS!$N212:$S212,W$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,X$2),SUMIF(CLASS!$N212:$S212,X$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,Y$2),SUMIF(CLASS!$N212:$S212,Y$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,Z$2),SUMIF(CLASS!$N212:$S212,Z$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AA$2),SUMIF(CLASS!$N212:$S212,AA$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AB$2),SUMIF(CLASS!$N212:$S212,AB$3,CLASS!$E212:$J212))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AG$2),SUMIF(CLASS!$N212:$S212,AG$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AH$2),SUMIF(CLASS!$N212:$S212,AH$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AI$2),SUMIF(CLASS!$N212:$S212,AI$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AJ$2),SUMIF(CLASS!$N212:$S212,AJ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AK$2),SUMIF(CLASS!$N212:$S212,AK$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AL$2),SUMIF(CLASS!$N212:$S212,AL$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AM$2),SUMIF(CLASS!$N212:$S212,AM$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AN$2),SUMIF(CLASS!$N212:$S212,AN$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AO$2),SUMIF(CLASS!$N212:$S212,AO$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AP$2),SUMIF(CLASS!$N212:$S212,AP$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AQ$2),SUMIF(CLASS!$N212:$S212,AQ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AR$2),SUMIF(CLASS!$N212:$S212,AR$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AS$2),SUMIF(CLASS!$N212:$S212,AS$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AT$2),SUMIF(CLASS!$N212:$S212,AT$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AU$2),SUMIF(CLASS!$N212:$S212,AU$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AV$2),SUMIF(CLASS!$N212:$S212,AV$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AW$2),SUMIF(CLASS!$N212:$S212,AW$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AX$2),SUMIF(CLASS!$N212:$S212,AX$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AY$2),SUMIF(CLASS!$N212:$S212,AY$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,AZ$2),SUMIF(CLASS!$N212:$S212,AZ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BA$2),SUMIF(CLASS!$N212:$S212,BA$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BB$2),SUMIF(CLASS!$N212:$S212,BB$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BC$2),SUMIF(CLASS!$N212:$S212,BC$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BD$2),SUMIF(CLASS!$N212:$S212,BD$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BE$2),SUMIF(CLASS!$N212:$S212,BE$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BF$2),SUMIF(CLASS!$N212:$S212,BF$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BG$2),SUMIF(CLASS!$N212:$S212,BG$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BH$2),SUMIF(CLASS!$N212:$S212,BH$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BI$2),SUMIF(CLASS!$N212:$S212,BI$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BJ$2),SUMIF(CLASS!$N212:$S212,BJ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BK$2),SUMIF(CLASS!$N212:$S212,BK$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BL$2),SUMIF(CLASS!$N212:$S212,BL$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BM$2),SUMIF(CLASS!$N212:$S212,BM$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BN$2),SUMIF(CLASS!$N212:$S212,BN$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BO$2),SUMIF(CLASS!$N212:$S212,BO$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BP$2),SUMIF(CLASS!$N212:$S212,BP$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BQ$2),SUMIF(CLASS!$N212:$S212,BQ$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BR$2),SUMIF(CLASS!$N212:$S212,BR$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BS$2),SUMIF(CLASS!$N212:$S212,BS$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BT$2),SUMIF(CLASS!$N212:$S212,BT$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BU$2),SUMIF(CLASS!$N212:$S212,BU$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BV$2),SUMIF(CLASS!$N212:$S212,BV$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BW$2),SUMIF(CLASS!$N212:$S212,BW$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BX$2),SUMIF(CLASS!$N212:$S212,BX$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BY$2),SUMIF(CLASS!$N212:$S212,BY$3,CLASS!$E212:$J212))","v":0},{"$f":"IF(CLASS!$L212<>0,FUNCALLOCD!$C212*INDEX(INDIRECT(ACCOUNTS!$R212),2,BZ$2),SUMIF(CLASS!$N212:$S212,BZ$3,CLASS!$E212:$J212))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC212:CH212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK212:CP212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS212:CX212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA212:DF212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI212:DN212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ212:DV212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY212:ED212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG212:EL212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO212:ET212)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW212:FB212)","v":0},null,0,0,0,0,0,0,0,-10200176.6]
[{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},null,null,null,null,null,null,{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,J$2),SUMIF(CLASS!$N217:$S217,J$3,CLASS!$E217:$J217))","v":-699.05025079916777},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,K$2),SUMIF(CLASS!$N217:$S217,K$3,CLASS!$E217:$J217))","v":-9342.7304155980055},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,L$2),SUMIF(CLASS!$N217:$S217,L$3,CLASS!$E217:$J217))","v":-116.68729236003192},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,M$2),SUMIF(CLASS!$N217:$S217,M$3,CLASS!$E217:$J217))","v":-1463.6527624064438},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,N$2),SUMIF(CLASS!$N217:$S217,N$3,CLASS!$E217:$J217))","v":-6233.9308302777399},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,O$2),SUMIF(CLASS!$N217:$S217,O$3,CLASS!$E217:$J217))","v":-85876.900151518435},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,P$2),SUMIF(CLASS!$N217:$S217,P$3,CLASS!$E217:$J217))","v":-166450.6122927648},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,Q$2),SUMIF(CLASS!$N217:$S217,Q$3,CLASS!$E217:$J217))","v":-13.209772764572289},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,R$2),SUMIF(CLASS!$N217:$S217,R$3,CLASS!$E217:$J217))","v":-5473.7224437898394},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,S$2),SUMIF(CLASS!$N217:$S217,S$3,CLASS!$E217:$J217))","v":-336226.55613914551},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,T$2),SUMIF(CLASS!$N217:$S217,T$3,CLASS!$E217:$J217))","v":-33858.45183808804},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,U$2),SUMIF(CLASS!$N217:$S217,U$3,CLASS!$E217:$J217))","v":-62088.377501130599},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,V$2),SUMIF(CLASS!$N217:$S217,V$3,CLASS!$E217:$J217))","v":-1477.9182951529615},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,W$2),SUMIF(CLASS!$N217:$S217,W$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,X$2),SUMIF(CLASS!$N217:$S217,X$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,Y$2),SUMIF(CLASS!$N217:$S217,Y$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,Z$2),SUMIF(CLASS!$N217:$S217,Z$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AA$2),SUMIF(CLASS!$N217:$S217,AA$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AB$2),SUMIF(CLASS!$N217:$S217,AB$3,CLASS!$E217:$J217))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AG$2),SUMIF(CLASS!$N217:$S217,AG$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AH$2),SUMIF(CLASS!$N217:$S217,AH$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AI$2),SUMIF(CLASS!$N217:$S217,AI$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AJ$2),SUMIF(CLASS!$N217:$S217,AJ$3,CLASS!$E217:$J217))","v":-7974.832289952551},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AK$2),SUMIF(CLASS!$N217:$S217,AK$3,CLASS!$E217:$J217))","v":-28892.31766651131},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AL$2),SUMIF(CLASS!$N217:$S217,AL$3,CLASS!$E217:$J217))","v":-40177.433513630509},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AM$2),SUMIF(CLASS!$N217:$S217,AM$3,CLASS!$E217:$J217))","v":-21049.639777038308},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AN$2),SUMIF(CLASS!$N217:$S217,AN$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AO$2),SUMIF(CLASS!$N217:$S217,AO$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AP$2),SUMIF(CLASS!$N217:$S217,AP$3,CLASS!$E217:$J217))","v":-47428.628818587444},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AQ$2),SUMIF(CLASS!$N217:$S217,AQ$3,CLASS!$E217:$J217))","v":-98529.979088987064},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AR$2),SUMIF(CLASS!$N217:$S217,AR$3,CLASS!$E217:$J217))","v":-70735.189837759157},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AS$2),SUMIF(CLASS!$N217:$S217,AS$3,CLASS!$E217:$J217))","v":-27098.086928284654},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AT$2),SUMIF(CLASS!$N217:$S217,AT$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AU$2),SUMIF(CLASS!$N217:$S217,AU$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AV$2),SUMIF(CLASS!$N217:$S217,AV$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AW$2),SUMIF(CLASS!$N217:$S217,AW$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AX$2),SUMIF(CLASS!$N217:$S217,AX$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AY$2),SUMIF(CLASS!$N217:$S217,AY$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,AZ$2),SUMIF(CLASS!$N217:$S217,AZ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BA$2),SUMIF(CLASS!$N217:$S217,BA$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BB$2),SUMIF(CLASS!$N217:$S217,BB$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BC$2),SUMIF(CLASS!$N217:$S217,BC$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BD$2),SUMIF(CLASS!$N217:$S217,BD$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BE$2),SUMIF(CLASS!$N217:$S217,BE$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BF$2),SUMIF(CLASS!$N217:$S217,BF$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BG$2),SUMIF(CLASS!$N217:$S217,BG$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BH$2),SUMIF(CLASS!$N217:$S217,BH$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BI$2),SUMIF(CLASS!$N217:$S217,BI$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BJ$2),SUMIF(CLASS!$N217:$S217,BJ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BK$2),SUMIF(CLASS!$N217:$S217,BK$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BL$2),SUMIF(CLASS!$N217:$S217,BL$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BM$2),SUMIF(CLASS!$N217:$S217,BM$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BN$2),SUMIF(CLASS!$N217:$S217,BN$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BO$2),SUMIF(CLASS!$N217:$S217,BO$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BP$2),SUMIF(CLASS!$N217:$S217,BP$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BQ$2),SUMIF(CLASS!$N217:$S217,BQ$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BR$2),SUMIF(CLASS!$N217:$S217,BR$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BS$2),SUMIF(CLASS!$N217:$S217,BS$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BT$2),SUMIF(CLASS!$N217:$S217,BT$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BU$2),SUMIF(CLASS!$N217:$S217,BU$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BV$2),SUMIF(CLASS!$N217:$S217,BV$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BW$2),SUMIF(CLASS!$N217:$S217,BW$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BX$2),SUMIF(CLASS!$N217:$S217,BX$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BY$2),SUMIF(CLASS!$N217:$S217,BY$3,CLASS!$E217:$J217))","v":0},{"$f":"IF(CLASS!$L217<>0,FUNCALLOCD!$C217*INDEX(INDIRECT(ACCOUNTS!$R217),2,BZ$2),SUMIF(CLASS!$N217:$S217,BZ$3,CLASS!$E217:$J217))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-709321.79998579598,0,-341886.10792075103,0,0,0,-1051207.907906547,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1081254.1000000001]
[{"$f":"ACCOUNTS!A218","v":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C218","v":380941956.83829999},null,null,null,null,null,null,{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,J$2),SUMIF(CLASS!$N218:$S218,J$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,K$2),SUMIF(CLASS!$N218:$S218,K$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,L$2),SUMIF(CLASS!$N218:$S218,L$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,M$2),SUMIF(CLASS!$N218:$S218,M$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,N$2),SUMIF(CLASS!$N218:$S218,N$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,O$2),SUMIF(CLASS!$N218:$S218,O$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,P$2),SUMIF(CLASS!$N218:$S218,P$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,Q$2),SUMIF(CLASS!$N218:$S218,Q$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,R$2),SUMIF(CLASS!$N218:$S218,R$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,S$2),SUMIF(CLASS!$N218:$S218,S$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,T$2),SUMIF(CLASS!$N218:$S218,T$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,U$2),SUMIF(CLASS!$N218:$S218,U$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,V$2),SUMIF(CLASS!$N218:$S218,V$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,W$2),SUMIF(CLASS!$N218:$S218,W$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,X$2),SUMIF(CLASS!$N218:$S218,X$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,Y$2),SUMIF(CLASS!$N218:$S218,Y$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,Z$2),SUMIF(CLASS!$N218:$S218,Z$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AA$2),SUMIF(CLASS!$N218:$S218,AA$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AB$2),SUMIF(CLASS!$N218:$S218,AB$3,CLASS!$E218:$J218))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AG$2),SUMIF(CLASS!$N218:$S218,AG$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AH$2),SUMIF(CLASS!$N218:$S218,AH$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AI$2),SUMIF(CLASS!$N218:$S218,AI$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AJ$2),SUMIF(CLASS!$N218:$S218,AJ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AK$2),SUMIF(CLASS!$N218:$S218,AK$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AL$2),SUMIF(CLASS!$N218:$S218,AL$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AM$2),SUMIF(CLASS!$N218:$S218,AM$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AN$2),SUMIF(CLASS!$N218:$S218,AN$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AO$2),SUMIF(CLASS!$N218:$S218,AO$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AP$2),SUMIF(CLASS!$N218:$S218,AP$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AQ$2),SUMIF(CLASS!$N218:$S218,AQ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AR$2),SUMIF(CLASS!$N218:$S218,AR$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AS$2),SUMIF(CLASS!$N218:$S218,AS$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AT$2),SUMIF(CLASS!$N218:$S218,AT$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AU$2),SUMIF(CLASS!$N218:$S218,AU$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AV$2),SUMIF(CLASS!$N218:$S218,AV$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AW$2),SUMIF(CLASS!$N218:$S218,AW$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AX$2),SUMIF(CLASS!$N218:$S218,AX$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AY$2),SUMIF(CLASS!$N218:$S218,AY$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,AZ$2),SUMIF(CLASS!$N218:$S218,AZ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BA$2),SUMIF(CLASS!$N218:$S218,BA$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BB$2),SUMIF(CLASS!$N218:$S218,BB$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BC$2),SUMIF(CLASS!$N218:$S218,BC$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BD$2),SUMIF(CLASS!$N218:$S218,BD$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BE$2),SUMIF(CLASS!$N218:$S218,BE$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BF$2),SUMIF(CLASS!$N218:$S218,BF$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BG$2),SUMIF(CLASS!$N218:$S218,BG$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BH$2),SUMIF(CLASS!$N218:$S218,BH$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BI$2),SUMIF(CLASS!$N218:$S218,BI$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BJ$2),SUMIF(CLASS!$N218:$S218,BJ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BK$2),SUMIF(CLASS!$N218:$S218,BK$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BL$2),SUMIF(CLASS!$N218:$S218,BL$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BM$2),SUMIF(CLASS!$N218:$S218,BM$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BN$2),SUMIF(CLASS!$N218:$S218,BN$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BO$2),SUMIF(CLASS!$N218:$S218,BO$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BP$2),SUMIF(CLASS!$N218:$S218,BP$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BQ$2),SUMIF(CLASS!$N218:$S218,BQ$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BR$2),SUMIF(CLASS!$N218:$S218,BR$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BS$2),SUMIF(CLASS!$N218:$S218,BS$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BT$2),SUMIF(CLASS!$N218:$S218,BT$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BU$2),SUMIF(CLASS!$N218:$S218,BU$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BV$2),SUMIF(CLASS!$N218:$S218,BV$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BW$2),SUMIF(CLASS!$N218:$S218,BW$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BX$2),SUMIF(CLASS!$N218:$S218,BX$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BY$2),SUMIF(CLASS!$N218:$S218,BY$3,CLASS!$E218:$J218))","v":0},{"$f":"IF(CLASS!$L218<>0,FUNCALLOCD!$C218*INDEX(INDIRECT(ACCOUNTS!$R218),2,BZ$2),SUMIF(CLASS!$N218:$S218,BZ$3,CLASS!$E218:$J218))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-380941956.80000001]
[{"$f":"ACCOUNTS!A223","v":115.03},{"$f":"ACCOUNTS!B223","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C223","v":-302358.00999999995},null,null,null,null,null,null,{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,J$2),SUMIF(CLASS!$N223:$S223,J$3,CLASS!$E223:$J223))","v":-265.02001705246306},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,K$2),SUMIF(CLASS!$N223:$S223,K$3,CLASS!$E223:$J223))","v":-3541.963644570224},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,L$2),SUMIF(CLASS!$N223:$S223,L$3,CLASS!$E223:$J223))","v":-44.237832939345857},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,M$2),SUMIF(CLASS!$N223:$S223,M$3,CLASS!$E223:$J223))","v":-554.89184019087156},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,N$2),SUMIF(CLASS!$N223:$S223,N$3,CLASS!$E223:$J223))","v":-2363.3729521666733},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,O$2),SUMIF(CLASS!$N223:$S223,O$3,CLASS!$E223:$J223))","v":-32557.169554762979},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,P$2),SUMIF(CLASS!$N223:$S223,P$3,CLASS!$E223:$J223))","v":-63103.824163986654},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,Q$2),SUMIF(CLASS!$N223:$S223,Q$3,CLASS!$E223:$J223))","v":-5.0080150880768102},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,R$2),SUMIF(CLASS!$N223:$S223,R$3,CLASS!$E223:$J223))","v":-2075.1670051405122},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,S$2),SUMIF(CLASS!$N223:$S223,S$3,CLASS!$E223:$J223))","v":-127468.32940781968},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,T$2),SUMIF(CLASS!$N223:$S223,T$3,CLASS!$E223:$J223))","v":-12836.226685051317},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,U$2),SUMIF(CLASS!$N223:$S223,U$3,CLASS!$E223:$J223))","v":-23538.598041125242},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,V$2),SUMIF(CLASS!$N223:$S223,V$3,CLASS!$E223:$J223))","v":-560.30010909203065},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,W$2),SUMIF(CLASS!$N223:$S223,W$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,X$2),SUMIF(CLASS!$N223:$S223,X$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,Y$2),SUMIF(CLASS!$N223:$S223,Y$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,Z$2),SUMIF(CLASS!$N223:$S223,Z$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AA$2),SUMIF(CLASS!$N223:$S223,AA$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AB$2),SUMIF(CLASS!$N223:$S223,AB$3,CLASS!$E223:$J223))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AG$2),SUMIF(CLASS!$N223:$S223,AG$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AH$2),SUMIF(CLASS!$N223:$S223,AH$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AI$2),SUMIF(CLASS!$N223:$S223,AI$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AJ$2),SUMIF(CLASS!$N223:$S223,AJ$3,CLASS!$E223:$J223))","v":-3023.3737661313698},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AK$2),SUMIF(CLASS!$N223:$S223,AK$3,CLASS!$E223:$J223))","v":-10953.493703650529},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AL$2),SUMIF(CLASS!$N223:$S223,AL$3,CLASS!$E223:$J223))","v":-15231.84363746921},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AM$2),SUMIF(CLASS!$N223:$S223,AM$3,CLASS!$E223:$J223))","v":-4235.1896237627361},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AN$2),SUMIF(CLASS!$N223:$S223,AN$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AO$2),SUMIF(CLASS!$N223:$S223,AO$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AP$2),SUMIF(CLASS!$N223:$S223,AP$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AQ$2),SUMIF(CLASS!$N223:$S223,AQ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AR$2),SUMIF(CLASS!$N223:$S223,AR$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AS$2),SUMIF(CLASS!$N223:$S223,AS$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AT$2),SUMIF(CLASS!$N223:$S223,AT$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AU$2),SUMIF(CLASS!$N223:$S223,AU$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AV$2),SUMIF(CLASS!$N223:$S223,AV$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AW$2),SUMIF(CLASS!$N223:$S223,AW$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AX$2),SUMIF(CLASS!$N223:$S223,AX$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AY$2),SUMIF(CLASS!$N223:$S223,AY$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,AZ$2),SUMIF(CLASS!$N223:$S223,AZ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BA$2),SUMIF(CLASS!$N223:$S223,BA$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BB$2),SUMIF(CLASS!$N223:$S223,BB$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BC$2),SUMIF(CLASS!$N223:$S223,BC$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BD$2),SUMIF(CLASS!$N223:$S223,BD$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BE$2),SUMIF(CLASS!$N223:$S223,BE$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BF$2),SUMIF(CLASS!$N223:$S223,BF$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BG$2),SUMIF(CLASS!$N223:$S223,BG$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BH$2),SUMIF(CLASS!$N223:$S223,BH$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BI$2),SUMIF(CLASS!$N223:$S223,BI$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BJ$2),SUMIF(CLASS!$N223:$S223,BJ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BK$2),SUMIF(CLASS!$N223:$S223,BK$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BL$2),SUMIF(CLASS!$N223:$S223,BL$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BM$2),SUMIF(CLASS!$N223:$S223,BM$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BN$2),SUMIF(CLASS!$N223:$S223,BN$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BO$2),SUMIF(CLASS!$N223:$S223,BO$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BP$2),SUMIF(CLASS!$N223:$S223,BP$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BQ$2),SUMIF(CLASS!$N223:$S223,BQ$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BR$2),SUMIF(CLASS!$N223:$S223,BR$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BS$2),SUMIF(CLASS!$N223:$S223,BS$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BT$2),SUMIF(CLASS!$N223:$S223,BT$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BU$2),SUMIF(CLASS!$N223:$S223,BU$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BV$2),SUMIF(CLASS!$N223:$S223,BV$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BW$2),SUMIF(CLASS!$N223:$S223,BW$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BX$2),SUMIF(CLASS!$N223:$S223,BX$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BY$2),SUMIF(CLASS!$N223:$S223,BY$3,CLASS!$E223:$J223))","v":0},{"$f":"IF(CLASS!$L223<>0,FUNCALLOCD!$C223*INDEX(INDIRECT(ACCOUNTS!$R223),2,BZ$2),SUMIF(CLASS!$N223:$S223,BZ$3,CLASS!$E223:$J223))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E223:$BA223)","v":0},0,0,0,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E223:$BA223)","v":0},0,0,0,null,-268914.10926898604,0,-33443.900731013848,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E223:$BA223)","v":0},0,0,-302358.00999999989,null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E223:$BA223)","v":0},0,0,0,0,0,0,null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E223:$BA223)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK223,FC223,EU223,EM223,EE223,DW223,DO223,DG223,CY223,CQ223,CI223)-C223),1)","v":0}]
[{"$f":"ACCOUNTS!A228","v":"~"},{"$f":"ACCOUNTS!B228","v":"~"},{"$f":"ACCOUNTS!C228","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,J$2),SUMIF(CLASS!$N228:$S228,J$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,K$2),SUMIF(CLASS!$N228:$S228,K$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,L$2),SUMIF(CLASS!$N228:$S228,L$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,M$2),SUMIF(CLASS!$N228:$S228,M$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,N$2),SUMIF(CLASS!$N228:$S228,N$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,O$2),SUMIF(CLASS!$N228:$S228,O$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,P$2),SUMIF(CLASS!$N228:$S228,P$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,Q$2),SUMIF(CLASS!$N228:$S228,Q$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,R$2),SUMIF(CLASS!$N228:$S228,R$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,S$2),SUMIF(CLASS!$N228:$S228,S$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,T$2),SUMIF(CLASS!$N228:$S228,T$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,U$2),SUMIF(CLASS!$N228:$S228,U$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,V$2),SUMIF(CLASS!$N228:$S228,V$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,W$2),SUMIF(CLASS!$N228:$S228,W$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,X$2),SUMIF(CLASS!$N228:$S228,X$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,Y$2),SUMIF(CLASS!$N228:$S228,Y$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,Z$2),SUMIF(CLASS!$N228:$S228,Z$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AA$2),SUMIF(CLASS!$N228:$S228,AA$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AB$2),SUMIF(CLASS!$N228:$S228,AB$3,CLASS!$E228:$J228))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AG$2),SUMIF(CLASS!$N228:$S228,AG$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AH$2),SUMIF(CLASS!$N228:$S228,AH$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AI$2),SUMIF(CLASS!$N228:$S228,AI$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AJ$2),SUMIF(CLASS!$N228:$S228,AJ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AK$2),SUMIF(CLASS!$N228:$S228,AK$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AL$2),SUMIF(CLASS!$N228:$S228,AL$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AM$2),SUMIF(CLASS!$N228:$S228,AM$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AN$2),SUMIF(CLASS!$N228:$S228,AN$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AO$2),SUMIF(CLASS!$N228:$S228,AO$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AP$2),SUMIF(CLASS!$N228:$S228,AP$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AQ$2),SUMIF(CLASS!$N228:$S228,AQ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AR$2),SUMIF(CLASS!$N228:$S228,AR$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AS$2),SUMIF(CLASS!$N228:$S228,AS$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AT$2),SUMIF(CLASS!$N228:$S228,AT$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AU$2),SUMIF(CLASS!$N228:$S228,AU$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AV$2),SUMIF(CLASS!$N228:$S228,AV$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AW$2),SUMIF(CLASS!$N228:$S228,AW$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AX$2),SUMIF(CLASS!$N228:$S228,AX$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AY$2),SUMIF(CLASS!$N228:$S228,AY$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,AZ$2),SUMIF(CLASS!$N228:$S228,AZ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BA$2),SUMIF(CLASS!$N228:$S228,BA$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BB$2),SUMIF(CLASS!$N228:$S228,BB$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BC$2),SUMIF(CLASS!$N228:$S228,BC$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BD$2),SUMIF(CLASS!$N228:$S228,BD$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BE$2),SUMIF(CLASS!$N228:$S228,BE$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BF$2),SUMIF(CLASS!$N228:$S228,BF$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BG$2),SUMIF(CLASS!$N228:$S228,BG$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BH$2),SUMIF(CLASS!$N228:$S228,BH$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BI$2),SUMIF(CLASS!$N228:$S228,BI$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BJ$2),SUMIF(CLASS!$N228:$S228,BJ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BK$2),SUMIF(CLASS!$N228:$S228,BK$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BL$2),SUMIF(CLASS!$N228:$S228,BL$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BM$2),SUMIF(CLASS!$N228:$S228,BM$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BN$2),SUMIF(CLASS!$N228:$S228,BN$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BO$2),SUMIF(CLASS!$N228:$S228,BO$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BP$2),SUMIF(CLASS!$N228:$S228,BP$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BQ$2),SUMIF(CLASS!$N228:$S228,BQ$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BR$2),SUMIF(CLASS!$N228:$S228,BR$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BS$2),SUMIF(CLASS!$N228:$S228,BS$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BT$2),SUMIF(CLASS!$N228:$S228,BT$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BU$2),SUMIF(CLASS!$N228:$S228,BU$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BV$2),SUMIF(CLASS!$N228:$S228,BV$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BW$2),SUMIF(CLASS!$N228:$S228,BW$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BX$2),SUMIF(CLASS!$N228:$S228,BX$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$C228*INDEX(INDIRECT(ACCOUNTS!$R228),2,BY$2),SUMIF(CLASS!$N228:$S228,BY$3,CLASS!$E228:$J228))","v":0},{"$f":"IF(CLASS!$L228<>0,FUNCALLOCD!$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!A233","v":"~"},{"$f":"ACCOUNTS!B233","v":"~"},{"$f":"ACCOUNTS!C233","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,J$2),SUMIF(CLASS!$N233:$S233,J$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,K$2),SUMIF(CLASS!$N233:$S233,K$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,L$2),SUMIF(CLASS!$N233:$S233,L$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,M$2),SUMIF(CLASS!$N233:$S233,M$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,N$2),SUMIF(CLASS!$N233:$S233,N$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,O$2),SUMIF(CLASS!$N233:$S233,O$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,P$2),SUMIF(CLASS!$N233:$S233,P$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,Q$2),SUMIF(CLASS!$N233:$S233,Q$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,R$2),SUMIF(CLASS!$N233:$S233,R$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,S$2),SUMIF(CLASS!$N233:$S233,S$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,T$2),SUMIF(CLASS!$N233:$S233,T$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,U$2),SUMIF(CLASS!$N233:$S233,U$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,V$2),SUMIF(CLASS!$N233:$S233,V$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,W$2),SUMIF(CLASS!$N233:$S233,W$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,X$2),SUMIF(CLASS!$N233:$S233,X$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,Y$2),SUMIF(CLASS!$N233:$S233,Y$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,Z$2),SUMIF(CLASS!$N233:$S233,Z$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AA$2),SUMIF(CLASS!$N233:$S233,AA$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AB$2),SUMIF(CLASS!$N233:$S233,AB$3,CLASS!$E233:$J233))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AG$2),SUMIF(CLASS!$N233:$S233,AG$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AH$2),SUMIF(CLASS!$N233:$S233,AH$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AI$2),SUMIF(CLASS!$N233:$S233,AI$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AJ$2),SUMIF(CLASS!$N233:$S233,AJ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AK$2),SUMIF(CLASS!$N233:$S233,AK$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AL$2),SUMIF(CLASS!$N233:$S233,AL$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AM$2),SUMIF(CLASS!$N233:$S233,AM$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AN$2),SUMIF(CLASS!$N233:$S233,AN$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AO$2),SUMIF(CLASS!$N233:$S233,AO$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AP$2),SUMIF(CLASS!$N233:$S233,AP$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AQ$2),SUMIF(CLASS!$N233:$S233,AQ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AR$2),SUMIF(CLASS!$N233:$S233,AR$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AS$2),SUMIF(CLASS!$N233:$S233,AS$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AT$2),SUMIF(CLASS!$N233:$S233,AT$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AU$2),SUMIF(CLASS!$N233:$S233,AU$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AV$2),SUMIF(CLASS!$N233:$S233,AV$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AW$2),SUMIF(CLASS!$N233:$S233,AW$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AX$2),SUMIF(CLASS!$N233:$S233,AX$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AY$2),SUMIF(CLASS!$N233:$S233,AY$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,AZ$2),SUMIF(CLASS!$N233:$S233,AZ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BA$2),SUMIF(CLASS!$N233:$S233,BA$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BB$2),SUMIF(CLASS!$N233:$S233,BB$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BC$2),SUMIF(CLASS!$N233:$S233,BC$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BD$2),SUMIF(CLASS!$N233:$S233,BD$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BE$2),SUMIF(CLASS!$N233:$S233,BE$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BF$2),SUMIF(CLASS!$N233:$S233,BF$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BG$2),SUMIF(CLASS!$N233:$S233,BG$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BH$2),SUMIF(CLASS!$N233:$S233,BH$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BI$2),SUMIF(CLASS!$N233:$S233,BI$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BJ$2),SUMIF(CLASS!$N233:$S233,BJ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BK$2),SUMIF(CLASS!$N233:$S233,BK$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BL$2),SUMIF(CLASS!$N233:$S233,BL$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BM$2),SUMIF(CLASS!$N233:$S233,BM$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BN$2),SUMIF(CLASS!$N233:$S233,BN$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BO$2),SUMIF(CLASS!$N233:$S233,BO$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BP$2),SUMIF(CLASS!$N233:$S233,BP$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BQ$2),SUMIF(CLASS!$N233:$S233,BQ$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BR$2),SUMIF(CLASS!$N233:$S233,BR$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BS$2),SUMIF(CLASS!$N233:$S233,BS$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BT$2),SUMIF(CLASS!$N233:$S233,BT$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BU$2),SUMIF(CLASS!$N233:$S233,BU$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BV$2),SUMIF(CLASS!$N233:$S233,BV$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BW$2),SUMIF(CLASS!$N233:$S233,BW$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BX$2),SUMIF(CLASS!$N233:$S233,BX$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$C233*INDEX(INDIRECT(ACCOUNTS!$R233),2,BY$2),SUMIF(CLASS!$N233:$S233,BY$3,CLASS!$E233:$J233))","v":0},{"$f":"IF(CLASS!$L233<>0,FUNCALLOCD!$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},null,null,null,null,null,null,{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,J$2),SUMIF(CLASS!$N234:$S234,J$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,K$2),SUMIF(CLASS!$N234:$S234,K$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,L$2),SUMIF(CLASS!$N234:$S234,L$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,M$2),SUMIF(CLASS!$N234:$S234,M$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,N$2),SUMIF(CLASS!$N234:$S234,N$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,O$2),SUMIF(CLASS!$N234:$S234,O$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,P$2),SUMIF(CLASS!$N234:$S234,P$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,Q$2),SUMIF(CLASS!$N234:$S234,Q$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,R$2),SUMIF(CLASS!$N234:$S234,R$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,S$2),SUMIF(CLASS!$N234:$S234,S$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,T$2),SUMIF(CLASS!$N234:$S234,T$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,U$2),SUMIF(CLASS!$N234:$S234,U$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,V$2),SUMIF(CLASS!$N234:$S234,V$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,W$2),SUMIF(CLASS!$N234:$S234,W$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,X$2),SUMIF(CLASS!$N234:$S234,X$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,Y$2),SUMIF(CLASS!$N234:$S234,Y$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,Z$2),SUMIF(CLASS!$N234:$S234,Z$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AA$2),SUMIF(CLASS!$N234:$S234,AA$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AB$2),SUMIF(CLASS!$N234:$S234,AB$3,CLASS!$E234:$J234))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AG$2),SUMIF(CLASS!$N234:$S234,AG$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AH$2),SUMIF(CLASS!$N234:$S234,AH$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AI$2),SUMIF(CLASS!$N234:$S234,AI$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AJ$2),SUMIF(CLASS!$N234:$S234,AJ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AK$2),SUMIF(CLASS!$N234:$S234,AK$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AL$2),SUMIF(CLASS!$N234:$S234,AL$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AM$2),SUMIF(CLASS!$N234:$S234,AM$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AN$2),SUMIF(CLASS!$N234:$S234,AN$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AO$2),SUMIF(CLASS!$N234:$S234,AO$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AP$2),SUMIF(CLASS!$N234:$S234,AP$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AQ$2),SUMIF(CLASS!$N234:$S234,AQ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AR$2),SUMIF(CLASS!$N234:$S234,AR$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AS$2),SUMIF(CLASS!$N234:$S234,AS$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AT$2),SUMIF(CLASS!$N234:$S234,AT$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AU$2),SUMIF(CLASS!$N234:$S234,AU$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AV$2),SUMIF(CLASS!$N234:$S234,AV$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AW$2),SUMIF(CLASS!$N234:$S234,AW$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AX$2),SUMIF(CLASS!$N234:$S234,AX$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AY$2),SUMIF(CLASS!$N234:$S234,AY$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,AZ$2),SUMIF(CLASS!$N234:$S234,AZ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BA$2),SUMIF(CLASS!$N234:$S234,BA$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BB$2),SUMIF(CLASS!$N234:$S234,BB$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BC$2),SUMIF(CLASS!$N234:$S234,BC$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BD$2),SUMIF(CLASS!$N234:$S234,BD$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BE$2),SUMIF(CLASS!$N234:$S234,BE$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BF$2),SUMIF(CLASS!$N234:$S234,BF$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BG$2),SUMIF(CLASS!$N234:$S234,BG$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BH$2),SUMIF(CLASS!$N234:$S234,BH$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BI$2),SUMIF(CLASS!$N234:$S234,BI$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BJ$2),SUMIF(CLASS!$N234:$S234,BJ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BK$2),SUMIF(CLASS!$N234:$S234,BK$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BL$2),SUMIF(CLASS!$N234:$S234,BL$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BM$2),SUMIF(CLASS!$N234:$S234,BM$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BN$2),SUMIF(CLASS!$N234:$S234,BN$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BO$2),SUMIF(CLASS!$N234:$S234,BO$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BP$2),SUMIF(CLASS!$N234:$S234,BP$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BQ$2),SUMIF(CLASS!$N234:$S234,BQ$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BR$2),SUMIF(CLASS!$N234:$S234,BR$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BS$2),SUMIF(CLASS!$N234:$S234,BS$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BT$2),SUMIF(CLASS!$N234:$S234,BT$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BU$2),SUMIF(CLASS!$N234:$S234,BU$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BV$2),SUMIF(CLASS!$N234:$S234,BV$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BW$2),SUMIF(CLASS!$N234:$S234,BW$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BX$2),SUMIF(CLASS!$N234:$S234,BX$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$C234*INDEX(INDIRECT(ACCOUNTS!$R234),2,BY$2),SUMIF(CLASS!$N234:$S234,BY$3,CLASS!$E234:$J234))","v":0},{"$f":"IF(CLASS!$L234<>0,FUNCALLOCD!$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!A239","v":"~"},{"$f":"ACCOUNTS!B239","v":"~"},{"$f":"ACCOUNTS!C239","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,J$2),SUMIF(CLASS!$N239:$S239,J$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,K$2),SUMIF(CLASS!$N239:$S239,K$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,L$2),SUMIF(CLASS!$N239:$S239,L$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,M$2),SUMIF(CLASS!$N239:$S239,M$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,N$2),SUMIF(CLASS!$N239:$S239,N$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,O$2),SUMIF(CLASS!$N239:$S239,O$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,P$2),SUMIF(CLASS!$N239:$S239,P$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,Q$2),SUMIF(CLASS!$N239:$S239,Q$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,R$2),SUMIF(CLASS!$N239:$S239,R$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,S$2),SUMIF(CLASS!$N239:$S239,S$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,T$2),SUMIF(CLASS!$N239:$S239,T$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,U$2),SUMIF(CLASS!$N239:$S239,U$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,V$2),SUMIF(CLASS!$N239:$S239,V$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,W$2),SUMIF(CLASS!$N239:$S239,W$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,X$2),SUMIF(CLASS!$N239:$S239,X$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,Y$2),SUMIF(CLASS!$N239:$S239,Y$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,Z$2),SUMIF(CLASS!$N239:$S239,Z$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AA$2),SUMIF(CLASS!$N239:$S239,AA$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AB$2),SUMIF(CLASS!$N239:$S239,AB$3,CLASS!$E239:$J239))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AG$2),SUMIF(CLASS!$N239:$S239,AG$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AH$2),SUMIF(CLASS!$N239:$S239,AH$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AI$2),SUMIF(CLASS!$N239:$S239,AI$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AJ$2),SUMIF(CLASS!$N239:$S239,AJ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AK$2),SUMIF(CLASS!$N239:$S239,AK$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AL$2),SUMIF(CLASS!$N239:$S239,AL$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AM$2),SUMIF(CLASS!$N239:$S239,AM$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AN$2),SUMIF(CLASS!$N239:$S239,AN$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AO$2),SUMIF(CLASS!$N239:$S239,AO$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AP$2),SUMIF(CLASS!$N239:$S239,AP$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AQ$2),SUMIF(CLASS!$N239:$S239,AQ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AR$2),SUMIF(CLASS!$N239:$S239,AR$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AS$2),SUMIF(CLASS!$N239:$S239,AS$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AT$2),SUMIF(CLASS!$N239:$S239,AT$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AU$2),SUMIF(CLASS!$N239:$S239,AU$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AV$2),SUMIF(CLASS!$N239:$S239,AV$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AW$2),SUMIF(CLASS!$N239:$S239,AW$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AX$2),SUMIF(CLASS!$N239:$S239,AX$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AY$2),SUMIF(CLASS!$N239:$S239,AY$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,AZ$2),SUMIF(CLASS!$N239:$S239,AZ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BA$2),SUMIF(CLASS!$N239:$S239,BA$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BB$2),SUMIF(CLASS!$N239:$S239,BB$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BC$2),SUMIF(CLASS!$N239:$S239,BC$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BD$2),SUMIF(CLASS!$N239:$S239,BD$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BE$2),SUMIF(CLASS!$N239:$S239,BE$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BF$2),SUMIF(CLASS!$N239:$S239,BF$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BG$2),SUMIF(CLASS!$N239:$S239,BG$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BH$2),SUMIF(CLASS!$N239:$S239,BH$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BI$2),SUMIF(CLASS!$N239:$S239,BI$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BJ$2),SUMIF(CLASS!$N239:$S239,BJ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BK$2),SUMIF(CLASS!$N239:$S239,BK$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BL$2),SUMIF(CLASS!$N239:$S239,BL$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BM$2),SUMIF(CLASS!$N239:$S239,BM$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BN$2),SUMIF(CLASS!$N239:$S239,BN$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BO$2),SUMIF(CLASS!$N239:$S239,BO$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BP$2),SUMIF(CLASS!$N239:$S239,BP$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BQ$2),SUMIF(CLASS!$N239:$S239,BQ$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BR$2),SUMIF(CLASS!$N239:$S239,BR$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BS$2),SUMIF(CLASS!$N239:$S239,BS$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BT$2),SUMIF(CLASS!$N239:$S239,BT$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BU$2),SUMIF(CLASS!$N239:$S239,BU$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BV$2),SUMIF(CLASS!$N239:$S239,BV$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BW$2),SUMIF(CLASS!$N239:$S239,BW$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BX$2),SUMIF(CLASS!$N239:$S239,BX$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BY$2),SUMIF(CLASS!$N239:$S239,BY$3,CLASS!$E239:$J239))","v":0},{"$f":"IF(CLASS!$L239<>0,FUNCALLOCD!$C239*INDEX(INDIRECT(ACCOUNTS!$R239),2,BZ$2),SUMIF(CLASS!$N239:$S239,BZ$3,CLASS!$E239:$J239))","v":0},null,null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E239:$BA239)","v":0},0,0,{"$f":"SUM(CC239:CH239)","v":0},null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E239:$BA239)","v":0},0,0,{"$f":"SUM(CK239:CP239)","v":0},null,0,0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E239:$BA239)","v":0},0,0,{"$f":"SUM(CS239:CX239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DA239:DF239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DI239:DN239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DQ239:DV239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(DY239:ED239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(EG239:EL239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(EO239:ET239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E239:$BA239)","v":0},0,0,0,0,0,{"$f":"SUM(EW239:FB239)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E239:$BA239)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A249","v":"O & M Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A252","v":"FUEL.ST"},{"$f":"ACCOUNTS!B252","v":"Steam Prod O&M - Fuel"},{"$f":"ACCOUNTS!C252","v":37464673.568808615},null,null,null,null,null,null,{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,J$2),SUMIF(CLASS!$N252:$S252,J$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,K$2),SUMIF(CLASS!$N252:$S252,K$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,L$2),SUMIF(CLASS!$N252:$S252,L$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,M$2),SUMIF(CLASS!$N252:$S252,M$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,N$2),SUMIF(CLASS!$N252:$S252,N$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,O$2),SUMIF(CLASS!$N252:$S252,O$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,P$2),SUMIF(CLASS!$N252:$S252,P$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,Q$2),SUMIF(CLASS!$N252:$S252,Q$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,R$2),SUMIF(CLASS!$N252:$S252,R$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,S$2),SUMIF(CLASS!$N252:$S252,S$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,T$2),SUMIF(CLASS!$N252:$S252,T$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,U$2),SUMIF(CLASS!$N252:$S252,U$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,V$2),SUMIF(CLASS!$N252:$S252,V$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,W$2),SUMIF(CLASS!$N252:$S252,W$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,X$2),SUMIF(CLASS!$N252:$S252,X$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,Y$2),SUMIF(CLASS!$N252:$S252,Y$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,Z$2),SUMIF(CLASS!$N252:$S252,Z$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AA$2),SUMIF(CLASS!$N252:$S252,AA$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AB$2),SUMIF(CLASS!$N252:$S252,AB$3,CLASS!$E252:$J252))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AG$2),SUMIF(CLASS!$N252:$S252,AG$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AH$2),SUMIF(CLASS!$N252:$S252,AH$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AI$2),SUMIF(CLASS!$N252:$S252,AI$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AJ$2),SUMIF(CLASS!$N252:$S252,AJ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AK$2),SUMIF(CLASS!$N252:$S252,AK$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AL$2),SUMIF(CLASS!$N252:$S252,AL$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AM$2),SUMIF(CLASS!$N252:$S252,AM$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AN$2),SUMIF(CLASS!$N252:$S252,AN$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AO$2),SUMIF(CLASS!$N252:$S252,AO$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AP$2),SUMIF(CLASS!$N252:$S252,AP$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AQ$2),SUMIF(CLASS!$N252:$S252,AQ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AR$2),SUMIF(CLASS!$N252:$S252,AR$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AS$2),SUMIF(CLASS!$N252:$S252,AS$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AT$2),SUMIF(CLASS!$N252:$S252,AT$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AU$2),SUMIF(CLASS!$N252:$S252,AU$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AV$2),SUMIF(CLASS!$N252:$S252,AV$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AW$2),SUMIF(CLASS!$N252:$S252,AW$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AX$2),SUMIF(CLASS!$N252:$S252,AX$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AY$2),SUMIF(CLASS!$N252:$S252,AY$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,AZ$2),SUMIF(CLASS!$N252:$S252,AZ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BA$2),SUMIF(CLASS!$N252:$S252,BA$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BB$2),SUMIF(CLASS!$N252:$S252,BB$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BC$2),SUMIF(CLASS!$N252:$S252,BC$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BD$2),SUMIF(CLASS!$N252:$S252,BD$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BE$2),SUMIF(CLASS!$N252:$S252,BE$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BF$2),SUMIF(CLASS!$N252:$S252,BF$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BG$2),SUMIF(CLASS!$N252:$S252,BG$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BH$2),SUMIF(CLASS!$N252:$S252,BH$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BI$2),SUMIF(CLASS!$N252:$S252,BI$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BJ$2),SUMIF(CLASS!$N252:$S252,BJ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BK$2),SUMIF(CLASS!$N252:$S252,BK$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BL$2),SUMIF(CLASS!$N252:$S252,BL$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BM$2),SUMIF(CLASS!$N252:$S252,BM$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BN$2),SUMIF(CLASS!$N252:$S252,BN$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BO$2),SUMIF(CLASS!$N252:$S252,BO$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BP$2),SUMIF(CLASS!$N252:$S252,BP$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BQ$2),SUMIF(CLASS!$N252:$S252,BQ$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BR$2),SUMIF(CLASS!$N252:$S252,BR$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BS$2),SUMIF(CLASS!$N252:$S252,BS$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BT$2),SUMIF(CLASS!$N252:$S252,BT$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BU$2),SUMIF(CLASS!$N252:$S252,BU$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BV$2),SUMIF(CLASS!$N252:$S252,BV$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BW$2),SUMIF(CLASS!$N252:$S252,BW$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BX$2),SUMIF(CLASS!$N252:$S252,BX$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BY$2),SUMIF(CLASS!$N252:$S252,BY$3,CLASS!$E252:$J252))","v":0},{"$f":"IF(CLASS!$L252<>0,FUNCALLOCD!$C252*INDEX(INDIRECT(ACCOUNTS!$R252),2,BZ$2),SUMIF(CLASS!$N252:$S252,BZ$3,CLASS!$E252:$J252))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CC252:CH252)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CK252:CP252)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E252:$BL252)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E252:$BA252)","v":0},0,0,{"$f":"SUM(CS252:CX252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DA252:DF252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DI252:DN252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DQ252:DV252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(DY252:ED252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EG252:EL252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EO252:ET252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(EW252:FB252)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E252:$BA252)","v":0},0,0,0,0,0,{"$f":"SUM(FE252:FJ252)","v":0},-37464673.600000001]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,J$2),SUMIF(CLASS!$N256:$S256,J$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,K$2),SUMIF(CLASS!$N256:$S256,K$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,L$2),SUMIF(CLASS!$N256:$S256,L$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,M$2),SUMIF(CLASS!$N256:$S256,M$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,N$2),SUMIF(CLASS!$N256:$S256,N$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,O$2),SUMIF(CLASS!$N256:$S256,O$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,P$2),SUMIF(CLASS!$N256:$S256,P$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,Q$2),SUMIF(CLASS!$N256:$S256,Q$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,R$2),SUMIF(CLASS!$N256:$S256,R$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,S$2),SUMIF(CLASS!$N256:$S256,S$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,T$2),SUMIF(CLASS!$N256:$S256,T$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,U$2),SUMIF(CLASS!$N256:$S256,U$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,V$2),SUMIF(CLASS!$N256:$S256,V$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,W$2),SUMIF(CLASS!$N256:$S256,W$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,X$2),SUMIF(CLASS!$N256:$S256,X$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,Y$2),SUMIF(CLASS!$N256:$S256,Y$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,Z$2),SUMIF(CLASS!$N256:$S256,Z$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AA$2),SUMIF(CLASS!$N256:$S256,AA$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AB$2),SUMIF(CLASS!$N256:$S256,AB$3,CLASS!$E256:$J256))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AG$2),SUMIF(CLASS!$N256:$S256,AG$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AH$2),SUMIF(CLASS!$N256:$S256,AH$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AI$2),SUMIF(CLASS!$N256:$S256,AI$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AJ$2),SUMIF(CLASS!$N256:$S256,AJ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AK$2),SUMIF(CLASS!$N256:$S256,AK$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AL$2),SUMIF(CLASS!$N256:$S256,AL$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AM$2),SUMIF(CLASS!$N256:$S256,AM$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AN$2),SUMIF(CLASS!$N256:$S256,AN$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AO$2),SUMIF(CLASS!$N256:$S256,AO$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AP$2),SUMIF(CLASS!$N256:$S256,AP$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AQ$2),SUMIF(CLASS!$N256:$S256,AQ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AR$2),SUMIF(CLASS!$N256:$S256,AR$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AS$2),SUMIF(CLASS!$N256:$S256,AS$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AT$2),SUMIF(CLASS!$N256:$S256,AT$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AU$2),SUMIF(CLASS!$N256:$S256,AU$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AV$2),SUMIF(CLASS!$N256:$S256,AV$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AW$2),SUMIF(CLASS!$N256:$S256,AW$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AX$2),SUMIF(CLASS!$N256:$S256,AX$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AY$2),SUMIF(CLASS!$N256:$S256,AY$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,AZ$2),SUMIF(CLASS!$N256:$S256,AZ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BA$2),SUMIF(CLASS!$N256:$S256,BA$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BB$2),SUMIF(CLASS!$N256:$S256,BB$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BC$2),SUMIF(CLASS!$N256:$S256,BC$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BD$2),SUMIF(CLASS!$N256:$S256,BD$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BE$2),SUMIF(CLASS!$N256:$S256,BE$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BF$2),SUMIF(CLASS!$N256:$S256,BF$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BG$2),SUMIF(CLASS!$N256:$S256,BG$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BH$2),SUMIF(CLASS!$N256:$S256,BH$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BI$2),SUMIF(CLASS!$N256:$S256,BI$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BJ$2),SUMIF(CLASS!$N256:$S256,BJ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BK$2),SUMIF(CLASS!$N256:$S256,BK$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BL$2),SUMIF(CLASS!$N256:$S256,BL$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BM$2),SUMIF(CLASS!$N256:$S256,BM$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BN$2),SUMIF(CLASS!$N256:$S256,BN$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BO$2),SUMIF(CLASS!$N256:$S256,BO$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BP$2),SUMIF(CLASS!$N256:$S256,BP$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BQ$2),SUMIF(CLASS!$N256:$S256,BQ$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BR$2),SUMIF(CLASS!$N256:$S256,BR$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BS$2),SUMIF(CLASS!$N256:$S256,BS$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BT$2),SUMIF(CLASS!$N256:$S256,BT$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BU$2),SUMIF(CLASS!$N256:$S256,BU$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BV$2),SUMIF(CLASS!$N256:$S256,BV$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BW$2),SUMIF(CLASS!$N256:$S256,BW$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BX$2),SUMIF(CLASS!$N256:$S256,BX$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BY$2),SUMIF(CLASS!$N256:$S256,BY$3,CLASS!$E256:$J256))","v":0},{"$f":"IF(CLASS!$L256<>0,FUNCALLOCD!$C256*INDEX(INDIRECT(ACCOUNTS!$R256),2,BZ$2),SUMIF(CLASS!$N256:$S256,BZ$3,CLASS!$E256:$J256))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B261","v":"Sub-total"},{"$f":"SUM(C252:C260)","v":180672605.83404735},null,null,null,null,null,null,{"$f":"SUM(J252:J260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG252:AG260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ252:BQ260)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC252:CC260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK252:CK260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS252:CS260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA252:DA260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI252:DI260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ252:DQ260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY252:DY260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG252:EG260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO252:EO260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW252:EW260)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE252:FE260)","v":0},0,0,0,0,0,0,-180672605.80000001]
[{"$f":"ACCOUNTS!A266","v":"~"},{"$f":"ACCOUNTS!B266","v":"~"},{"$f":"ACCOUNTS!C266","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,J$2),SUMIF(CLASS!$N266:$S266,J$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,K$2),SUMIF(CLASS!$N266:$S266,K$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,L$2),SUMIF(CLASS!$N266:$S266,L$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,M$2),SUMIF(CLASS!$N266:$S266,M$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,N$2),SUMIF(CLASS!$N266:$S266,N$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,O$2),SUMIF(CLASS!$N266:$S266,O$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,P$2),SUMIF(CLASS!$N266:$S266,P$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,Q$2),SUMIF(CLASS!$N266:$S266,Q$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,R$2),SUMIF(CLASS!$N266:$S266,R$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,S$2),SUMIF(CLASS!$N266:$S266,S$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,T$2),SUMIF(CLASS!$N266:$S266,T$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,U$2),SUMIF(CLASS!$N266:$S266,U$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,V$2),SUMIF(CLASS!$N266:$S266,V$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,W$2),SUMIF(CLASS!$N266:$S266,W$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,X$2),SUMIF(CLASS!$N266:$S266,X$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,Y$2),SUMIF(CLASS!$N266:$S266,Y$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,Z$2),SUMIF(CLASS!$N266:$S266,Z$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AA$2),SUMIF(CLASS!$N266:$S266,AA$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AB$2),SUMIF(CLASS!$N266:$S266,AB$3,CLASS!$E266:$J266))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AG$2),SUMIF(CLASS!$N266:$S266,AG$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AH$2),SUMIF(CLASS!$N266:$S266,AH$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AI$2),SUMIF(CLASS!$N266:$S266,AI$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AJ$2),SUMIF(CLASS!$N266:$S266,AJ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AK$2),SUMIF(CLASS!$N266:$S266,AK$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AL$2),SUMIF(CLASS!$N266:$S266,AL$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AM$2),SUMIF(CLASS!$N266:$S266,AM$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AN$2),SUMIF(CLASS!$N266:$S266,AN$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AO$2),SUMIF(CLASS!$N266:$S266,AO$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AP$2),SUMIF(CLASS!$N266:$S266,AP$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AQ$2),SUMIF(CLASS!$N266:$S266,AQ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AR$2),SUMIF(CLASS!$N266:$S266,AR$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AS$2),SUMIF(CLASS!$N266:$S266,AS$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AT$2),SUMIF(CLASS!$N266:$S266,AT$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AU$2),SUMIF(CLASS!$N266:$S266,AU$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AV$2),SUMIF(CLASS!$N266:$S266,AV$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AW$2),SUMIF(CLASS!$N266:$S266,AW$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AX$2),SUMIF(CLASS!$N266:$S266,AX$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AY$2),SUMIF(CLASS!$N266:$S266,AY$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,AZ$2),SUMIF(CLASS!$N266:$S266,AZ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BA$2),SUMIF(CLASS!$N266:$S266,BA$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BB$2),SUMIF(CLASS!$N266:$S266,BB$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BC$2),SUMIF(CLASS!$N266:$S266,BC$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BD$2),SUMIF(CLASS!$N266:$S266,BD$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BE$2),SUMIF(CLASS!$N266:$S266,BE$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BF$2),SUMIF(CLASS!$N266:$S266,BF$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BG$2),SUMIF(CLASS!$N266:$S266,BG$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BH$2),SUMIF(CLASS!$N266:$S266,BH$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BI$2),SUMIF(CLASS!$N266:$S266,BI$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BJ$2),SUMIF(CLASS!$N266:$S266,BJ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BK$2),SUMIF(CLASS!$N266:$S266,BK$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BL$2),SUMIF(CLASS!$N266:$S266,BL$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BM$2),SUMIF(CLASS!$N266:$S266,BM$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BN$2),SUMIF(CLASS!$N266:$S266,BN$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BO$2),SUMIF(CLASS!$N266:$S266,BO$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BP$2),SUMIF(CLASS!$N266:$S266,BP$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BQ$2),SUMIF(CLASS!$N266:$S266,BQ$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BR$2),SUMIF(CLASS!$N266:$S266,BR$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BS$2),SUMIF(CLASS!$N266:$S266,BS$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BT$2),SUMIF(CLASS!$N266:$S266,BT$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BU$2),SUMIF(CLASS!$N266:$S266,BU$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BV$2),SUMIF(CLASS!$N266:$S266,BV$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BW$2),SUMIF(CLASS!$N266:$S266,BW$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BX$2),SUMIF(CLASS!$N266:$S266,BX$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BY$2),SUMIF(CLASS!$N266:$S266,BY$3,CLASS!$E266:$J266))","v":0},{"$f":"IF(CLASS!$L266<>0,FUNCALLOCD!$C266*INDEX(INDIRECT(ACCOUNTS!$R266),2,BZ$2),SUMIF(CLASS!$N266:$S266,BZ$3,CLASS!$E266:$J266))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A267","v":"~"},{"$f":"ACCOUNTS!B267","v":"~"},{"$f":"ACCOUNTS!C267","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,J$2),SUMIF(CLASS!$N267:$S267,J$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,K$2),SUMIF(CLASS!$N267:$S267,K$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,L$2),SUMIF(CLASS!$N267:$S267,L$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,M$2),SUMIF(CLASS!$N267:$S267,M$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,N$2),SUMIF(CLASS!$N267:$S267,N$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,O$2),SUMIF(CLASS!$N267:$S267,O$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,P$2),SUMIF(CLASS!$N267:$S267,P$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,Q$2),SUMIF(CLASS!$N267:$S267,Q$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,R$2),SUMIF(CLASS!$N267:$S267,R$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,S$2),SUMIF(CLASS!$N267:$S267,S$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,T$2),SUMIF(CLASS!$N267:$S267,T$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,U$2),SUMIF(CLASS!$N267:$S267,U$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,V$2),SUMIF(CLASS!$N267:$S267,V$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,W$2),SUMIF(CLASS!$N267:$S267,W$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,X$2),SUMIF(CLASS!$N267:$S267,X$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,Y$2),SUMIF(CLASS!$N267:$S267,Y$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,Z$2),SUMIF(CLASS!$N267:$S267,Z$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AA$2),SUMIF(CLASS!$N267:$S267,AA$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AB$2),SUMIF(CLASS!$N267:$S267,AB$3,CLASS!$E267:$J267))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AG$2),SUMIF(CLASS!$N267:$S267,AG$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AH$2),SUMIF(CLASS!$N267:$S267,AH$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AI$2),SUMIF(CLASS!$N267:$S267,AI$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AJ$2),SUMIF(CLASS!$N267:$S267,AJ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AK$2),SUMIF(CLASS!$N267:$S267,AK$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AL$2),SUMIF(CLASS!$N267:$S267,AL$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AM$2),SUMIF(CLASS!$N267:$S267,AM$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AN$2),SUMIF(CLASS!$N267:$S267,AN$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AO$2),SUMIF(CLASS!$N267:$S267,AO$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AP$2),SUMIF(CLASS!$N267:$S267,AP$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AQ$2),SUMIF(CLASS!$N267:$S267,AQ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AR$2),SUMIF(CLASS!$N267:$S267,AR$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AS$2),SUMIF(CLASS!$N267:$S267,AS$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AT$2),SUMIF(CLASS!$N267:$S267,AT$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AU$2),SUMIF(CLASS!$N267:$S267,AU$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AV$2),SUMIF(CLASS!$N267:$S267,AV$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AW$2),SUMIF(CLASS!$N267:$S267,AW$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AX$2),SUMIF(CLASS!$N267:$S267,AX$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AY$2),SUMIF(CLASS!$N267:$S267,AY$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,AZ$2),SUMIF(CLASS!$N267:$S267,AZ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BA$2),SUMIF(CLASS!$N267:$S267,BA$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BB$2),SUMIF(CLASS!$N267:$S267,BB$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BC$2),SUMIF(CLASS!$N267:$S267,BC$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BD$2),SUMIF(CLASS!$N267:$S267,BD$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BE$2),SUMIF(CLASS!$N267:$S267,BE$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BF$2),SUMIF(CLASS!$N267:$S267,BF$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BG$2),SUMIF(CLASS!$N267:$S267,BG$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BH$2),SUMIF(CLASS!$N267:$S267,BH$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BI$2),SUMIF(CLASS!$N267:$S267,BI$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BJ$2),SUMIF(CLASS!$N267:$S267,BJ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BK$2),SUMIF(CLASS!$N267:$S267,BK$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BL$2),SUMIF(CLASS!$N267:$S267,BL$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BM$2),SUMIF(CLASS!$N267:$S267,BM$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BN$2),SUMIF(CLASS!$N267:$S267,BN$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BO$2),SUMIF(CLASS!$N267:$S267,BO$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BP$2),SUMIF(CLASS!$N267:$S267,BP$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BQ$2),SUMIF(CLASS!$N267:$S267,BQ$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BR$2),SUMIF(CLASS!$N267:$S267,BR$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BS$2),SUMIF(CLASS!$N267:$S267,BS$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BT$2),SUMIF(CLASS!$N267:$S267,BT$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BU$2),SUMIF(CLASS!$N267:$S267,BU$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BV$2),SUMIF(CLASS!$N267:$S267,BV$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BW$2),SUMIF(CLASS!$N267:$S267,BW$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BX$2),SUMIF(CLASS!$N267:$S267,BX$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BY$2),SUMIF(CLASS!$N267:$S267,BY$3,CLASS!$E267:$J267))","v":0},{"$f":"IF(CLASS!$L267<>0,FUNCALLOCD!$C267*INDEX(INDIRECT(ACCOUNTS!$R267),2,BZ$2),SUMIF(CLASS!$N267:$S267,BZ$3,CLASS!$E267:$J267))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B272","v":"Production - O&M - Wheeling"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A282","v":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},null,null,null,null,null,null,{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,J$2),SUMIF(CLASS!$N282:$S282,J$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,K$2),SUMIF(CLASS!$N282:$S282,K$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,L$2),SUMIF(CLASS!$N282:$S282,L$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,M$2),SUMIF(CLASS!$N282:$S282,M$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,N$2),SUMIF(CLASS!$N282:$S282,N$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,O$2),SUMIF(CLASS!$N282:$S282,O$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,P$2),SUMIF(CLASS!$N282:$S282,P$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,Q$2),SUMIF(CLASS!$N282:$S282,Q$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,R$2),SUMIF(CLASS!$N282:$S282,R$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,S$2),SUMIF(CLASS!$N282:$S282,S$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,T$2),SUMIF(CLASS!$N282:$S282,T$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,U$2),SUMIF(CLASS!$N282:$S282,U$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,V$2),SUMIF(CLASS!$N282:$S282,V$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,W$2),SUMIF(CLASS!$N282:$S282,W$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,X$2),SUMIF(CLASS!$N282:$S282,X$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,Y$2),SUMIF(CLASS!$N282:$S282,Y$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,Z$2),SUMIF(CLASS!$N282:$S282,Z$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AA$2),SUMIF(CLASS!$N282:$S282,AA$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AB$2),SUMIF(CLASS!$N282:$S282,AB$3,CLASS!$E282:$J282))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AG$2),SUMIF(CLASS!$N282:$S282,AG$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AH$2),SUMIF(CLASS!$N282:$S282,AH$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AI$2),SUMIF(CLASS!$N282:$S282,AI$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AJ$2),SUMIF(CLASS!$N282:$S282,AJ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AK$2),SUMIF(CLASS!$N282:$S282,AK$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AL$2),SUMIF(CLASS!$N282:$S282,AL$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AM$2),SUMIF(CLASS!$N282:$S282,AM$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AN$2),SUMIF(CLASS!$N282:$S282,AN$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AO$2),SUMIF(CLASS!$N282:$S282,AO$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AP$2),SUMIF(CLASS!$N282:$S282,AP$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AQ$2),SUMIF(CLASS!$N282:$S282,AQ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AR$2),SUMIF(CLASS!$N282:$S282,AR$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AS$2),SUMIF(CLASS!$N282:$S282,AS$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AT$2),SUMIF(CLASS!$N282:$S282,AT$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AU$2),SUMIF(CLASS!$N282:$S282,AU$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AV$2),SUMIF(CLASS!$N282:$S282,AV$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AW$2),SUMIF(CLASS!$N282:$S282,AW$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AX$2),SUMIF(CLASS!$N282:$S282,AX$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AY$2),SUMIF(CLASS!$N282:$S282,AY$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,AZ$2),SUMIF(CLASS!$N282:$S282,AZ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BA$2),SUMIF(CLASS!$N282:$S282,BA$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BB$2),SUMIF(CLASS!$N282:$S282,BB$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BC$2),SUMIF(CLASS!$N282:$S282,BC$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BD$2),SUMIF(CLASS!$N282:$S282,BD$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BE$2),SUMIF(CLASS!$N282:$S282,BE$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BF$2),SUMIF(CLASS!$N282:$S282,BF$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BG$2),SUMIF(CLASS!$N282:$S282,BG$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BH$2),SUMIF(CLASS!$N282:$S282,BH$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BI$2),SUMIF(CLASS!$N282:$S282,BI$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BJ$2),SUMIF(CLASS!$N282:$S282,BJ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BK$2),SUMIF(CLASS!$N282:$S282,BK$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BL$2),SUMIF(CLASS!$N282:$S282,BL$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BM$2),SUMIF(CLASS!$N282:$S282,BM$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BN$2),SUMIF(CLASS!$N282:$S282,BN$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BO$2),SUMIF(CLASS!$N282:$S282,BO$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BP$2),SUMIF(CLASS!$N282:$S282,BP$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BQ$2),SUMIF(CLASS!$N282:$S282,BQ$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BR$2),SUMIF(CLASS!$N282:$S282,BR$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BS$2),SUMIF(CLASS!$N282:$S282,BS$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BT$2),SUMIF(CLASS!$N282:$S282,BT$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BU$2),SUMIF(CLASS!$N282:$S282,BU$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BV$2),SUMIF(CLASS!$N282:$S282,BV$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BW$2),SUMIF(CLASS!$N282:$S282,BW$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BX$2),SUMIF(CLASS!$N282:$S282,BX$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BY$2),SUMIF(CLASS!$N282:$S282,BY$3,CLASS!$E282:$J282))","v":0},{"$f":"IF(CLASS!$L282<>0,FUNCALLOCD!$C282*INDEX(INDIRECT(ACCOUNTS!$R282),2,BZ$2),SUMIF(CLASS!$N282:$S282,BZ$3,CLASS!$E282:$J282))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-94648.4]
[{"$f":"ACCOUNTS!A283","v":"~"},{"$f":"ACCOUNTS!B283","v":"~"},{"$f":"ACCOUNTS!C283","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,J$2),SUMIF(CLASS!$N283:$S283,J$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,K$2),SUMIF(CLASS!$N283:$S283,K$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,L$2),SUMIF(CLASS!$N283:$S283,L$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,M$2),SUMIF(CLASS!$N283:$S283,M$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,N$2),SUMIF(CLASS!$N283:$S283,N$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,O$2),SUMIF(CLASS!$N283:$S283,O$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,P$2),SUMIF(CLASS!$N283:$S283,P$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,Q$2),SUMIF(CLASS!$N283:$S283,Q$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,R$2),SUMIF(CLASS!$N283:$S283,R$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,S$2),SUMIF(CLASS!$N283:$S283,S$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,T$2),SUMIF(CLASS!$N283:$S283,T$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,U$2),SUMIF(CLASS!$N283:$S283,U$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,V$2),SUMIF(CLASS!$N283:$S283,V$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,W$2),SUMIF(CLASS!$N283:$S283,W$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,X$2),SUMIF(CLASS!$N283:$S283,X$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,Y$2),SUMIF(CLASS!$N283:$S283,Y$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,Z$2),SUMIF(CLASS!$N283:$S283,Z$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AA$2),SUMIF(CLASS!$N283:$S283,AA$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AB$2),SUMIF(CLASS!$N283:$S283,AB$3,CLASS!$E283:$J283))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AG$2),SUMIF(CLASS!$N283:$S283,AG$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AH$2),SUMIF(CLASS!$N283:$S283,AH$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AI$2),SUMIF(CLASS!$N283:$S283,AI$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AJ$2),SUMIF(CLASS!$N283:$S283,AJ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AK$2),SUMIF(CLASS!$N283:$S283,AK$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AL$2),SUMIF(CLASS!$N283:$S283,AL$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AM$2),SUMIF(CLASS!$N283:$S283,AM$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AN$2),SUMIF(CLASS!$N283:$S283,AN$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AO$2),SUMIF(CLASS!$N283:$S283,AO$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AP$2),SUMIF(CLASS!$N283:$S283,AP$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AQ$2),SUMIF(CLASS!$N283:$S283,AQ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AR$2),SUMIF(CLASS!$N283:$S283,AR$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AS$2),SUMIF(CLASS!$N283:$S283,AS$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AT$2),SUMIF(CLASS!$N283:$S283,AT$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AU$2),SUMIF(CLASS!$N283:$S283,AU$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AV$2),SUMIF(CLASS!$N283:$S283,AV$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AW$2),SUMIF(CLASS!$N283:$S283,AW$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AX$2),SUMIF(CLASS!$N283:$S283,AX$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AY$2),SUMIF(CLASS!$N283:$S283,AY$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,AZ$2),SUMIF(CLASS!$N283:$S283,AZ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BA$2),SUMIF(CLASS!$N283:$S283,BA$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BB$2),SUMIF(CLASS!$N283:$S283,BB$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BC$2),SUMIF(CLASS!$N283:$S283,BC$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BD$2),SUMIF(CLASS!$N283:$S283,BD$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BE$2),SUMIF(CLASS!$N283:$S283,BE$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BF$2),SUMIF(CLASS!$N283:$S283,BF$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BG$2),SUMIF(CLASS!$N283:$S283,BG$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BH$2),SUMIF(CLASS!$N283:$S283,BH$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BI$2),SUMIF(CLASS!$N283:$S283,BI$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BJ$2),SUMIF(CLASS!$N283:$S283,BJ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BK$2),SUMIF(CLASS!$N283:$S283,BK$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BL$2),SUMIF(CLASS!$N283:$S283,BL$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BM$2),SUMIF(CLASS!$N283:$S283,BM$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BN$2),SUMIF(CLASS!$N283:$S283,BN$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BO$2),SUMIF(CLASS!$N283:$S283,BO$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BP$2),SUMIF(CLASS!$N283:$S283,BP$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BQ$2),SUMIF(CLASS!$N283:$S283,BQ$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BR$2),SUMIF(CLASS!$N283:$S283,BR$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BS$2),SUMIF(CLASS!$N283:$S283,BS$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BT$2),SUMIF(CLASS!$N283:$S283,BT$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BU$2),SUMIF(CLASS!$N283:$S283,BU$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BV$2),SUMIF(CLASS!$N283:$S283,BV$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BW$2),SUMIF(CLASS!$N283:$S283,BW$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BX$2),SUMIF(CLASS!$N283:$S283,BX$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BY$2),SUMIF(CLASS!$N283:$S283,BY$3,CLASS!$E283:$J283))","v":0},{"$f":"IF(CLASS!$L283<>0,FUNCALLOCD!$C283*INDEX(INDIRECT(ACCOUNTS!$R283),2,BZ$2),SUMIF(CLASS!$N283:$S283,BZ$3,CLASS!$E283:$J283))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A288","v":565.01},{"$f":"ACCOUNTS!B288","v":"Transmission O&M - Washington"},{"$f":"ACCOUNTS!C288","v":19056918.888669107},null,null,null,null,null,null,{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,J$2),SUMIF(CLASS!$N288:$S288,J$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,K$2),SUMIF(CLASS!$N288:$S288,K$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,L$2),SUMIF(CLASS!$N288:$S288,L$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,M$2),SUMIF(CLASS!$N288:$S288,M$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,N$2),SUMIF(CLASS!$N288:$S288,N$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,O$2),SUMIF(CLASS!$N288:$S288,O$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,P$2),SUMIF(CLASS!$N288:$S288,P$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,Q$2),SUMIF(CLASS!$N288:$S288,Q$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,R$2),SUMIF(CLASS!$N288:$S288,R$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,S$2),SUMIF(CLASS!$N288:$S288,S$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,T$2),SUMIF(CLASS!$N288:$S288,T$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,U$2),SUMIF(CLASS!$N288:$S288,U$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,V$2),SUMIF(CLASS!$N288:$S288,V$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,W$2),SUMIF(CLASS!$N288:$S288,W$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,X$2),SUMIF(CLASS!$N288:$S288,X$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,Y$2),SUMIF(CLASS!$N288:$S288,Y$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,Z$2),SUMIF(CLASS!$N288:$S288,Z$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AA$2),SUMIF(CLASS!$N288:$S288,AA$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AB$2),SUMIF(CLASS!$N288:$S288,AB$3,CLASS!$E288:$J288))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AG$2),SUMIF(CLASS!$N288:$S288,AG$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AH$2),SUMIF(CLASS!$N288:$S288,AH$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AI$2),SUMIF(CLASS!$N288:$S288,AI$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AJ$2),SUMIF(CLASS!$N288:$S288,AJ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AK$2),SUMIF(CLASS!$N288:$S288,AK$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AL$2),SUMIF(CLASS!$N288:$S288,AL$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AM$2),SUMIF(CLASS!$N288:$S288,AM$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AN$2),SUMIF(CLASS!$N288:$S288,AN$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AO$2),SUMIF(CLASS!$N288:$S288,AO$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AP$2),SUMIF(CLASS!$N288:$S288,AP$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AQ$2),SUMIF(CLASS!$N288:$S288,AQ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AR$2),SUMIF(CLASS!$N288:$S288,AR$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AS$2),SUMIF(CLASS!$N288:$S288,AS$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AT$2),SUMIF(CLASS!$N288:$S288,AT$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AU$2),SUMIF(CLASS!$N288:$S288,AU$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AV$2),SUMIF(CLASS!$N288:$S288,AV$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AW$2),SUMIF(CLASS!$N288:$S288,AW$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AX$2),SUMIF(CLASS!$N288:$S288,AX$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AY$2),SUMIF(CLASS!$N288:$S288,AY$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,AZ$2),SUMIF(CLASS!$N288:$S288,AZ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BA$2),SUMIF(CLASS!$N288:$S288,BA$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BB$2),SUMIF(CLASS!$N288:$S288,BB$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BC$2),SUMIF(CLASS!$N288:$S288,BC$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BD$2),SUMIF(CLASS!$N288:$S288,BD$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BE$2),SUMIF(CLASS!$N288:$S288,BE$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BF$2),SUMIF(CLASS!$N288:$S288,BF$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BG$2),SUMIF(CLASS!$N288:$S288,BG$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BH$2),SUMIF(CLASS!$N288:$S288,BH$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BI$2),SUMIF(CLASS!$N288:$S288,BI$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BJ$2),SUMIF(CLASS!$N288:$S288,BJ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BK$2),SUMIF(CLASS!$N288:$S288,BK$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BL$2),SUMIF(CLASS!$N288:$S288,BL$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BM$2),SUMIF(CLASS!$N288:$S288,BM$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BN$2),SUMIF(CLASS!$N288:$S288,BN$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BO$2),SUMIF(CLASS!$N288:$S288,BO$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BP$2),SUMIF(CLASS!$N288:$S288,BP$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BQ$2),SUMIF(CLASS!$N288:$S288,BQ$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BR$2),SUMIF(CLASS!$N288:$S288,BR$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BS$2),SUMIF(CLASS!$N288:$S288,BS$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BT$2),SUMIF(CLASS!$N288:$S288,BT$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BU$2),SUMIF(CLASS!$N288:$S288,BU$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BV$2),SUMIF(CLASS!$N288:$S288,BV$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BW$2),SUMIF(CLASS!$N288:$S288,BW$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BX$2),SUMIF(CLASS!$N288:$S288,BX$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BY$2),SUMIF(CLASS!$N288:$S288,BY$3,CLASS!$E288:$J288))","v":0},{"$f":"IF(CLASS!$L288<>0,FUNCALLOCD!$C288*INDEX(INDIRECT(ACCOUNTS!$R288),2,BZ$2),SUMIF(CLASS!$N288:$S288,BZ$3,CLASS!$E288:$J288))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E288:$BL288)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CC288:CH288)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E288:$BL288)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CK288:CP288)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E288:$BL288)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E288:$BA288)","v":0},0,0,{"$f":"SUM(CS288:CX288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DA288:DF288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DI288:DN288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DQ288:DV288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(DY288:ED288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EG288:EL288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EO288:ET288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(EW288:FB288)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E288:$BA288)","v":0},0,0,0,0,0,{"$f":"SUM(FE288:FJ288)","v":0},-19056918.899999999]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,J$2),SUMIF(CLASS!$N293:$S293,J$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,K$2),SUMIF(CLASS!$N293:$S293,K$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,L$2),SUMIF(CLASS!$N293:$S293,L$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,M$2),SUMIF(CLASS!$N293:$S293,M$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,N$2),SUMIF(CLASS!$N293:$S293,N$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,O$2),SUMIF(CLASS!$N293:$S293,O$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,P$2),SUMIF(CLASS!$N293:$S293,P$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,Q$2),SUMIF(CLASS!$N293:$S293,Q$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,R$2),SUMIF(CLASS!$N293:$S293,R$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,S$2),SUMIF(CLASS!$N293:$S293,S$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,T$2),SUMIF(CLASS!$N293:$S293,T$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,U$2),SUMIF(CLASS!$N293:$S293,U$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,V$2),SUMIF(CLASS!$N293:$S293,V$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,W$2),SUMIF(CLASS!$N293:$S293,W$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,X$2),SUMIF(CLASS!$N293:$S293,X$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,Y$2),SUMIF(CLASS!$N293:$S293,Y$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,Z$2),SUMIF(CLASS!$N293:$S293,Z$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AA$2),SUMIF(CLASS!$N293:$S293,AA$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AB$2),SUMIF(CLASS!$N293:$S293,AB$3,CLASS!$E293:$J293))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AG$2),SUMIF(CLASS!$N293:$S293,AG$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AH$2),SUMIF(CLASS!$N293:$S293,AH$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AI$2),SUMIF(CLASS!$N293:$S293,AI$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AJ$2),SUMIF(CLASS!$N293:$S293,AJ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AK$2),SUMIF(CLASS!$N293:$S293,AK$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AL$2),SUMIF(CLASS!$N293:$S293,AL$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AM$2),SUMIF(CLASS!$N293:$S293,AM$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AN$2),SUMIF(CLASS!$N293:$S293,AN$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AO$2),SUMIF(CLASS!$N293:$S293,AO$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AP$2),SUMIF(CLASS!$N293:$S293,AP$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AQ$2),SUMIF(CLASS!$N293:$S293,AQ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AR$2),SUMIF(CLASS!$N293:$S293,AR$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AS$2),SUMIF(CLASS!$N293:$S293,AS$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AT$2),SUMIF(CLASS!$N293:$S293,AT$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AU$2),SUMIF(CLASS!$N293:$S293,AU$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AV$2),SUMIF(CLASS!$N293:$S293,AV$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AW$2),SUMIF(CLASS!$N293:$S293,AW$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AX$2),SUMIF(CLASS!$N293:$S293,AX$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AY$2),SUMIF(CLASS!$N293:$S293,AY$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,AZ$2),SUMIF(CLASS!$N293:$S293,AZ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BA$2),SUMIF(CLASS!$N293:$S293,BA$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BB$2),SUMIF(CLASS!$N293:$S293,BB$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BC$2),SUMIF(CLASS!$N293:$S293,BC$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BD$2),SUMIF(CLASS!$N293:$S293,BD$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BE$2),SUMIF(CLASS!$N293:$S293,BE$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BF$2),SUMIF(CLASS!$N293:$S293,BF$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BG$2),SUMIF(CLASS!$N293:$S293,BG$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BH$2),SUMIF(CLASS!$N293:$S293,BH$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BI$2),SUMIF(CLASS!$N293:$S293,BI$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BJ$2),SUMIF(CLASS!$N293:$S293,BJ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BK$2),SUMIF(CLASS!$N293:$S293,BK$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BL$2),SUMIF(CLASS!$N293:$S293,BL$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BM$2),SUMIF(CLASS!$N293:$S293,BM$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BN$2),SUMIF(CLASS!$N293:$S293,BN$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BO$2),SUMIF(CLASS!$N293:$S293,BO$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BP$2),SUMIF(CLASS!$N293:$S293,BP$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BQ$2),SUMIF(CLASS!$N293:$S293,BQ$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BR$2),SUMIF(CLASS!$N293:$S293,BR$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BS$2),SUMIF(CLASS!$N293:$S293,BS$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BT$2),SUMIF(CLASS!$N293:$S293,BT$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BU$2),SUMIF(CLASS!$N293:$S293,BU$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BV$2),SUMIF(CLASS!$N293:$S293,BV$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BW$2),SUMIF(CLASS!$N293:$S293,BW$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BX$2),SUMIF(CLASS!$N293:$S293,BX$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$C293*INDEX(INDIRECT(ACCOUNTS!$R293),2,BY$2),SUMIF(CLASS!$N293:$S293,BY$3,CLASS!$E293:$J293))","v":0},{"$f":"IF(CLASS!$L293<>0,FUNCALLOCD!$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!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,J$2),SUMIF(CLASS!$N298:$S298,J$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,K$2),SUMIF(CLASS!$N298:$S298,K$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,L$2),SUMIF(CLASS!$N298:$S298,L$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,M$2),SUMIF(CLASS!$N298:$S298,M$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,N$2),SUMIF(CLASS!$N298:$S298,N$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,O$2),SUMIF(CLASS!$N298:$S298,O$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,P$2),SUMIF(CLASS!$N298:$S298,P$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,Q$2),SUMIF(CLASS!$N298:$S298,Q$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,R$2),SUMIF(CLASS!$N298:$S298,R$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,S$2),SUMIF(CLASS!$N298:$S298,S$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,T$2),SUMIF(CLASS!$N298:$S298,T$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,U$2),SUMIF(CLASS!$N298:$S298,U$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,V$2),SUMIF(CLASS!$N298:$S298,V$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,W$2),SUMIF(CLASS!$N298:$S298,W$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,X$2),SUMIF(CLASS!$N298:$S298,X$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,Y$2),SUMIF(CLASS!$N298:$S298,Y$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,Z$2),SUMIF(CLASS!$N298:$S298,Z$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AA$2),SUMIF(CLASS!$N298:$S298,AA$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AB$2),SUMIF(CLASS!$N298:$S298,AB$3,CLASS!$E298:$J298))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AG$2),SUMIF(CLASS!$N298:$S298,AG$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AH$2),SUMIF(CLASS!$N298:$S298,AH$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AI$2),SUMIF(CLASS!$N298:$S298,AI$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AJ$2),SUMIF(CLASS!$N298:$S298,AJ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AK$2),SUMIF(CLASS!$N298:$S298,AK$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AL$2),SUMIF(CLASS!$N298:$S298,AL$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AM$2),SUMIF(CLASS!$N298:$S298,AM$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AN$2),SUMIF(CLASS!$N298:$S298,AN$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AO$2),SUMIF(CLASS!$N298:$S298,AO$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AP$2),SUMIF(CLASS!$N298:$S298,AP$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AQ$2),SUMIF(CLASS!$N298:$S298,AQ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AR$2),SUMIF(CLASS!$N298:$S298,AR$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AS$2),SUMIF(CLASS!$N298:$S298,AS$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AT$2),SUMIF(CLASS!$N298:$S298,AT$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AU$2),SUMIF(CLASS!$N298:$S298,AU$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AV$2),SUMIF(CLASS!$N298:$S298,AV$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AW$2),SUMIF(CLASS!$N298:$S298,AW$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AX$2),SUMIF(CLASS!$N298:$S298,AX$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AY$2),SUMIF(CLASS!$N298:$S298,AY$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,AZ$2),SUMIF(CLASS!$N298:$S298,AZ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BA$2),SUMIF(CLASS!$N298:$S298,BA$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BB$2),SUMIF(CLASS!$N298:$S298,BB$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BC$2),SUMIF(CLASS!$N298:$S298,BC$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BD$2),SUMIF(CLASS!$N298:$S298,BD$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BE$2),SUMIF(CLASS!$N298:$S298,BE$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BF$2),SUMIF(CLASS!$N298:$S298,BF$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BG$2),SUMIF(CLASS!$N298:$S298,BG$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BH$2),SUMIF(CLASS!$N298:$S298,BH$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BI$2),SUMIF(CLASS!$N298:$S298,BI$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BJ$2),SUMIF(CLASS!$N298:$S298,BJ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BK$2),SUMIF(CLASS!$N298:$S298,BK$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BL$2),SUMIF(CLASS!$N298:$S298,BL$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BM$2),SUMIF(CLASS!$N298:$S298,BM$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BN$2),SUMIF(CLASS!$N298:$S298,BN$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BO$2),SUMIF(CLASS!$N298:$S298,BO$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BP$2),SUMIF(CLASS!$N298:$S298,BP$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BQ$2),SUMIF(CLASS!$N298:$S298,BQ$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BR$2),SUMIF(CLASS!$N298:$S298,BR$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BS$2),SUMIF(CLASS!$N298:$S298,BS$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BT$2),SUMIF(CLASS!$N298:$S298,BT$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BU$2),SUMIF(CLASS!$N298:$S298,BU$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BV$2),SUMIF(CLASS!$N298:$S298,BV$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BW$2),SUMIF(CLASS!$N298:$S298,BW$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BX$2),SUMIF(CLASS!$N298:$S298,BX$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BY$2),SUMIF(CLASS!$N298:$S298,BY$3,CLASS!$E298:$J298))","v":0},{"$f":"IF(CLASS!$L298<>0,FUNCALLOCD!$C298*INDEX(INDIRECT(ACCOUNTS!$R298),2,BZ$2),SUMIF(CLASS!$N298:$S298,BZ$3,CLASS!$E298:$J298))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A299","v":"~"},{"$f":"ACCOUNTS!B299","v":"~"},{"$f":"ACCOUNTS!C299","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,J$2),SUMIF(CLASS!$N299:$S299,J$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,K$2),SUMIF(CLASS!$N299:$S299,K$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,L$2),SUMIF(CLASS!$N299:$S299,L$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,M$2),SUMIF(CLASS!$N299:$S299,M$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,N$2),SUMIF(CLASS!$N299:$S299,N$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,O$2),SUMIF(CLASS!$N299:$S299,O$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,P$2),SUMIF(CLASS!$N299:$S299,P$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,Q$2),SUMIF(CLASS!$N299:$S299,Q$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,R$2),SUMIF(CLASS!$N299:$S299,R$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,S$2),SUMIF(CLASS!$N299:$S299,S$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,T$2),SUMIF(CLASS!$N299:$S299,T$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,U$2),SUMIF(CLASS!$N299:$S299,U$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,V$2),SUMIF(CLASS!$N299:$S299,V$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,W$2),SUMIF(CLASS!$N299:$S299,W$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,X$2),SUMIF(CLASS!$N299:$S299,X$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,Y$2),SUMIF(CLASS!$N299:$S299,Y$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,Z$2),SUMIF(CLASS!$N299:$S299,Z$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AA$2),SUMIF(CLASS!$N299:$S299,AA$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AB$2),SUMIF(CLASS!$N299:$S299,AB$3,CLASS!$E299:$J299))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AG$2),SUMIF(CLASS!$N299:$S299,AG$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AH$2),SUMIF(CLASS!$N299:$S299,AH$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AI$2),SUMIF(CLASS!$N299:$S299,AI$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AJ$2),SUMIF(CLASS!$N299:$S299,AJ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AK$2),SUMIF(CLASS!$N299:$S299,AK$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AL$2),SUMIF(CLASS!$N299:$S299,AL$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AM$2),SUMIF(CLASS!$N299:$S299,AM$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AN$2),SUMIF(CLASS!$N299:$S299,AN$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AO$2),SUMIF(CLASS!$N299:$S299,AO$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AP$2),SUMIF(CLASS!$N299:$S299,AP$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AQ$2),SUMIF(CLASS!$N299:$S299,AQ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AR$2),SUMIF(CLASS!$N299:$S299,AR$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AS$2),SUMIF(CLASS!$N299:$S299,AS$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AT$2),SUMIF(CLASS!$N299:$S299,AT$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AU$2),SUMIF(CLASS!$N299:$S299,AU$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AV$2),SUMIF(CLASS!$N299:$S299,AV$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AW$2),SUMIF(CLASS!$N299:$S299,AW$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AX$2),SUMIF(CLASS!$N299:$S299,AX$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AY$2),SUMIF(CLASS!$N299:$S299,AY$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,AZ$2),SUMIF(CLASS!$N299:$S299,AZ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BA$2),SUMIF(CLASS!$N299:$S299,BA$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BB$2),SUMIF(CLASS!$N299:$S299,BB$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BC$2),SUMIF(CLASS!$N299:$S299,BC$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BD$2),SUMIF(CLASS!$N299:$S299,BD$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BE$2),SUMIF(CLASS!$N299:$S299,BE$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BF$2),SUMIF(CLASS!$N299:$S299,BF$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BG$2),SUMIF(CLASS!$N299:$S299,BG$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BH$2),SUMIF(CLASS!$N299:$S299,BH$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BI$2),SUMIF(CLASS!$N299:$S299,BI$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BJ$2),SUMIF(CLASS!$N299:$S299,BJ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BK$2),SUMIF(CLASS!$N299:$S299,BK$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BL$2),SUMIF(CLASS!$N299:$S299,BL$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BM$2),SUMIF(CLASS!$N299:$S299,BM$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BN$2),SUMIF(CLASS!$N299:$S299,BN$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BO$2),SUMIF(CLASS!$N299:$S299,BO$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BP$2),SUMIF(CLASS!$N299:$S299,BP$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BQ$2),SUMIF(CLASS!$N299:$S299,BQ$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BR$2),SUMIF(CLASS!$N299:$S299,BR$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BS$2),SUMIF(CLASS!$N299:$S299,BS$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BT$2),SUMIF(CLASS!$N299:$S299,BT$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BU$2),SUMIF(CLASS!$N299:$S299,BU$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BV$2),SUMIF(CLASS!$N299:$S299,BV$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BW$2),SUMIF(CLASS!$N299:$S299,BW$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BX$2),SUMIF(CLASS!$N299:$S299,BX$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BY$2),SUMIF(CLASS!$N299:$S299,BY$3,CLASS!$E299:$J299))","v":0},{"$f":"IF(CLASS!$L299<>0,FUNCALLOCD!$C299*INDEX(INDIRECT(ACCOUNTS!$R299),2,BZ$2),SUMIF(CLASS!$N299:$S299,BZ$3,CLASS!$E299:$J299))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A304","v":582},{"$f":"ACCOUNTS!B304","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C304","v":1809514.8395264985},null,null,null,null,null,null,{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,J$2),SUMIF(CLASS!$N304:$S304,J$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,K$2),SUMIF(CLASS!$N304:$S304,K$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,L$2),SUMIF(CLASS!$N304:$S304,L$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,M$2),SUMIF(CLASS!$N304:$S304,M$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,N$2),SUMIF(CLASS!$N304:$S304,N$3,CLASS!$E304:$J304))","v":122751.56598801658},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,O$2),SUMIF(CLASS!$N304:$S304,O$3,CLASS!$E304:$J304))","v":1686763.2735384819},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,P$2),SUMIF(CLASS!$N304:$S304,P$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,Q$2),SUMIF(CLASS!$N304:$S304,Q$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,R$2),SUMIF(CLASS!$N304:$S304,R$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,S$2),SUMIF(CLASS!$N304:$S304,S$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,T$2),SUMIF(CLASS!$N304:$S304,T$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,U$2),SUMIF(CLASS!$N304:$S304,U$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,V$2),SUMIF(CLASS!$N304:$S304,V$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,W$2),SUMIF(CLASS!$N304:$S304,W$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,X$2),SUMIF(CLASS!$N304:$S304,X$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,Y$2),SUMIF(CLASS!$N304:$S304,Y$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,Z$2),SUMIF(CLASS!$N304:$S304,Z$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AA$2),SUMIF(CLASS!$N304:$S304,AA$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AB$2),SUMIF(CLASS!$N304:$S304,AB$3,CLASS!$E304:$J304))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AG$2),SUMIF(CLASS!$N304:$S304,AG$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AH$2),SUMIF(CLASS!$N304:$S304,AH$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AI$2),SUMIF(CLASS!$N304:$S304,AI$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AJ$2),SUMIF(CLASS!$N304:$S304,AJ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AK$2),SUMIF(CLASS!$N304:$S304,AK$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AL$2),SUMIF(CLASS!$N304:$S304,AL$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AM$2),SUMIF(CLASS!$N304:$S304,AM$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AN$2),SUMIF(CLASS!$N304:$S304,AN$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AO$2),SUMIF(CLASS!$N304:$S304,AO$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AP$2),SUMIF(CLASS!$N304:$S304,AP$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AQ$2),SUMIF(CLASS!$N304:$S304,AQ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AR$2),SUMIF(CLASS!$N304:$S304,AR$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AS$2),SUMIF(CLASS!$N304:$S304,AS$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AT$2),SUMIF(CLASS!$N304:$S304,AT$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AU$2),SUMIF(CLASS!$N304:$S304,AU$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AV$2),SUMIF(CLASS!$N304:$S304,AV$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AW$2),SUMIF(CLASS!$N304:$S304,AW$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AX$2),SUMIF(CLASS!$N304:$S304,AX$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AY$2),SUMIF(CLASS!$N304:$S304,AY$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,AZ$2),SUMIF(CLASS!$N304:$S304,AZ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BA$2),SUMIF(CLASS!$N304:$S304,BA$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BB$2),SUMIF(CLASS!$N304:$S304,BB$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BC$2),SUMIF(CLASS!$N304:$S304,BC$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BD$2),SUMIF(CLASS!$N304:$S304,BD$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BE$2),SUMIF(CLASS!$N304:$S304,BE$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BF$2),SUMIF(CLASS!$N304:$S304,BF$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BG$2),SUMIF(CLASS!$N304:$S304,BG$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BH$2),SUMIF(CLASS!$N304:$S304,BH$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BI$2),SUMIF(CLASS!$N304:$S304,BI$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BJ$2),SUMIF(CLASS!$N304:$S304,BJ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BK$2),SUMIF(CLASS!$N304:$S304,BK$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BL$2),SUMIF(CLASS!$N304:$S304,BL$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BM$2),SUMIF(CLASS!$N304:$S304,BM$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BN$2),SUMIF(CLASS!$N304:$S304,BN$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BO$2),SUMIF(CLASS!$N304:$S304,BO$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BP$2),SUMIF(CLASS!$N304:$S304,BP$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BQ$2),SUMIF(CLASS!$N304:$S304,BQ$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BR$2),SUMIF(CLASS!$N304:$S304,BR$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BS$2),SUMIF(CLASS!$N304:$S304,BS$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BT$2),SUMIF(CLASS!$N304:$S304,BT$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BU$2),SUMIF(CLASS!$N304:$S304,BU$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BV$2),SUMIF(CLASS!$N304:$S304,BV$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BW$2),SUMIF(CLASS!$N304:$S304,BW$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BX$2),SUMIF(CLASS!$N304:$S304,BX$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BY$2),SUMIF(CLASS!$N304:$S304,BY$3,CLASS!$E304:$J304))","v":0},{"$f":"IF(CLASS!$L304<>0,FUNCALLOCD!$C304*INDEX(INDIRECT(ACCOUNTS!$R304),2,BZ$2),SUMIF(CLASS!$N304:$S304,BZ$3,CLASS!$E304:$J304))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1809514.8395264985,0,0,0,0,0,1809514.8395264985,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A309","v":587},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C309","v":3412779.0851301313},null,null,null,null,null,null,{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,J$2),SUMIF(CLASS!$N309:$S309,J$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,K$2),SUMIF(CLASS!$N309:$S309,K$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,L$2),SUMIF(CLASS!$N309:$S309,L$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,M$2),SUMIF(CLASS!$N309:$S309,M$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,N$2),SUMIF(CLASS!$N309:$S309,N$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,O$2),SUMIF(CLASS!$N309:$S309,O$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,P$2),SUMIF(CLASS!$N309:$S309,P$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,Q$2),SUMIF(CLASS!$N309:$S309,Q$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,R$2),SUMIF(CLASS!$N309:$S309,R$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,S$2),SUMIF(CLASS!$N309:$S309,S$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,T$2),SUMIF(CLASS!$N309:$S309,T$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,U$2),SUMIF(CLASS!$N309:$S309,U$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,V$2),SUMIF(CLASS!$N309:$S309,V$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,W$2),SUMIF(CLASS!$N309:$S309,W$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,X$2),SUMIF(CLASS!$N309:$S309,X$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,Y$2),SUMIF(CLASS!$N309:$S309,Y$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,Z$2),SUMIF(CLASS!$N309:$S309,Z$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AA$2),SUMIF(CLASS!$N309:$S309,AA$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AB$2),SUMIF(CLASS!$N309:$S309,AB$3,CLASS!$E309:$J309))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AG$2),SUMIF(CLASS!$N309:$S309,AG$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AH$2),SUMIF(CLASS!$N309:$S309,AH$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AI$2),SUMIF(CLASS!$N309:$S309,AI$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AJ$2),SUMIF(CLASS!$N309:$S309,AJ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AK$2),SUMIF(CLASS!$N309:$S309,AK$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AL$2),SUMIF(CLASS!$N309:$S309,AL$3,CLASS!$E309:$J309))","v":3412779.0851301313},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AM$2),SUMIF(CLASS!$N309:$S309,AM$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AN$2),SUMIF(CLASS!$N309:$S309,AN$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AO$2),SUMIF(CLASS!$N309:$S309,AO$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AP$2),SUMIF(CLASS!$N309:$S309,AP$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AQ$2),SUMIF(CLASS!$N309:$S309,AQ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AR$2),SUMIF(CLASS!$N309:$S309,AR$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AS$2),SUMIF(CLASS!$N309:$S309,AS$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AT$2),SUMIF(CLASS!$N309:$S309,AT$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AU$2),SUMIF(CLASS!$N309:$S309,AU$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AV$2),SUMIF(CLASS!$N309:$S309,AV$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AW$2),SUMIF(CLASS!$N309:$S309,AW$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AX$2),SUMIF(CLASS!$N309:$S309,AX$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AY$2),SUMIF(CLASS!$N309:$S309,AY$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,AZ$2),SUMIF(CLASS!$N309:$S309,AZ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BA$2),SUMIF(CLASS!$N309:$S309,BA$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BB$2),SUMIF(CLASS!$N309:$S309,BB$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BC$2),SUMIF(CLASS!$N309:$S309,BC$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BD$2),SUMIF(CLASS!$N309:$S309,BD$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BE$2),SUMIF(CLASS!$N309:$S309,BE$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BF$2),SUMIF(CLASS!$N309:$S309,BF$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BG$2),SUMIF(CLASS!$N309:$S309,BG$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BH$2),SUMIF(CLASS!$N309:$S309,BH$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BI$2),SUMIF(CLASS!$N309:$S309,BI$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BJ$2),SUMIF(CLASS!$N309:$S309,BJ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BK$2),SUMIF(CLASS!$N309:$S309,BK$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BL$2),SUMIF(CLASS!$N309:$S309,BL$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BM$2),SUMIF(CLASS!$N309:$S309,BM$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BN$2),SUMIF(CLASS!$N309:$S309,BN$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BO$2),SUMIF(CLASS!$N309:$S309,BO$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BP$2),SUMIF(CLASS!$N309:$S309,BP$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BQ$2),SUMIF(CLASS!$N309:$S309,BQ$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BR$2),SUMIF(CLASS!$N309:$S309,BR$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BS$2),SUMIF(CLASS!$N309:$S309,BS$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BT$2),SUMIF(CLASS!$N309:$S309,BT$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BU$2),SUMIF(CLASS!$N309:$S309,BU$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BV$2),SUMIF(CLASS!$N309:$S309,BV$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BW$2),SUMIF(CLASS!$N309:$S309,BW$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BX$2),SUMIF(CLASS!$N309:$S309,BX$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BY$2),SUMIF(CLASS!$N309:$S309,BY$3,CLASS!$E309:$J309))","v":0},{"$f":"IF(CLASS!$L309<>0,FUNCALLOCD!$C309*INDEX(INDIRECT(ACCOUNTS!$R309),2,BZ$2),SUMIF(CLASS!$N309:$S309,BZ$3,CLASS!$E309:$J309))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,3412779.0851301313,0,0,0,3412779.0851301313,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,J$2),SUMIF(CLASS!$N314:$S314,J$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,K$2),SUMIF(CLASS!$N314:$S314,K$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,L$2),SUMIF(CLASS!$N314:$S314,L$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,M$2),SUMIF(CLASS!$N314:$S314,M$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,N$2),SUMIF(CLASS!$N314:$S314,N$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,O$2),SUMIF(CLASS!$N314:$S314,O$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,P$2),SUMIF(CLASS!$N314:$S314,P$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,Q$2),SUMIF(CLASS!$N314:$S314,Q$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,R$2),SUMIF(CLASS!$N314:$S314,R$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,S$2),SUMIF(CLASS!$N314:$S314,S$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,T$2),SUMIF(CLASS!$N314:$S314,T$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,U$2),SUMIF(CLASS!$N314:$S314,U$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,V$2),SUMIF(CLASS!$N314:$S314,V$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,W$2),SUMIF(CLASS!$N314:$S314,W$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,X$2),SUMIF(CLASS!$N314:$S314,X$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,Y$2),SUMIF(CLASS!$N314:$S314,Y$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,Z$2),SUMIF(CLASS!$N314:$S314,Z$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AA$2),SUMIF(CLASS!$N314:$S314,AA$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AB$2),SUMIF(CLASS!$N314:$S314,AB$3,CLASS!$E314:$J314))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AG$2),SUMIF(CLASS!$N314:$S314,AG$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AH$2),SUMIF(CLASS!$N314:$S314,AH$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AI$2),SUMIF(CLASS!$N314:$S314,AI$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AJ$2),SUMIF(CLASS!$N314:$S314,AJ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AK$2),SUMIF(CLASS!$N314:$S314,AK$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AL$2),SUMIF(CLASS!$N314:$S314,AL$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AM$2),SUMIF(CLASS!$N314:$S314,AM$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AN$2),SUMIF(CLASS!$N314:$S314,AN$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AO$2),SUMIF(CLASS!$N314:$S314,AO$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AP$2),SUMIF(CLASS!$N314:$S314,AP$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AQ$2),SUMIF(CLASS!$N314:$S314,AQ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AR$2),SUMIF(CLASS!$N314:$S314,AR$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AS$2),SUMIF(CLASS!$N314:$S314,AS$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AT$2),SUMIF(CLASS!$N314:$S314,AT$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AU$2),SUMIF(CLASS!$N314:$S314,AU$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AV$2),SUMIF(CLASS!$N314:$S314,AV$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AW$2),SUMIF(CLASS!$N314:$S314,AW$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AX$2),SUMIF(CLASS!$N314:$S314,AX$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AY$2),SUMIF(CLASS!$N314:$S314,AY$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,AZ$2),SUMIF(CLASS!$N314:$S314,AZ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BA$2),SUMIF(CLASS!$N314:$S314,BA$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BB$2),SUMIF(CLASS!$N314:$S314,BB$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BC$2),SUMIF(CLASS!$N314:$S314,BC$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BD$2),SUMIF(CLASS!$N314:$S314,BD$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BE$2),SUMIF(CLASS!$N314:$S314,BE$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BF$2),SUMIF(CLASS!$N314:$S314,BF$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BG$2),SUMIF(CLASS!$N314:$S314,BG$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BH$2),SUMIF(CLASS!$N314:$S314,BH$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BI$2),SUMIF(CLASS!$N314:$S314,BI$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BJ$2),SUMIF(CLASS!$N314:$S314,BJ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BK$2),SUMIF(CLASS!$N314:$S314,BK$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BL$2),SUMIF(CLASS!$N314:$S314,BL$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BM$2),SUMIF(CLASS!$N314:$S314,BM$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BN$2),SUMIF(CLASS!$N314:$S314,BN$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BO$2),SUMIF(CLASS!$N314:$S314,BO$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BP$2),SUMIF(CLASS!$N314:$S314,BP$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BQ$2),SUMIF(CLASS!$N314:$S314,BQ$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BR$2),SUMIF(CLASS!$N314:$S314,BR$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BS$2),SUMIF(CLASS!$N314:$S314,BS$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BT$2),SUMIF(CLASS!$N314:$S314,BT$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BU$2),SUMIF(CLASS!$N314:$S314,BU$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BV$2),SUMIF(CLASS!$N314:$S314,BV$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BW$2),SUMIF(CLASS!$N314:$S314,BW$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BX$2),SUMIF(CLASS!$N314:$S314,BX$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BY$2),SUMIF(CLASS!$N314:$S314,BY$3,CLASS!$E314:$J314))","v":0},{"$f":"IF(CLASS!$L314<>0,FUNCALLOCD!$C314*INDEX(INDIRECT(ACCOUNTS!$R314),2,BZ$2),SUMIF(CLASS!$N314:$S314,BZ$3,CLASS!$E314:$J314))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A315","v":"~"},{"$f":"ACCOUNTS!B315","v":"~"},{"$f":"ACCOUNTS!C315","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,J$2),SUMIF(CLASS!$N315:$S315,J$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,K$2),SUMIF(CLASS!$N315:$S315,K$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,L$2),SUMIF(CLASS!$N315:$S315,L$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,M$2),SUMIF(CLASS!$N315:$S315,M$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,N$2),SUMIF(CLASS!$N315:$S315,N$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,O$2),SUMIF(CLASS!$N315:$S315,O$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,P$2),SUMIF(CLASS!$N315:$S315,P$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,Q$2),SUMIF(CLASS!$N315:$S315,Q$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,R$2),SUMIF(CLASS!$N315:$S315,R$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,S$2),SUMIF(CLASS!$N315:$S315,S$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,T$2),SUMIF(CLASS!$N315:$S315,T$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,U$2),SUMIF(CLASS!$N315:$S315,U$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,V$2),SUMIF(CLASS!$N315:$S315,V$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,W$2),SUMIF(CLASS!$N315:$S315,W$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,X$2),SUMIF(CLASS!$N315:$S315,X$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,Y$2),SUMIF(CLASS!$N315:$S315,Y$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,Z$2),SUMIF(CLASS!$N315:$S315,Z$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AA$2),SUMIF(CLASS!$N315:$S315,AA$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AB$2),SUMIF(CLASS!$N315:$S315,AB$3,CLASS!$E315:$J315))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AG$2),SUMIF(CLASS!$N315:$S315,AG$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AH$2),SUMIF(CLASS!$N315:$S315,AH$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AI$2),SUMIF(CLASS!$N315:$S315,AI$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AJ$2),SUMIF(CLASS!$N315:$S315,AJ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AK$2),SUMIF(CLASS!$N315:$S315,AK$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AL$2),SUMIF(CLASS!$N315:$S315,AL$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AM$2),SUMIF(CLASS!$N315:$S315,AM$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AN$2),SUMIF(CLASS!$N315:$S315,AN$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AO$2),SUMIF(CLASS!$N315:$S315,AO$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AP$2),SUMIF(CLASS!$N315:$S315,AP$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AQ$2),SUMIF(CLASS!$N315:$S315,AQ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AR$2),SUMIF(CLASS!$N315:$S315,AR$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AS$2),SUMIF(CLASS!$N315:$S315,AS$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AT$2),SUMIF(CLASS!$N315:$S315,AT$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AU$2),SUMIF(CLASS!$N315:$S315,AU$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AV$2),SUMIF(CLASS!$N315:$S315,AV$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AW$2),SUMIF(CLASS!$N315:$S315,AW$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AX$2),SUMIF(CLASS!$N315:$S315,AX$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AY$2),SUMIF(CLASS!$N315:$S315,AY$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,AZ$2),SUMIF(CLASS!$N315:$S315,AZ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BA$2),SUMIF(CLASS!$N315:$S315,BA$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BB$2),SUMIF(CLASS!$N315:$S315,BB$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BC$2),SUMIF(CLASS!$N315:$S315,BC$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BD$2),SUMIF(CLASS!$N315:$S315,BD$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BE$2),SUMIF(CLASS!$N315:$S315,BE$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BF$2),SUMIF(CLASS!$N315:$S315,BF$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BG$2),SUMIF(CLASS!$N315:$S315,BG$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BH$2),SUMIF(CLASS!$N315:$S315,BH$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BI$2),SUMIF(CLASS!$N315:$S315,BI$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BJ$2),SUMIF(CLASS!$N315:$S315,BJ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BK$2),SUMIF(CLASS!$N315:$S315,BK$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BL$2),SUMIF(CLASS!$N315:$S315,BL$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BM$2),SUMIF(CLASS!$N315:$S315,BM$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BN$2),SUMIF(CLASS!$N315:$S315,BN$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BO$2),SUMIF(CLASS!$N315:$S315,BO$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BP$2),SUMIF(CLASS!$N315:$S315,BP$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BQ$2),SUMIF(CLASS!$N315:$S315,BQ$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BR$2),SUMIF(CLASS!$N315:$S315,BR$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BS$2),SUMIF(CLASS!$N315:$S315,BS$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BT$2),SUMIF(CLASS!$N315:$S315,BT$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BU$2),SUMIF(CLASS!$N315:$S315,BU$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BV$2),SUMIF(CLASS!$N315:$S315,BV$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BW$2),SUMIF(CLASS!$N315:$S315,BW$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BX$2),SUMIF(CLASS!$N315:$S315,BX$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BY$2),SUMIF(CLASS!$N315:$S315,BY$3,CLASS!$E315:$J315))","v":0},{"$f":"IF(CLASS!$L315<>0,FUNCALLOCD!$C315*INDEX(INDIRECT(ACCOUNTS!$R315),2,BZ$2),SUMIF(CLASS!$N315:$S315,BZ$3,CLASS!$E315:$J315))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A320","v":902},{"$f":"ACCOUNTS!B320","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C320","v":11371141.862653149},null,null,null,null,null,null,{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,J$2),SUMIF(CLASS!$N320:$S320,J$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,K$2),SUMIF(CLASS!$N320:$S320,K$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,L$2),SUMIF(CLASS!$N320:$S320,L$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,M$2),SUMIF(CLASS!$N320:$S320,M$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,N$2),SUMIF(CLASS!$N320:$S320,N$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,O$2),SUMIF(CLASS!$N320:$S320,O$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,P$2),SUMIF(CLASS!$N320:$S320,P$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,Q$2),SUMIF(CLASS!$N320:$S320,Q$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,R$2),SUMIF(CLASS!$N320:$S320,R$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,S$2),SUMIF(CLASS!$N320:$S320,S$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,T$2),SUMIF(CLASS!$N320:$S320,T$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,U$2),SUMIF(CLASS!$N320:$S320,U$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,V$2),SUMIF(CLASS!$N320:$S320,V$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,W$2),SUMIF(CLASS!$N320:$S320,W$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,X$2),SUMIF(CLASS!$N320:$S320,X$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,Y$2),SUMIF(CLASS!$N320:$S320,Y$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,Z$2),SUMIF(CLASS!$N320:$S320,Z$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AA$2),SUMIF(CLASS!$N320:$S320,AA$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AB$2),SUMIF(CLASS!$N320:$S320,AB$3,CLASS!$E320:$J320))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AG$2),SUMIF(CLASS!$N320:$S320,AG$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AH$2),SUMIF(CLASS!$N320:$S320,AH$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AI$2),SUMIF(CLASS!$N320:$S320,AI$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AJ$2),SUMIF(CLASS!$N320:$S320,AJ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AK$2),SUMIF(CLASS!$N320:$S320,AK$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AL$2),SUMIF(CLASS!$N320:$S320,AL$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AM$2),SUMIF(CLASS!$N320:$S320,AM$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AN$2),SUMIF(CLASS!$N320:$S320,AN$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AO$2),SUMIF(CLASS!$N320:$S320,AO$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AP$2),SUMIF(CLASS!$N320:$S320,AP$3,CLASS!$E320:$J320))","v":11371141.862653149},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AQ$2),SUMIF(CLASS!$N320:$S320,AQ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AR$2),SUMIF(CLASS!$N320:$S320,AR$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AS$2),SUMIF(CLASS!$N320:$S320,AS$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AT$2),SUMIF(CLASS!$N320:$S320,AT$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AU$2),SUMIF(CLASS!$N320:$S320,AU$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AV$2),SUMIF(CLASS!$N320:$S320,AV$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AW$2),SUMIF(CLASS!$N320:$S320,AW$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AX$2),SUMIF(CLASS!$N320:$S320,AX$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AY$2),SUMIF(CLASS!$N320:$S320,AY$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,AZ$2),SUMIF(CLASS!$N320:$S320,AZ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BA$2),SUMIF(CLASS!$N320:$S320,BA$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BB$2),SUMIF(CLASS!$N320:$S320,BB$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BC$2),SUMIF(CLASS!$N320:$S320,BC$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BD$2),SUMIF(CLASS!$N320:$S320,BD$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BE$2),SUMIF(CLASS!$N320:$S320,BE$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BF$2),SUMIF(CLASS!$N320:$S320,BF$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BG$2),SUMIF(CLASS!$N320:$S320,BG$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BH$2),SUMIF(CLASS!$N320:$S320,BH$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BI$2),SUMIF(CLASS!$N320:$S320,BI$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BJ$2),SUMIF(CLASS!$N320:$S320,BJ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BK$2),SUMIF(CLASS!$N320:$S320,BK$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BL$2),SUMIF(CLASS!$N320:$S320,BL$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BM$2),SUMIF(CLASS!$N320:$S320,BM$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BN$2),SUMIF(CLASS!$N320:$S320,BN$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BO$2),SUMIF(CLASS!$N320:$S320,BO$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BP$2),SUMIF(CLASS!$N320:$S320,BP$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BQ$2),SUMIF(CLASS!$N320:$S320,BQ$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BR$2),SUMIF(CLASS!$N320:$S320,BR$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BS$2),SUMIF(CLASS!$N320:$S320,BS$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BT$2),SUMIF(CLASS!$N320:$S320,BT$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BU$2),SUMIF(CLASS!$N320:$S320,BU$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BV$2),SUMIF(CLASS!$N320:$S320,BV$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BW$2),SUMIF(CLASS!$N320:$S320,BW$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BX$2),SUMIF(CLASS!$N320:$S320,BX$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BY$2),SUMIF(CLASS!$N320:$S320,BY$3,CLASS!$E320:$J320))","v":0},{"$f":"IF(CLASS!$L320<>0,FUNCALLOCD!$C320*INDEX(INDIRECT(ACCOUNTS!$R320),2,BZ$2),SUMIF(CLASS!$N320:$S320,BZ$3,CLASS!$E320:$J320))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,11371141.862653149,0,0,0,11371141.862653149,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A325","v":"~"},{"$f":"ACCOUNTS!B325","v":"~"},{"$f":"ACCOUNTS!C325","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,J$2),SUMIF(CLASS!$N325:$S325,J$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,K$2),SUMIF(CLASS!$N325:$S325,K$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,L$2),SUMIF(CLASS!$N325:$S325,L$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,M$2),SUMIF(CLASS!$N325:$S325,M$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,N$2),SUMIF(CLASS!$N325:$S325,N$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,O$2),SUMIF(CLASS!$N325:$S325,O$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,P$2),SUMIF(CLASS!$N325:$S325,P$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,Q$2),SUMIF(CLASS!$N325:$S325,Q$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,R$2),SUMIF(CLASS!$N325:$S325,R$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,S$2),SUMIF(CLASS!$N325:$S325,S$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,T$2),SUMIF(CLASS!$N325:$S325,T$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,U$2),SUMIF(CLASS!$N325:$S325,U$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,V$2),SUMIF(CLASS!$N325:$S325,V$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,W$2),SUMIF(CLASS!$N325:$S325,W$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,X$2),SUMIF(CLASS!$N325:$S325,X$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,Y$2),SUMIF(CLASS!$N325:$S325,Y$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,Z$2),SUMIF(CLASS!$N325:$S325,Z$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AA$2),SUMIF(CLASS!$N325:$S325,AA$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AB$2),SUMIF(CLASS!$N325:$S325,AB$3,CLASS!$E325:$J325))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AG$2),SUMIF(CLASS!$N325:$S325,AG$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AH$2),SUMIF(CLASS!$N325:$S325,AH$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AI$2),SUMIF(CLASS!$N325:$S325,AI$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AJ$2),SUMIF(CLASS!$N325:$S325,AJ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AK$2),SUMIF(CLASS!$N325:$S325,AK$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AL$2),SUMIF(CLASS!$N325:$S325,AL$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AM$2),SUMIF(CLASS!$N325:$S325,AM$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AN$2),SUMIF(CLASS!$N325:$S325,AN$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AO$2),SUMIF(CLASS!$N325:$S325,AO$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AP$2),SUMIF(CLASS!$N325:$S325,AP$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AQ$2),SUMIF(CLASS!$N325:$S325,AQ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AR$2),SUMIF(CLASS!$N325:$S325,AR$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AS$2),SUMIF(CLASS!$N325:$S325,AS$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AT$2),SUMIF(CLASS!$N325:$S325,AT$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AU$2),SUMIF(CLASS!$N325:$S325,AU$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AV$2),SUMIF(CLASS!$N325:$S325,AV$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AW$2),SUMIF(CLASS!$N325:$S325,AW$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AX$2),SUMIF(CLASS!$N325:$S325,AX$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AY$2),SUMIF(CLASS!$N325:$S325,AY$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,AZ$2),SUMIF(CLASS!$N325:$S325,AZ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BA$2),SUMIF(CLASS!$N325:$S325,BA$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BB$2),SUMIF(CLASS!$N325:$S325,BB$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BC$2),SUMIF(CLASS!$N325:$S325,BC$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BD$2),SUMIF(CLASS!$N325:$S325,BD$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BE$2),SUMIF(CLASS!$N325:$S325,BE$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BF$2),SUMIF(CLASS!$N325:$S325,BF$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BG$2),SUMIF(CLASS!$N325:$S325,BG$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BH$2),SUMIF(CLASS!$N325:$S325,BH$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BI$2),SUMIF(CLASS!$N325:$S325,BI$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BJ$2),SUMIF(CLASS!$N325:$S325,BJ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BK$2),SUMIF(CLASS!$N325:$S325,BK$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BL$2),SUMIF(CLASS!$N325:$S325,BL$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BM$2),SUMIF(CLASS!$N325:$S325,BM$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BN$2),SUMIF(CLASS!$N325:$S325,BN$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BO$2),SUMIF(CLASS!$N325:$S325,BO$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BP$2),SUMIF(CLASS!$N325:$S325,BP$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BQ$2),SUMIF(CLASS!$N325:$S325,BQ$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BR$2),SUMIF(CLASS!$N325:$S325,BR$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BS$2),SUMIF(CLASS!$N325:$S325,BS$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BT$2),SUMIF(CLASS!$N325:$S325,BT$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BU$2),SUMIF(CLASS!$N325:$S325,BU$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BV$2),SUMIF(CLASS!$N325:$S325,BV$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BW$2),SUMIF(CLASS!$N325:$S325,BW$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BX$2),SUMIF(CLASS!$N325:$S325,BX$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BY$2),SUMIF(CLASS!$N325:$S325,BY$3,CLASS!$E325:$J325))","v":0},{"$f":"IF(CLASS!$L325<>0,FUNCALLOCD!$C325*INDEX(INDIRECT(ACCOUNTS!$R325),2,BZ$2),SUMIF(CLASS!$N325:$S325,BZ$3,CLASS!$E325:$J325))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A330","v":908.01},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C330","v":181452.77413573861},null,null,null,null,null,null,{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,J$2),SUMIF(CLASS!$N330:$S330,J$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,K$2),SUMIF(CLASS!$N330:$S330,K$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,L$2),SUMIF(CLASS!$N330:$S330,L$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,M$2),SUMIF(CLASS!$N330:$S330,M$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,N$2),SUMIF(CLASS!$N330:$S330,N$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,O$2),SUMIF(CLASS!$N330:$S330,O$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,P$2),SUMIF(CLASS!$N330:$S330,P$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,Q$2),SUMIF(CLASS!$N330:$S330,Q$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,R$2),SUMIF(CLASS!$N330:$S330,R$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,S$2),SUMIF(CLASS!$N330:$S330,S$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,T$2),SUMIF(CLASS!$N330:$S330,T$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,U$2),SUMIF(CLASS!$N330:$S330,U$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,V$2),SUMIF(CLASS!$N330:$S330,V$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,W$2),SUMIF(CLASS!$N330:$S330,W$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,X$2),SUMIF(CLASS!$N330:$S330,X$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,Y$2),SUMIF(CLASS!$N330:$S330,Y$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,Z$2),SUMIF(CLASS!$N330:$S330,Z$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AA$2),SUMIF(CLASS!$N330:$S330,AA$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AB$2),SUMIF(CLASS!$N330:$S330,AB$3,CLASS!$E330:$J330))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AG$2),SUMIF(CLASS!$N330:$S330,AG$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AH$2),SUMIF(CLASS!$N330:$S330,AH$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AI$2),SUMIF(CLASS!$N330:$S330,AI$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AJ$2),SUMIF(CLASS!$N330:$S330,AJ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AK$2),SUMIF(CLASS!$N330:$S330,AK$3,CLASS!$E330:$J330))","v":181452.77413573861},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AL$2),SUMIF(CLASS!$N330:$S330,AL$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AM$2),SUMIF(CLASS!$N330:$S330,AM$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AN$2),SUMIF(CLASS!$N330:$S330,AN$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AO$2),SUMIF(CLASS!$N330:$S330,AO$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AP$2),SUMIF(CLASS!$N330:$S330,AP$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AQ$2),SUMIF(CLASS!$N330:$S330,AQ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AR$2),SUMIF(CLASS!$N330:$S330,AR$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AS$2),SUMIF(CLASS!$N330:$S330,AS$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AT$2),SUMIF(CLASS!$N330:$S330,AT$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AU$2),SUMIF(CLASS!$N330:$S330,AU$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AV$2),SUMIF(CLASS!$N330:$S330,AV$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AW$2),SUMIF(CLASS!$N330:$S330,AW$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AX$2),SUMIF(CLASS!$N330:$S330,AX$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AY$2),SUMIF(CLASS!$N330:$S330,AY$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,AZ$2),SUMIF(CLASS!$N330:$S330,AZ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BA$2),SUMIF(CLASS!$N330:$S330,BA$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BB$2),SUMIF(CLASS!$N330:$S330,BB$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BC$2),SUMIF(CLASS!$N330:$S330,BC$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BD$2),SUMIF(CLASS!$N330:$S330,BD$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BE$2),SUMIF(CLASS!$N330:$S330,BE$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BF$2),SUMIF(CLASS!$N330:$S330,BF$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BG$2),SUMIF(CLASS!$N330:$S330,BG$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BH$2),SUMIF(CLASS!$N330:$S330,BH$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BI$2),SUMIF(CLASS!$N330:$S330,BI$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BJ$2),SUMIF(CLASS!$N330:$S330,BJ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BK$2),SUMIF(CLASS!$N330:$S330,BK$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BL$2),SUMIF(CLASS!$N330:$S330,BL$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BM$2),SUMIF(CLASS!$N330:$S330,BM$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BN$2),SUMIF(CLASS!$N330:$S330,BN$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BO$2),SUMIF(CLASS!$N330:$S330,BO$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BP$2),SUMIF(CLASS!$N330:$S330,BP$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BQ$2),SUMIF(CLASS!$N330:$S330,BQ$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BR$2),SUMIF(CLASS!$N330:$S330,BR$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BS$2),SUMIF(CLASS!$N330:$S330,BS$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BT$2),SUMIF(CLASS!$N330:$S330,BT$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BU$2),SUMIF(CLASS!$N330:$S330,BU$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BV$2),SUMIF(CLASS!$N330:$S330,BV$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BW$2),SUMIF(CLASS!$N330:$S330,BW$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BX$2),SUMIF(CLASS!$N330:$S330,BX$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BY$2),SUMIF(CLASS!$N330:$S330,BY$3,CLASS!$E330:$J330))","v":0},{"$f":"IF(CLASS!$L330<>0,FUNCALLOCD!$C330*INDEX(INDIRECT(ACCOUNTS!$R330),2,BZ$2),SUMIF(CLASS!$N330:$S330,BZ$3,CLASS!$E330:$J330))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E330:$BL330)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CC330:CH330)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E330:$BL330)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CK330:CP330)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E330:$BL330)","v":0},0,181452.77413573861,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E330:$BA330)","v":0},0,0,{"$f":"SUM(CS330:CX330)","v":181452.77413573861},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DA330:DF330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DI330:DN330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DQ330:DV330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(DY330:ED330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EG330:EL330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EO330:ET330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(EW330:FB330)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E330:$BA330)","v":0},0,0,0,0,0,{"$f":"SUM(FE330:FJ330)","v":0},0]
[{"$f":"ACCOUNTS!A331","v":908.02},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C331","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,J$2),SUMIF(CLASS!$N331:$S331,J$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,K$2),SUMIF(CLASS!$N331:$S331,K$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,L$2),SUMIF(CLASS!$N331:$S331,L$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,M$2),SUMIF(CLASS!$N331:$S331,M$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,N$2),SUMIF(CLASS!$N331:$S331,N$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,O$2),SUMIF(CLASS!$N331:$S331,O$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,P$2),SUMIF(CLASS!$N331:$S331,P$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,Q$2),SUMIF(CLASS!$N331:$S331,Q$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,R$2),SUMIF(CLASS!$N331:$S331,R$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,S$2),SUMIF(CLASS!$N331:$S331,S$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,T$2),SUMIF(CLASS!$N331:$S331,T$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,U$2),SUMIF(CLASS!$N331:$S331,U$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,V$2),SUMIF(CLASS!$N331:$S331,V$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,W$2),SUMIF(CLASS!$N331:$S331,W$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,X$2),SUMIF(CLASS!$N331:$S331,X$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,Y$2),SUMIF(CLASS!$N331:$S331,Y$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,Z$2),SUMIF(CLASS!$N331:$S331,Z$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AA$2),SUMIF(CLASS!$N331:$S331,AA$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AB$2),SUMIF(CLASS!$N331:$S331,AB$3,CLASS!$E331:$J331))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AG$2),SUMIF(CLASS!$N331:$S331,AG$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AH$2),SUMIF(CLASS!$N331:$S331,AH$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AI$2),SUMIF(CLASS!$N331:$S331,AI$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AJ$2),SUMIF(CLASS!$N331:$S331,AJ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AK$2),SUMIF(CLASS!$N331:$S331,AK$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AL$2),SUMIF(CLASS!$N331:$S331,AL$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AM$2),SUMIF(CLASS!$N331:$S331,AM$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AN$2),SUMIF(CLASS!$N331:$S331,AN$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AO$2),SUMIF(CLASS!$N331:$S331,AO$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AP$2),SUMIF(CLASS!$N331:$S331,AP$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AQ$2),SUMIF(CLASS!$N331:$S331,AQ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AR$2),SUMIF(CLASS!$N331:$S331,AR$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AS$2),SUMIF(CLASS!$N331:$S331,AS$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AT$2),SUMIF(CLASS!$N331:$S331,AT$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AU$2),SUMIF(CLASS!$N331:$S331,AU$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AV$2),SUMIF(CLASS!$N331:$S331,AV$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AW$2),SUMIF(CLASS!$N331:$S331,AW$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AX$2),SUMIF(CLASS!$N331:$S331,AX$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AY$2),SUMIF(CLASS!$N331:$S331,AY$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,AZ$2),SUMIF(CLASS!$N331:$S331,AZ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BA$2),SUMIF(CLASS!$N331:$S331,BA$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BB$2),SUMIF(CLASS!$N331:$S331,BB$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BC$2),SUMIF(CLASS!$N331:$S331,BC$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BD$2),SUMIF(CLASS!$N331:$S331,BD$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BE$2),SUMIF(CLASS!$N331:$S331,BE$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BF$2),SUMIF(CLASS!$N331:$S331,BF$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BG$2),SUMIF(CLASS!$N331:$S331,BG$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BH$2),SUMIF(CLASS!$N331:$S331,BH$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BI$2),SUMIF(CLASS!$N331:$S331,BI$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BJ$2),SUMIF(CLASS!$N331:$S331,BJ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BK$2),SUMIF(CLASS!$N331:$S331,BK$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BL$2),SUMIF(CLASS!$N331:$S331,BL$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BM$2),SUMIF(CLASS!$N331:$S331,BM$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BN$2),SUMIF(CLASS!$N331:$S331,BN$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BO$2),SUMIF(CLASS!$N331:$S331,BO$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BP$2),SUMIF(CLASS!$N331:$S331,BP$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BQ$2),SUMIF(CLASS!$N331:$S331,BQ$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BR$2),SUMIF(CLASS!$N331:$S331,BR$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BS$2),SUMIF(CLASS!$N331:$S331,BS$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BT$2),SUMIF(CLASS!$N331:$S331,BT$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BU$2),SUMIF(CLASS!$N331:$S331,BU$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BV$2),SUMIF(CLASS!$N331:$S331,BV$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BW$2),SUMIF(CLASS!$N331:$S331,BW$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BX$2),SUMIF(CLASS!$N331:$S331,BX$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BY$2),SUMIF(CLASS!$N331:$S331,BY$3,CLASS!$E331:$J331))","v":0},{"$f":"IF(CLASS!$L331<>0,FUNCALLOCD!$C331*INDEX(INDIRECT(ACCOUNTS!$R331),2,BZ$2),SUMIF(CLASS!$N331:$S331,BZ$3,CLASS!$E331:$J331))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A336","v":913},{"$f":"ACCOUNTS!B336","v":"Cust Svc Exp - Advertising"},{"$f":"ACCOUNTS!C336","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,J$2),SUMIF(CLASS!$N336:$S336,J$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,K$2),SUMIF(CLASS!$N336:$S336,K$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,L$2),SUMIF(CLASS!$N336:$S336,L$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,M$2),SUMIF(CLASS!$N336:$S336,M$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,N$2),SUMIF(CLASS!$N336:$S336,N$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,O$2),SUMIF(CLASS!$N336:$S336,O$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,P$2),SUMIF(CLASS!$N336:$S336,P$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,Q$2),SUMIF(CLASS!$N336:$S336,Q$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,R$2),SUMIF(CLASS!$N336:$S336,R$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,S$2),SUMIF(CLASS!$N336:$S336,S$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,T$2),SUMIF(CLASS!$N336:$S336,T$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,U$2),SUMIF(CLASS!$N336:$S336,U$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,V$2),SUMIF(CLASS!$N336:$S336,V$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,W$2),SUMIF(CLASS!$N336:$S336,W$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,X$2),SUMIF(CLASS!$N336:$S336,X$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,Y$2),SUMIF(CLASS!$N336:$S336,Y$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,Z$2),SUMIF(CLASS!$N336:$S336,Z$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AA$2),SUMIF(CLASS!$N336:$S336,AA$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AB$2),SUMIF(CLASS!$N336:$S336,AB$3,CLASS!$E336:$J336))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AG$2),SUMIF(CLASS!$N336:$S336,AG$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AH$2),SUMIF(CLASS!$N336:$S336,AH$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AI$2),SUMIF(CLASS!$N336:$S336,AI$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AJ$2),SUMIF(CLASS!$N336:$S336,AJ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AK$2),SUMIF(CLASS!$N336:$S336,AK$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AL$2),SUMIF(CLASS!$N336:$S336,AL$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AM$2),SUMIF(CLASS!$N336:$S336,AM$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AN$2),SUMIF(CLASS!$N336:$S336,AN$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AO$2),SUMIF(CLASS!$N336:$S336,AO$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AP$2),SUMIF(CLASS!$N336:$S336,AP$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AQ$2),SUMIF(CLASS!$N336:$S336,AQ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AR$2),SUMIF(CLASS!$N336:$S336,AR$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AS$2),SUMIF(CLASS!$N336:$S336,AS$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AT$2),SUMIF(CLASS!$N336:$S336,AT$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AU$2),SUMIF(CLASS!$N336:$S336,AU$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AV$2),SUMIF(CLASS!$N336:$S336,AV$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AW$2),SUMIF(CLASS!$N336:$S336,AW$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AX$2),SUMIF(CLASS!$N336:$S336,AX$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AY$2),SUMIF(CLASS!$N336:$S336,AY$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,AZ$2),SUMIF(CLASS!$N336:$S336,AZ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BA$2),SUMIF(CLASS!$N336:$S336,BA$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BB$2),SUMIF(CLASS!$N336:$S336,BB$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BC$2),SUMIF(CLASS!$N336:$S336,BC$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BD$2),SUMIF(CLASS!$N336:$S336,BD$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BE$2),SUMIF(CLASS!$N336:$S336,BE$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BF$2),SUMIF(CLASS!$N336:$S336,BF$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BG$2),SUMIF(CLASS!$N336:$S336,BG$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BH$2),SUMIF(CLASS!$N336:$S336,BH$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BI$2),SUMIF(CLASS!$N336:$S336,BI$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BJ$2),SUMIF(CLASS!$N336:$S336,BJ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BK$2),SUMIF(CLASS!$N336:$S336,BK$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BL$2),SUMIF(CLASS!$N336:$S336,BL$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BM$2),SUMIF(CLASS!$N336:$S336,BM$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BN$2),SUMIF(CLASS!$N336:$S336,BN$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BO$2),SUMIF(CLASS!$N336:$S336,BO$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BP$2),SUMIF(CLASS!$N336:$S336,BP$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BQ$2),SUMIF(CLASS!$N336:$S336,BQ$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BR$2),SUMIF(CLASS!$N336:$S336,BR$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BS$2),SUMIF(CLASS!$N336:$S336,BS$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BT$2),SUMIF(CLASS!$N336:$S336,BT$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BU$2),SUMIF(CLASS!$N336:$S336,BU$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BV$2),SUMIF(CLASS!$N336:$S336,BV$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BW$2),SUMIF(CLASS!$N336:$S336,BW$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BX$2),SUMIF(CLASS!$N336:$S336,BX$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$C336*INDEX(INDIRECT(ACCOUNTS!$R336),2,BY$2),SUMIF(CLASS!$N336:$S336,BY$3,CLASS!$E336:$J336))","v":0},{"$f":"IF(CLASS!$L336<>0,FUNCALLOCD!$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,{"$f":"SUM(CK336:CP336)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS336:CX336)","v":0},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,{"$f":"SUM(EW336:FB336)","v":0},null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B341","v":"General Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A346","v":924},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C346","v":4733023.9572393717},null,null,null,null,null,null,{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,J$2),SUMIF(CLASS!$N346:$S346,J$3,CLASS!$E346:$J346))","v":1725.3180861313192},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,K$2),SUMIF(CLASS!$N346:$S346,K$3,CLASS!$E346:$J346))","v":23058.688186511146},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,L$2),SUMIF(CLASS!$N346:$S346,L$3,CLASS!$E346:$J346))","v":287.99459795672772},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,M$2),SUMIF(CLASS!$N346:$S346,M$3,CLASS!$E346:$J346))","v":3612.4249721804276},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,N$2),SUMIF(CLASS!$N346:$S346,N$3,CLASS!$E346:$J346))","v":15385.894786353212},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,O$2),SUMIF(CLASS!$N346:$S346,O$3,CLASS!$E346:$J346))","v":211951.81439806821},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,P$2),SUMIF(CLASS!$N346:$S346,P$3,CLASS!$E346:$J346))","v":410814.88992819795},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,Q$2),SUMIF(CLASS!$N346:$S346,Q$3,CLASS!$E346:$J346))","v":32.602892050101282},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,R$2),SUMIF(CLASS!$N346:$S346,R$3,CLASS!$E346:$J346))","v":13509.632991243578},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,S$2),SUMIF(CLASS!$N346:$S346,S$3,CLASS!$E346:$J346))","v":829836.99337971234},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,T$2),SUMIF(CLASS!$N346:$S346,T$3,CLASS!$E346:$J346))","v":83565.66535506786},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,U$2),SUMIF(CLASS!$N346:$S346,U$3,CLASS!$E346:$J346))","v":153239.62836546495},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,V$2),SUMIF(CLASS!$N346:$S346,V$3,CLASS!$E346:$J346))","v":3647.6335736046144},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,W$2),SUMIF(CLASS!$N346:$S346,W$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,X$2),SUMIF(CLASS!$N346:$S346,X$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,Y$2),SUMIF(CLASS!$N346:$S346,Y$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,Z$2),SUMIF(CLASS!$N346:$S346,Z$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AA$2),SUMIF(CLASS!$N346:$S346,AA$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AB$2),SUMIF(CLASS!$N346:$S346,AB$3,CLASS!$E346:$J346))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AG$2),SUMIF(CLASS!$N346:$S346,AG$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AH$2),SUMIF(CLASS!$N346:$S346,AH$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AI$2),SUMIF(CLASS!$N346:$S346,AI$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AJ$2),SUMIF(CLASS!$N346:$S346,AJ$3,CLASS!$E346:$J346))","v":19682.594159703811},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AK$2),SUMIF(CLASS!$N346:$S346,AK$3,CLASS!$E346:$J346))","v":71308.805287310475},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AL$2),SUMIF(CLASS!$N346:$S346,AL$3,CLASS!$E346:$J346))","v":99161.473179014894},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AM$2),SUMIF(CLASS!$N346:$S346,AM$3,CLASS!$E346:$J346))","v":28660.275553508971},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AN$2),SUMIF(CLASS!$N346:$S346,AN$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AO$2),SUMIF(CLASS!$N346:$S346,AO$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AP$2),SUMIF(CLASS!$N346:$S346,AP$3,CLASS!$E346:$J346))","v":5226.5924867092926},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AQ$2),SUMIF(CLASS!$N346:$S346,AQ$3,CLASS!$E346:$J346))","v":10857.915593383183},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AR$2),SUMIF(CLASS!$N346:$S346,AR$3,CLASS!$E346:$J346))","v":7794.9546710719878},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AS$2),SUMIF(CLASS!$N346:$S346,AS$3,CLASS!$E346:$J346))","v":2986.1849492908464},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AT$2),SUMIF(CLASS!$N346:$S346,AT$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AU$2),SUMIF(CLASS!$N346:$S346,AU$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AV$2),SUMIF(CLASS!$N346:$S346,AV$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AW$2),SUMIF(CLASS!$N346:$S346,AW$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AX$2),SUMIF(CLASS!$N346:$S346,AX$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AY$2),SUMIF(CLASS!$N346:$S346,AY$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,AZ$2),SUMIF(CLASS!$N346:$S346,AZ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BA$2),SUMIF(CLASS!$N346:$S346,BA$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BB$2),SUMIF(CLASS!$N346:$S346,BB$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BC$2),SUMIF(CLASS!$N346:$S346,BC$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BD$2),SUMIF(CLASS!$N346:$S346,BD$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BE$2),SUMIF(CLASS!$N346:$S346,BE$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BF$2),SUMIF(CLASS!$N346:$S346,BF$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BG$2),SUMIF(CLASS!$N346:$S346,BG$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BH$2),SUMIF(CLASS!$N346:$S346,BH$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BI$2),SUMIF(CLASS!$N346:$S346,BI$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BJ$2),SUMIF(CLASS!$N346:$S346,BJ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BK$2),SUMIF(CLASS!$N346:$S346,BK$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BL$2),SUMIF(CLASS!$N346:$S346,BL$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BM$2),SUMIF(CLASS!$N346:$S346,BM$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BN$2),SUMIF(CLASS!$N346:$S346,BN$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BO$2),SUMIF(CLASS!$N346:$S346,BO$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BP$2),SUMIF(CLASS!$N346:$S346,BP$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BQ$2),SUMIF(CLASS!$N346:$S346,BQ$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BR$2),SUMIF(CLASS!$N346:$S346,BR$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BS$2),SUMIF(CLASS!$N346:$S346,BS$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BT$2),SUMIF(CLASS!$N346:$S346,BT$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BU$2),SUMIF(CLASS!$N346:$S346,BU$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BV$2),SUMIF(CLASS!$N346:$S346,BV$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BW$2),SUMIF(CLASS!$N346:$S346,BW$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BX$2),SUMIF(CLASS!$N346:$S346,BX$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BY$2),SUMIF(CLASS!$N346:$S346,BY$3,CLASS!$E346:$J346))","v":0},{"$f":"IF(CLASS!$L346<>0,FUNCALLOCD!$C346*INDEX(INDIRECT(ACCOUNTS!$R346),2,BZ$2),SUMIF(CLASS!$N346:$S346,BZ$3,CLASS!$E346:$J346))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,1750669.1815125425,0,245678.7958799935,0,0,0,1996347.9773925361,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-2736676]
[{"$f":"ACCOUNTS!A347","v":925},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C347","v":5028611.9969101809},null,null,null,null,null,null,{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,J$2),SUMIF(CLASS!$N347:$S347,J$3,CLASS!$E347:$J347))","v":1648.4479061337438},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,K$2),SUMIF(CLASS!$N347:$S347,K$3,CLASS!$E347:$J347))","v":22031.326608577634},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,L$2),SUMIF(CLASS!$N347:$S347,L$3,CLASS!$E347:$J347))","v":275.16322688305888},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,M$2),SUMIF(CLASS!$N347:$S347,M$3,CLASS!$E347:$J347))","v":3451.4762404240091},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,N$2),SUMIF(CLASS!$N347:$S347,N$3,CLASS!$E347:$J347))","v":14700.388437606389},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,O$2),SUMIF(CLASS!$N347:$S347,O$3,CLASS!$E347:$J347))","v":202508.4692812697},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,P$2),SUMIF(CLASS!$N347:$S347,P$3,CLASS!$E347:$J347))","v":392511.35808191943},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,Q$2),SUMIF(CLASS!$N347:$S347,Q$3,CLASS!$E347:$J347))","v":31.150296032892388},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,R$2),SUMIF(CLASS!$N347:$S347,R$3,CLASS!$E347:$J347))","v":12907.721999823623},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,S$2),SUMIF(CLASS!$N347:$S347,S$3,CLASS!$E347:$J347))","v":792864.26379291411},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,T$2),SUMIF(CLASS!$N347:$S347,T$3,CLASS!$E347:$J347))","v":79842.463361709568},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,U$2),SUMIF(CLASS!$N347:$S347,U$3,CLASS!$E347:$J347))","v":146412.15816741687},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,V$2),SUMIF(CLASS!$N347:$S347,V$3,CLASS!$E347:$J347))","v":3485.1161505148725},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,W$2),SUMIF(CLASS!$N347:$S347,W$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,X$2),SUMIF(CLASS!$N347:$S347,X$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,Y$2),SUMIF(CLASS!$N347:$S347,Y$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,Z$2),SUMIF(CLASS!$N347:$S347,Z$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AA$2),SUMIF(CLASS!$N347:$S347,AA$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AB$2),SUMIF(CLASS!$N347:$S347,AB$3,CLASS!$E347:$J347))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AG$2),SUMIF(CLASS!$N347:$S347,AG$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AH$2),SUMIF(CLASS!$N347:$S347,AH$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AI$2),SUMIF(CLASS!$N347:$S347,AI$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AJ$2),SUMIF(CLASS!$N347:$S347,AJ$3,CLASS!$E347:$J347))","v":18805.651775550014},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AK$2),SUMIF(CLASS!$N347:$S347,AK$3,CLASS!$E347:$J347))","v":68131.697980599944},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AL$2),SUMIF(CLASS!$N347:$S347,AL$3,CLASS!$E347:$J347))","v":94743.41232787777},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AM$2),SUMIF(CLASS!$N347:$S347,AM$3,CLASS!$E347:$J347))","v":49637.682807007834},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AN$2),SUMIF(CLASS!$N347:$S347,AN$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AO$2),SUMIF(CLASS!$N347:$S347,AO$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AP$2),SUMIF(CLASS!$N347:$S347,AP$3,CLASS!$E347:$J347))","v":111842.63760353993},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AQ$2),SUMIF(CLASS!$N347:$S347,AQ$3,CLASS!$E347:$J347))","v":232346.01165647083},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AR$2),SUMIF(CLASS!$N347:$S347,AR$3,CLASS!$E347:$J347))","v":166802.4229227067},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AS$2),SUMIF(CLASS!$N347:$S347,AS$3,CLASS!$E347:$J347))","v":63900.67753511804},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AT$2),SUMIF(CLASS!$N347:$S347,AT$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AU$2),SUMIF(CLASS!$N347:$S347,AU$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AV$2),SUMIF(CLASS!$N347:$S347,AV$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AW$2),SUMIF(CLASS!$N347:$S347,AW$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AX$2),SUMIF(CLASS!$N347:$S347,AX$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AY$2),SUMIF(CLASS!$N347:$S347,AY$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,AZ$2),SUMIF(CLASS!$N347:$S347,AZ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BA$2),SUMIF(CLASS!$N347:$S347,BA$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BB$2),SUMIF(CLASS!$N347:$S347,BB$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BC$2),SUMIF(CLASS!$N347:$S347,BC$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BD$2),SUMIF(CLASS!$N347:$S347,BD$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BE$2),SUMIF(CLASS!$N347:$S347,BE$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BF$2),SUMIF(CLASS!$N347:$S347,BF$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BG$2),SUMIF(CLASS!$N347:$S347,BG$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BH$2),SUMIF(CLASS!$N347:$S347,BH$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BI$2),SUMIF(CLASS!$N347:$S347,BI$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BJ$2),SUMIF(CLASS!$N347:$S347,BJ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BK$2),SUMIF(CLASS!$N347:$S347,BK$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BL$2),SUMIF(CLASS!$N347:$S347,BL$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BM$2),SUMIF(CLASS!$N347:$S347,BM$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BN$2),SUMIF(CLASS!$N347:$S347,BN$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BO$2),SUMIF(CLASS!$N347:$S347,BO$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BP$2),SUMIF(CLASS!$N347:$S347,BP$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BQ$2),SUMIF(CLASS!$N347:$S347,BQ$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BR$2),SUMIF(CLASS!$N347:$S347,BR$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BS$2),SUMIF(CLASS!$N347:$S347,BS$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BT$2),SUMIF(CLASS!$N347:$S347,BT$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BU$2),SUMIF(CLASS!$N347:$S347,BU$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BV$2),SUMIF(CLASS!$N347:$S347,BV$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BW$2),SUMIF(CLASS!$N347:$S347,BW$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BX$2),SUMIF(CLASS!$N347:$S347,BX$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BY$2),SUMIF(CLASS!$N347:$S347,BY$3,CLASS!$E347:$J347))","v":0},{"$f":"IF(CLASS!$L347<>0,FUNCALLOCD!$C347*INDEX(INDIRECT(ACCOUNTS!$R347),2,BZ$2),SUMIF(CLASS!$N347:$S347,BZ$3,CLASS!$E347:$J347))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC347:CH347)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK347:CP347)","v":0},null,1672669.5035512259,0,806210.19460887113,0,0,0,{"$f":"SUM(CS347:CX347)","v":2478879.698160097},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,{"$f":"SUM(EW347:FB347)","v":0},null,0,0,0,0,0,0,0,-2549732.2999999998]
[{"$f":"ACCOUNTS!A352","v":"~"},{"$f":"ACCOUNTS!B352","v":"~"},{"$f":"ACCOUNTS!C352","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,J$2),SUMIF(CLASS!$N352:$S352,J$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,K$2),SUMIF(CLASS!$N352:$S352,K$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,L$2),SUMIF(CLASS!$N352:$S352,L$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,M$2),SUMIF(CLASS!$N352:$S352,M$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,N$2),SUMIF(CLASS!$N352:$S352,N$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,O$2),SUMIF(CLASS!$N352:$S352,O$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,P$2),SUMIF(CLASS!$N352:$S352,P$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,Q$2),SUMIF(CLASS!$N352:$S352,Q$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,R$2),SUMIF(CLASS!$N352:$S352,R$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,S$2),SUMIF(CLASS!$N352:$S352,S$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,T$2),SUMIF(CLASS!$N352:$S352,T$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,U$2),SUMIF(CLASS!$N352:$S352,U$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,V$2),SUMIF(CLASS!$N352:$S352,V$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,W$2),SUMIF(CLASS!$N352:$S352,W$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,X$2),SUMIF(CLASS!$N352:$S352,X$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,Y$2),SUMIF(CLASS!$N352:$S352,Y$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,Z$2),SUMIF(CLASS!$N352:$S352,Z$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AA$2),SUMIF(CLASS!$N352:$S352,AA$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AB$2),SUMIF(CLASS!$N352:$S352,AB$3,CLASS!$E352:$J352))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AG$2),SUMIF(CLASS!$N352:$S352,AG$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AH$2),SUMIF(CLASS!$N352:$S352,AH$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AI$2),SUMIF(CLASS!$N352:$S352,AI$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AJ$2),SUMIF(CLASS!$N352:$S352,AJ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AK$2),SUMIF(CLASS!$N352:$S352,AK$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AL$2),SUMIF(CLASS!$N352:$S352,AL$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AM$2),SUMIF(CLASS!$N352:$S352,AM$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AN$2),SUMIF(CLASS!$N352:$S352,AN$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AO$2),SUMIF(CLASS!$N352:$S352,AO$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AP$2),SUMIF(CLASS!$N352:$S352,AP$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AQ$2),SUMIF(CLASS!$N352:$S352,AQ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AR$2),SUMIF(CLASS!$N352:$S352,AR$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AS$2),SUMIF(CLASS!$N352:$S352,AS$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AT$2),SUMIF(CLASS!$N352:$S352,AT$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AU$2),SUMIF(CLASS!$N352:$S352,AU$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AV$2),SUMIF(CLASS!$N352:$S352,AV$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AW$2),SUMIF(CLASS!$N352:$S352,AW$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AX$2),SUMIF(CLASS!$N352:$S352,AX$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AY$2),SUMIF(CLASS!$N352:$S352,AY$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,AZ$2),SUMIF(CLASS!$N352:$S352,AZ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BA$2),SUMIF(CLASS!$N352:$S352,BA$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BB$2),SUMIF(CLASS!$N352:$S352,BB$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BC$2),SUMIF(CLASS!$N352:$S352,BC$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BD$2),SUMIF(CLASS!$N352:$S352,BD$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BE$2),SUMIF(CLASS!$N352:$S352,BE$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BF$2),SUMIF(CLASS!$N352:$S352,BF$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BG$2),SUMIF(CLASS!$N352:$S352,BG$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BH$2),SUMIF(CLASS!$N352:$S352,BH$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BI$2),SUMIF(CLASS!$N352:$S352,BI$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BJ$2),SUMIF(CLASS!$N352:$S352,BJ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BK$2),SUMIF(CLASS!$N352:$S352,BK$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BL$2),SUMIF(CLASS!$N352:$S352,BL$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BM$2),SUMIF(CLASS!$N352:$S352,BM$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BN$2),SUMIF(CLASS!$N352:$S352,BN$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BO$2),SUMIF(CLASS!$N352:$S352,BO$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BP$2),SUMIF(CLASS!$N352:$S352,BP$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BQ$2),SUMIF(CLASS!$N352:$S352,BQ$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BR$2),SUMIF(CLASS!$N352:$S352,BR$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BS$2),SUMIF(CLASS!$N352:$S352,BS$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BT$2),SUMIF(CLASS!$N352:$S352,BT$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BU$2),SUMIF(CLASS!$N352:$S352,BU$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BV$2),SUMIF(CLASS!$N352:$S352,BV$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BW$2),SUMIF(CLASS!$N352:$S352,BW$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BX$2),SUMIF(CLASS!$N352:$S352,BX$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BY$2),SUMIF(CLASS!$N352:$S352,BY$3,CLASS!$E352:$J352))","v":0},{"$f":"IF(CLASS!$L352<>0,FUNCALLOCD!$C352*INDEX(INDIRECT(ACCOUNTS!$R352),2,BZ$2),SUMIF(CLASS!$N352:$S352,BZ$3,CLASS!$E352:$J352))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[]
[{"$f":"ACCOUNTS!A362","v":"~"},{"$f":"ACCOUNTS!B362","v":"~"},{"$f":"ACCOUNTS!C362","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,J$2),SUMIF(CLASS!$N362:$S362,J$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,K$2),SUMIF(CLASS!$N362:$S362,K$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,L$2),SUMIF(CLASS!$N362:$S362,L$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,M$2),SUMIF(CLASS!$N362:$S362,M$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,N$2),SUMIF(CLASS!$N362:$S362,N$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,O$2),SUMIF(CLASS!$N362:$S362,O$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,P$2),SUMIF(CLASS!$N362:$S362,P$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,Q$2),SUMIF(CLASS!$N362:$S362,Q$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,R$2),SUMIF(CLASS!$N362:$S362,R$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,S$2),SUMIF(CLASS!$N362:$S362,S$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,T$2),SUMIF(CLASS!$N362:$S362,T$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,U$2),SUMIF(CLASS!$N362:$S362,U$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,V$2),SUMIF(CLASS!$N362:$S362,V$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,W$2),SUMIF(CLASS!$N362:$S362,W$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,X$2),SUMIF(CLASS!$N362:$S362,X$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,Y$2),SUMIF(CLASS!$N362:$S362,Y$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,Z$2),SUMIF(CLASS!$N362:$S362,Z$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AA$2),SUMIF(CLASS!$N362:$S362,AA$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AB$2),SUMIF(CLASS!$N362:$S362,AB$3,CLASS!$E362:$J362))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AG$2),SUMIF(CLASS!$N362:$S362,AG$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AH$2),SUMIF(CLASS!$N362:$S362,AH$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AI$2),SUMIF(CLASS!$N362:$S362,AI$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AJ$2),SUMIF(CLASS!$N362:$S362,AJ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AK$2),SUMIF(CLASS!$N362:$S362,AK$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AL$2),SUMIF(CLASS!$N362:$S362,AL$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AM$2),SUMIF(CLASS!$N362:$S362,AM$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AN$2),SUMIF(CLASS!$N362:$S362,AN$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AO$2),SUMIF(CLASS!$N362:$S362,AO$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AP$2),SUMIF(CLASS!$N362:$S362,AP$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AQ$2),SUMIF(CLASS!$N362:$S362,AQ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AR$2),SUMIF(CLASS!$N362:$S362,AR$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AS$2),SUMIF(CLASS!$N362:$S362,AS$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AT$2),SUMIF(CLASS!$N362:$S362,AT$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AU$2),SUMIF(CLASS!$N362:$S362,AU$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AV$2),SUMIF(CLASS!$N362:$S362,AV$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AW$2),SUMIF(CLASS!$N362:$S362,AW$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AX$2),SUMIF(CLASS!$N362:$S362,AX$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AY$2),SUMIF(CLASS!$N362:$S362,AY$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,AZ$2),SUMIF(CLASS!$N362:$S362,AZ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BA$2),SUMIF(CLASS!$N362:$S362,BA$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BB$2),SUMIF(CLASS!$N362:$S362,BB$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BC$2),SUMIF(CLASS!$N362:$S362,BC$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BD$2),SUMIF(CLASS!$N362:$S362,BD$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BE$2),SUMIF(CLASS!$N362:$S362,BE$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BF$2),SUMIF(CLASS!$N362:$S362,BF$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BG$2),SUMIF(CLASS!$N362:$S362,BG$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BH$2),SUMIF(CLASS!$N362:$S362,BH$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BI$2),SUMIF(CLASS!$N362:$S362,BI$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BJ$2),SUMIF(CLASS!$N362:$S362,BJ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BK$2),SUMIF(CLASS!$N362:$S362,BK$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BL$2),SUMIF(CLASS!$N362:$S362,BL$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BM$2),SUMIF(CLASS!$N362:$S362,BM$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BN$2),SUMIF(CLASS!$N362:$S362,BN$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BO$2),SUMIF(CLASS!$N362:$S362,BO$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BP$2),SUMIF(CLASS!$N362:$S362,BP$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BQ$2),SUMIF(CLASS!$N362:$S362,BQ$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BR$2),SUMIF(CLASS!$N362:$S362,BR$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BS$2),SUMIF(CLASS!$N362:$S362,BS$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BT$2),SUMIF(CLASS!$N362:$S362,BT$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BU$2),SUMIF(CLASS!$N362:$S362,BU$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BV$2),SUMIF(CLASS!$N362:$S362,BV$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BW$2),SUMIF(CLASS!$N362:$S362,BW$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BX$2),SUMIF(CLASS!$N362:$S362,BX$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$C362*INDEX(INDIRECT(ACCOUNTS!$R362),2,BY$2),SUMIF(CLASS!$N362:$S362,BY$3,CLASS!$E362:$J362))","v":0},{"$f":"IF(CLASS!$L362<>0,FUNCALLOCD!$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":"~"},{"$f":"ACCOUNTS!C363","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,J$2),SUMIF(CLASS!$N363:$S363,J$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,K$2),SUMIF(CLASS!$N363:$S363,K$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,L$2),SUMIF(CLASS!$N363:$S363,L$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,M$2),SUMIF(CLASS!$N363:$S363,M$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,N$2),SUMIF(CLASS!$N363:$S363,N$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,O$2),SUMIF(CLASS!$N363:$S363,O$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,P$2),SUMIF(CLASS!$N363:$S363,P$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,Q$2),SUMIF(CLASS!$N363:$S363,Q$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,R$2),SUMIF(CLASS!$N363:$S363,R$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,S$2),SUMIF(CLASS!$N363:$S363,S$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,T$2),SUMIF(CLASS!$N363:$S363,T$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,U$2),SUMIF(CLASS!$N363:$S363,U$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,V$2),SUMIF(CLASS!$N363:$S363,V$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,W$2),SUMIF(CLASS!$N363:$S363,W$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,X$2),SUMIF(CLASS!$N363:$S363,X$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,Y$2),SUMIF(CLASS!$N363:$S363,Y$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,Z$2),SUMIF(CLASS!$N363:$S363,Z$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AA$2),SUMIF(CLASS!$N363:$S363,AA$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AB$2),SUMIF(CLASS!$N363:$S363,AB$3,CLASS!$E363:$J363))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AG$2),SUMIF(CLASS!$N363:$S363,AG$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AH$2),SUMIF(CLASS!$N363:$S363,AH$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AI$2),SUMIF(CLASS!$N363:$S363,AI$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AJ$2),SUMIF(CLASS!$N363:$S363,AJ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AK$2),SUMIF(CLASS!$N363:$S363,AK$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AL$2),SUMIF(CLASS!$N363:$S363,AL$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AM$2),SUMIF(CLASS!$N363:$S363,AM$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AN$2),SUMIF(CLASS!$N363:$S363,AN$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AO$2),SUMIF(CLASS!$N363:$S363,AO$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AP$2),SUMIF(CLASS!$N363:$S363,AP$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AQ$2),SUMIF(CLASS!$N363:$S363,AQ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AR$2),SUMIF(CLASS!$N363:$S363,AR$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AS$2),SUMIF(CLASS!$N363:$S363,AS$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AT$2),SUMIF(CLASS!$N363:$S363,AT$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AU$2),SUMIF(CLASS!$N363:$S363,AU$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AV$2),SUMIF(CLASS!$N363:$S363,AV$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AW$2),SUMIF(CLASS!$N363:$S363,AW$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AX$2),SUMIF(CLASS!$N363:$S363,AX$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AY$2),SUMIF(CLASS!$N363:$S363,AY$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,AZ$2),SUMIF(CLASS!$N363:$S363,AZ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BA$2),SUMIF(CLASS!$N363:$S363,BA$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BB$2),SUMIF(CLASS!$N363:$S363,BB$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BC$2),SUMIF(CLASS!$N363:$S363,BC$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BD$2),SUMIF(CLASS!$N363:$S363,BD$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BE$2),SUMIF(CLASS!$N363:$S363,BE$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BF$2),SUMIF(CLASS!$N363:$S363,BF$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BG$2),SUMIF(CLASS!$N363:$S363,BG$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BH$2),SUMIF(CLASS!$N363:$S363,BH$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BI$2),SUMIF(CLASS!$N363:$S363,BI$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BJ$2),SUMIF(CLASS!$N363:$S363,BJ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BK$2),SUMIF(CLASS!$N363:$S363,BK$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BL$2),SUMIF(CLASS!$N363:$S363,BL$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BM$2),SUMIF(CLASS!$N363:$S363,BM$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BN$2),SUMIF(CLASS!$N363:$S363,BN$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BO$2),SUMIF(CLASS!$N363:$S363,BO$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BP$2),SUMIF(CLASS!$N363:$S363,BP$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BQ$2),SUMIF(CLASS!$N363:$S363,BQ$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BR$2),SUMIF(CLASS!$N363:$S363,BR$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BS$2),SUMIF(CLASS!$N363:$S363,BS$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BT$2),SUMIF(CLASS!$N363:$S363,BT$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BU$2),SUMIF(CLASS!$N363:$S363,BU$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BV$2),SUMIF(CLASS!$N363:$S363,BV$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BW$2),SUMIF(CLASS!$N363:$S363,BW$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BX$2),SUMIF(CLASS!$N363:$S363,BX$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$C363*INDEX(INDIRECT(ACCOUNTS!$R363),2,BY$2),SUMIF(CLASS!$N363:$S363,BY$3,CLASS!$E363:$J363))","v":0},{"$f":"IF(CLASS!$L363<>0,FUNCALLOCD!$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,{"$f":"ACCOUNTS!B368","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK368,FC368,EU368,EM368,EE368,DW368,DO368,DG368,CY368,CQ368,CI368)-C368),1)","v":0}]
[null,{"$f":"ACCOUNTS!B373","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B379","v":"Sub-total"},{"$f":"SUM(C374:C378)","v":0},null,null,null,null,null,null,{"$f":"SUM(J374:J378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG374:AG378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ374:BQ378)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC374:CC378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK374:CK378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS374:CS378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA374:DA378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI374:DI378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ374:DQ378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY374:DY378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG374:EG378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO374:EO378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW374:EW378)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE374:FE378)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"ACCOUNTS!A385","v":594},{"$f":"ACCOUNTS!B385","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C385","v":12335802.999784056},null,null,null,null,null,null,{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,J$2),SUMIF(CLASS!$N385:$S385,J$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,K$2),SUMIF(CLASS!$N385:$S385,K$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,L$2),SUMIF(CLASS!$N385:$S385,L$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,M$2),SUMIF(CLASS!$N385:$S385,M$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,N$2),SUMIF(CLASS!$N385:$S385,N$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,O$2),SUMIF(CLASS!$N385:$S385,O$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,P$2),SUMIF(CLASS!$N385:$S385,P$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,Q$2),SUMIF(CLASS!$N385:$S385,Q$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,R$2),SUMIF(CLASS!$N385:$S385,R$3,CLASS!$E385:$J385))","v":197608.15537555763},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,S$2),SUMIF(CLASS!$N385:$S385,S$3,CLASS!$E385:$J385))","v":12138194.844408499},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,T$2),SUMIF(CLASS!$N385:$S385,T$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,U$2),SUMIF(CLASS!$N385:$S385,U$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,V$2),SUMIF(CLASS!$N385:$S385,V$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,W$2),SUMIF(CLASS!$N385:$S385,W$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,X$2),SUMIF(CLASS!$N385:$S385,X$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,Y$2),SUMIF(CLASS!$N385:$S385,Y$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,Z$2),SUMIF(CLASS!$N385:$S385,Z$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AA$2),SUMIF(CLASS!$N385:$S385,AA$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AB$2),SUMIF(CLASS!$N385:$S385,AB$3,CLASS!$E385:$J385))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AG$2),SUMIF(CLASS!$N385:$S385,AG$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AH$2),SUMIF(CLASS!$N385:$S385,AH$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AI$2),SUMIF(CLASS!$N385:$S385,AI$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AJ$2),SUMIF(CLASS!$N385:$S385,AJ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AK$2),SUMIF(CLASS!$N385:$S385,AK$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AL$2),SUMIF(CLASS!$N385:$S385,AL$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AM$2),SUMIF(CLASS!$N385:$S385,AM$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AN$2),SUMIF(CLASS!$N385:$S385,AN$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AO$2),SUMIF(CLASS!$N385:$S385,AO$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AP$2),SUMIF(CLASS!$N385:$S385,AP$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AQ$2),SUMIF(CLASS!$N385:$S385,AQ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AR$2),SUMIF(CLASS!$N385:$S385,AR$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AS$2),SUMIF(CLASS!$N385:$S385,AS$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AT$2),SUMIF(CLASS!$N385:$S385,AT$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AU$2),SUMIF(CLASS!$N385:$S385,AU$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AV$2),SUMIF(CLASS!$N385:$S385,AV$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AW$2),SUMIF(CLASS!$N385:$S385,AW$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AX$2),SUMIF(CLASS!$N385:$S385,AX$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AY$2),SUMIF(CLASS!$N385:$S385,AY$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,AZ$2),SUMIF(CLASS!$N385:$S385,AZ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BA$2),SUMIF(CLASS!$N385:$S385,BA$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BB$2),SUMIF(CLASS!$N385:$S385,BB$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BC$2),SUMIF(CLASS!$N385:$S385,BC$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BD$2),SUMIF(CLASS!$N385:$S385,BD$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BE$2),SUMIF(CLASS!$N385:$S385,BE$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BF$2),SUMIF(CLASS!$N385:$S385,BF$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BG$2),SUMIF(CLASS!$N385:$S385,BG$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BH$2),SUMIF(CLASS!$N385:$S385,BH$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BI$2),SUMIF(CLASS!$N385:$S385,BI$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BJ$2),SUMIF(CLASS!$N385:$S385,BJ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BK$2),SUMIF(CLASS!$N385:$S385,BK$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BL$2),SUMIF(CLASS!$N385:$S385,BL$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BM$2),SUMIF(CLASS!$N385:$S385,BM$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BN$2),SUMIF(CLASS!$N385:$S385,BN$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BO$2),SUMIF(CLASS!$N385:$S385,BO$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BP$2),SUMIF(CLASS!$N385:$S385,BP$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BQ$2),SUMIF(CLASS!$N385:$S385,BQ$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BR$2),SUMIF(CLASS!$N385:$S385,BR$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BS$2),SUMIF(CLASS!$N385:$S385,BS$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BT$2),SUMIF(CLASS!$N385:$S385,BT$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BU$2),SUMIF(CLASS!$N385:$S385,BU$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BV$2),SUMIF(CLASS!$N385:$S385,BV$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BW$2),SUMIF(CLASS!$N385:$S385,BW$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BX$2),SUMIF(CLASS!$N385:$S385,BX$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BY$2),SUMIF(CLASS!$N385:$S385,BY$3,CLASS!$E385:$J385))","v":0},{"$f":"IF(CLASS!$L385<>0,FUNCALLOCD!$C385*INDEX(INDIRECT(ACCOUNTS!$R385),2,BZ$2),SUMIF(CLASS!$N385:$S385,BZ$3,CLASS!$E385:$J385))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,12335802.999784056,0,0,0,0,0,12335802.999784056,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A390","v":"~"},{"$f":"ACCOUNTS!B390","v":"~"},{"$f":"ACCOUNTS!C390","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,J$2),SUMIF(CLASS!$N390:$S390,J$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,K$2),SUMIF(CLASS!$N390:$S390,K$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,L$2),SUMIF(CLASS!$N390:$S390,L$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,M$2),SUMIF(CLASS!$N390:$S390,M$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,N$2),SUMIF(CLASS!$N390:$S390,N$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,O$2),SUMIF(CLASS!$N390:$S390,O$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,P$2),SUMIF(CLASS!$N390:$S390,P$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,Q$2),SUMIF(CLASS!$N390:$S390,Q$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,R$2),SUMIF(CLASS!$N390:$S390,R$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,S$2),SUMIF(CLASS!$N390:$S390,S$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,T$2),SUMIF(CLASS!$N390:$S390,T$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,U$2),SUMIF(CLASS!$N390:$S390,U$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,V$2),SUMIF(CLASS!$N390:$S390,V$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,W$2),SUMIF(CLASS!$N390:$S390,W$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,X$2),SUMIF(CLASS!$N390:$S390,X$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,Y$2),SUMIF(CLASS!$N390:$S390,Y$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,Z$2),SUMIF(CLASS!$N390:$S390,Z$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AA$2),SUMIF(CLASS!$N390:$S390,AA$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AB$2),SUMIF(CLASS!$N390:$S390,AB$3,CLASS!$E390:$J390))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AG$2),SUMIF(CLASS!$N390:$S390,AG$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AH$2),SUMIF(CLASS!$N390:$S390,AH$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AI$2),SUMIF(CLASS!$N390:$S390,AI$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AJ$2),SUMIF(CLASS!$N390:$S390,AJ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AK$2),SUMIF(CLASS!$N390:$S390,AK$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AL$2),SUMIF(CLASS!$N390:$S390,AL$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AM$2),SUMIF(CLASS!$N390:$S390,AM$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AN$2),SUMIF(CLASS!$N390:$S390,AN$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AO$2),SUMIF(CLASS!$N390:$S390,AO$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AP$2),SUMIF(CLASS!$N390:$S390,AP$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AQ$2),SUMIF(CLASS!$N390:$S390,AQ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AR$2),SUMIF(CLASS!$N390:$S390,AR$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AS$2),SUMIF(CLASS!$N390:$S390,AS$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AT$2),SUMIF(CLASS!$N390:$S390,AT$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AU$2),SUMIF(CLASS!$N390:$S390,AU$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AV$2),SUMIF(CLASS!$N390:$S390,AV$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AW$2),SUMIF(CLASS!$N390:$S390,AW$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AX$2),SUMIF(CLASS!$N390:$S390,AX$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AY$2),SUMIF(CLASS!$N390:$S390,AY$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,AZ$2),SUMIF(CLASS!$N390:$S390,AZ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BA$2),SUMIF(CLASS!$N390:$S390,BA$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BB$2),SUMIF(CLASS!$N390:$S390,BB$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BC$2),SUMIF(CLASS!$N390:$S390,BC$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BD$2),SUMIF(CLASS!$N390:$S390,BD$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BE$2),SUMIF(CLASS!$N390:$S390,BE$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BF$2),SUMIF(CLASS!$N390:$S390,BF$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BG$2),SUMIF(CLASS!$N390:$S390,BG$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BH$2),SUMIF(CLASS!$N390:$S390,BH$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BI$2),SUMIF(CLASS!$N390:$S390,BI$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BJ$2),SUMIF(CLASS!$N390:$S390,BJ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BK$2),SUMIF(CLASS!$N390:$S390,BK$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BL$2),SUMIF(CLASS!$N390:$S390,BL$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BM$2),SUMIF(CLASS!$N390:$S390,BM$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BN$2),SUMIF(CLASS!$N390:$S390,BN$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BO$2),SUMIF(CLASS!$N390:$S390,BO$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BP$2),SUMIF(CLASS!$N390:$S390,BP$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BQ$2),SUMIF(CLASS!$N390:$S390,BQ$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BR$2),SUMIF(CLASS!$N390:$S390,BR$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BS$2),SUMIF(CLASS!$N390:$S390,BS$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BT$2),SUMIF(CLASS!$N390:$S390,BT$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BU$2),SUMIF(CLASS!$N390:$S390,BU$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BV$2),SUMIF(CLASS!$N390:$S390,BV$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BW$2),SUMIF(CLASS!$N390:$S390,BW$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BX$2),SUMIF(CLASS!$N390:$S390,BX$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BY$2),SUMIF(CLASS!$N390:$S390,BY$3,CLASS!$E390:$J390))","v":0},{"$f":"IF(CLASS!$L390<>0,FUNCALLOCD!$C390*INDEX(INDIRECT(ACCOUNTS!$R390),2,BZ$2),SUMIF(CLASS!$N390:$S390,BZ$3,CLASS!$E390:$J390))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B395","v":"General Expense - Maintenance & Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK395,FC395,EU395,EM395,EE395,DW395,DO395,DG395,CY395,CQ395,CI395)-C395),1)","v":0}]
[{"$f":"ACCOUNTS!A396","v":935},{"$f":"ACCOUNTS!B396","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C396","v":16720545.192083759},null,null,null,null,null,null,{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,J$2),SUMIF(CLASS!$N396:$S396,J$3,CLASS!$E396:$J396))","v":5521.1052173401331},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,K$2),SUMIF(CLASS!$N396:$S396,K$3,CLASS!$E396:$J396))","v":73788.96950940328},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,L$2),SUMIF(CLASS!$N396:$S396,L$3,CLASS!$E396:$J396))","v":921.59729276937526},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,M$2),SUMIF(CLASS!$N396:$S396,M$3,CLASS!$E396:$J396))","v":11559.942784739986},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,N$2),SUMIF(CLASS!$N396:$S396,N$3,CLASS!$E396:$J396))","v":49235.642204886426},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,O$2),SUMIF(CLASS!$N396:$S396,O$3,CLASS!$E396:$J396))","v":678256.53582629492},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,P$2),SUMIF(CLASS!$N396:$S396,P$3,CLASS!$E396:$J396))","v":1314628.4446768095},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,Q$2),SUMIF(CLASS!$N396:$S396,Q$3,CLASS!$E396:$J396))","v":104.33090503433733},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,R$2),SUMIF(CLASS!$N396:$S396,R$3,CLASS!$E396:$J396))","v":43231.509477509862},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,S$2),SUMIF(CLASS!$N396:$S396,S$3,CLASS!$E396:$J396))","v":2655520.3881064854},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,T$2),SUMIF(CLASS!$N396:$S396,T$3,CLASS!$E396:$J396))","v":267414.35952654126},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,U$2),SUMIF(CLASS!$N396:$S396,U$3,CLASS!$E396:$J396))","v":490374.56830290006},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,V$2),SUMIF(CLASS!$N396:$S396,V$3,CLASS!$E396:$J396))","v":11672.612091681644},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,W$2),SUMIF(CLASS!$N396:$S396,W$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,X$2),SUMIF(CLASS!$N396:$S396,X$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,Y$2),SUMIF(CLASS!$N396:$S396,Y$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,Z$2),SUMIF(CLASS!$N396:$S396,Z$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AA$2),SUMIF(CLASS!$N396:$S396,AA$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AB$2),SUMIF(CLASS!$N396:$S396,AB$3,CLASS!$E396:$J396))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AG$2),SUMIF(CLASS!$N396:$S396,AG$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AH$2),SUMIF(CLASS!$N396:$S396,AH$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AI$2),SUMIF(CLASS!$N396:$S396,AI$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AJ$2),SUMIF(CLASS!$N396:$S396,AJ$3,CLASS!$E396:$J396))","v":62985.297713767752},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AK$2),SUMIF(CLASS!$N396:$S396,AK$3,CLASS!$E396:$J396))","v":228191.78682399524},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AL$2),SUMIF(CLASS!$N396:$S396,AL$3,CLASS!$E396:$J396))","v":317321.73407827038},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AM$2),SUMIF(CLASS!$N396:$S396,AM$3,CLASS!$E396:$J396))","v":161729.46126961999},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AN$2),SUMIF(CLASS!$N396:$S396,AN$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AO$2),SUMIF(CLASS!$N396:$S396,AO$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AP$2),SUMIF(CLASS!$N396:$S396,AP$3,CLASS!$E396:$J396))","v":352886.27361774648},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AQ$2),SUMIF(CLASS!$N396:$S396,AQ$3,CLASS!$E396:$J396))","v":733098.93257383606},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AR$2),SUMIF(CLASS!$N396:$S396,AR$3,CLASS!$E396:$J396))","v":526295.57668570499},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AS$2),SUMIF(CLASS!$N396:$S396,AS$3,CLASS!$E396:$J396))","v":201619.63684146281},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AT$2),SUMIF(CLASS!$N396:$S396,AT$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AU$2),SUMIF(CLASS!$N396:$S396,AU$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AV$2),SUMIF(CLASS!$N396:$S396,AV$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AW$2),SUMIF(CLASS!$N396:$S396,AW$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AX$2),SUMIF(CLASS!$N396:$S396,AX$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AY$2),SUMIF(CLASS!$N396:$S396,AY$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,AZ$2),SUMIF(CLASS!$N396:$S396,AZ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BA$2),SUMIF(CLASS!$N396:$S396,BA$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BB$2),SUMIF(CLASS!$N396:$S396,BB$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BC$2),SUMIF(CLASS!$N396:$S396,BC$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BD$2),SUMIF(CLASS!$N396:$S396,BD$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BE$2),SUMIF(CLASS!$N396:$S396,BE$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BF$2),SUMIF(CLASS!$N396:$S396,BF$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BG$2),SUMIF(CLASS!$N396:$S396,BG$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BH$2),SUMIF(CLASS!$N396:$S396,BH$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BI$2),SUMIF(CLASS!$N396:$S396,BI$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BJ$2),SUMIF(CLASS!$N396:$S396,BJ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BK$2),SUMIF(CLASS!$N396:$S396,BK$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BL$2),SUMIF(CLASS!$N396:$S396,BL$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BM$2),SUMIF(CLASS!$N396:$S396,BM$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BN$2),SUMIF(CLASS!$N396:$S396,BN$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BO$2),SUMIF(CLASS!$N396:$S396,BO$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BP$2),SUMIF(CLASS!$N396:$S396,BP$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BQ$2),SUMIF(CLASS!$N396:$S396,BQ$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BR$2),SUMIF(CLASS!$N396:$S396,BR$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BS$2),SUMIF(CLASS!$N396:$S396,BS$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BT$2),SUMIF(CLASS!$N396:$S396,BT$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BU$2),SUMIF(CLASS!$N396:$S396,BU$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BV$2),SUMIF(CLASS!$N396:$S396,BV$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BW$2),SUMIF(CLASS!$N396:$S396,BW$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BX$2),SUMIF(CLASS!$N396:$S396,BX$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BY$2),SUMIF(CLASS!$N396:$S396,BY$3,CLASS!$E396:$J396))","v":0},{"$f":"IF(CLASS!$L396<>0,FUNCALLOCD!$C396*INDEX(INDIRECT(ACCOUNTS!$R396),2,BZ$2),SUMIF(CLASS!$N396:$S396,BZ$3,CLASS!$E396:$J396))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E396:$BL396)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CC396:CH396)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E396:$BL396)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CK396:CP396)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E396:$BL396)","v":5602230.0059223948},0,2584128.6996044037,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E396:$BA396)","v":0},0,0,{"$f":"SUM(CS396:CX396)","v":8186358.705526799},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DA396:DF396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DI396:DN396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DQ396:DV396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(DY396:ED396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EG396:EL396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EO396:ET396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(EW396:FB396)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E396:$BA396)","v":0},0,0,0,0,0,{"$f":"SUM(FE396:FJ396)","v":0},-8534186.5]
[{"$f":"ACCOUNTS!A401","v":"~"},{"$f":"ACCOUNTS!B401","v":"~"},{"$f":"ACCOUNTS!C401","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,J$2),SUMIF(CLASS!$N401:$S401,J$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,K$2),SUMIF(CLASS!$N401:$S401,K$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,L$2),SUMIF(CLASS!$N401:$S401,L$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,M$2),SUMIF(CLASS!$N401:$S401,M$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,N$2),SUMIF(CLASS!$N401:$S401,N$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,O$2),SUMIF(CLASS!$N401:$S401,O$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,P$2),SUMIF(CLASS!$N401:$S401,P$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,Q$2),SUMIF(CLASS!$N401:$S401,Q$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,R$2),SUMIF(CLASS!$N401:$S401,R$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,S$2),SUMIF(CLASS!$N401:$S401,S$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,T$2),SUMIF(CLASS!$N401:$S401,T$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,U$2),SUMIF(CLASS!$N401:$S401,U$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,V$2),SUMIF(CLASS!$N401:$S401,V$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,W$2),SUMIF(CLASS!$N401:$S401,W$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,X$2),SUMIF(CLASS!$N401:$S401,X$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,Y$2),SUMIF(CLASS!$N401:$S401,Y$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,Z$2),SUMIF(CLASS!$N401:$S401,Z$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AA$2),SUMIF(CLASS!$N401:$S401,AA$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AB$2),SUMIF(CLASS!$N401:$S401,AB$3,CLASS!$E401:$J401))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AG$2),SUMIF(CLASS!$N401:$S401,AG$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AH$2),SUMIF(CLASS!$N401:$S401,AH$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AI$2),SUMIF(CLASS!$N401:$S401,AI$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AJ$2),SUMIF(CLASS!$N401:$S401,AJ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AK$2),SUMIF(CLASS!$N401:$S401,AK$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AL$2),SUMIF(CLASS!$N401:$S401,AL$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AM$2),SUMIF(CLASS!$N401:$S401,AM$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AN$2),SUMIF(CLASS!$N401:$S401,AN$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AO$2),SUMIF(CLASS!$N401:$S401,AO$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AP$2),SUMIF(CLASS!$N401:$S401,AP$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AQ$2),SUMIF(CLASS!$N401:$S401,AQ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AR$2),SUMIF(CLASS!$N401:$S401,AR$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AS$2),SUMIF(CLASS!$N401:$S401,AS$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AT$2),SUMIF(CLASS!$N401:$S401,AT$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AU$2),SUMIF(CLASS!$N401:$S401,AU$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AV$2),SUMIF(CLASS!$N401:$S401,AV$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AW$2),SUMIF(CLASS!$N401:$S401,AW$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AX$2),SUMIF(CLASS!$N401:$S401,AX$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AY$2),SUMIF(CLASS!$N401:$S401,AY$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,AZ$2),SUMIF(CLASS!$N401:$S401,AZ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BA$2),SUMIF(CLASS!$N401:$S401,BA$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BB$2),SUMIF(CLASS!$N401:$S401,BB$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BC$2),SUMIF(CLASS!$N401:$S401,BC$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BD$2),SUMIF(CLASS!$N401:$S401,BD$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BE$2),SUMIF(CLASS!$N401:$S401,BE$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BF$2),SUMIF(CLASS!$N401:$S401,BF$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BG$2),SUMIF(CLASS!$N401:$S401,BG$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BH$2),SUMIF(CLASS!$N401:$S401,BH$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BI$2),SUMIF(CLASS!$N401:$S401,BI$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BJ$2),SUMIF(CLASS!$N401:$S401,BJ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BK$2),SUMIF(CLASS!$N401:$S401,BK$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BL$2),SUMIF(CLASS!$N401:$S401,BL$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BM$2),SUMIF(CLASS!$N401:$S401,BM$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BN$2),SUMIF(CLASS!$N401:$S401,BN$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BO$2),SUMIF(CLASS!$N401:$S401,BO$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BP$2),SUMIF(CLASS!$N401:$S401,BP$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BQ$2),SUMIF(CLASS!$N401:$S401,BQ$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BR$2),SUMIF(CLASS!$N401:$S401,BR$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BS$2),SUMIF(CLASS!$N401:$S401,BS$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BT$2),SUMIF(CLASS!$N401:$S401,BT$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BU$2),SUMIF(CLASS!$N401:$S401,BU$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BV$2),SUMIF(CLASS!$N401:$S401,BV$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BW$2),SUMIF(CLASS!$N401:$S401,BW$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BX$2),SUMIF(CLASS!$N401:$S401,BX$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BY$2),SUMIF(CLASS!$N401:$S401,BY$3,CLASS!$E401:$J401))","v":0},{"$f":"IF(CLASS!$L401<>0,FUNCALLOCD!$C401*INDEX(INDIRECT(ACCOUNTS!$R401),2,BZ$2),SUMIF(CLASS!$N401:$S401,BZ$3,CLASS!$E401:$J401))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B406","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"SUM(C404,C393,C379,C371,C366,)","v":69630233.498789325},null,null,null,null,null,null,{"$f":"SUM(J404,J393,J379,J371,J366,)","v":5521.1052173401331},73788.96950940328,921.22802213765203,11555.31088379117,153247.58153374936,2107513.4080894664,37488965.734747283,2975.1811165694012,242882.47730519835,14919196.164855165,328543.90097834339,602471.66194085975,14340.910929382764,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG404,AG393,AG379,AG371,AG366,)","v":0},0,0,62985.297713767752,228191.78682399524,855781.6791235503,2183264.193723626,0,0,352886.27361774648,733098.93257383606,526295.57668570499,201619.63684146281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ404,BQ393,BQ379,BQ371,BQ366,)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC404,CC393,CC379,CC371,CC366,)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK404,CK393,CK379,CK371,CK366,)","v":0},0,0,0,0,0,{"$f":"SUM(CQ404,CQ393,CQ379,CQ371,CQ366,)","v":0},null,{"$f":"SUM(CS404,CS393,CS379,CS371,CS366,)","v":55951923.635128684},0,5144123.3771036901,0,0,0,{"$f":"SUM(CY404,CY393,CY379,CY371,CY366,)","v":61096047.012232371},null,{"$f":"SUM(DA404,DA393,DA379,DA371,DA366,)","v":0},0,0,0,0,0,{"$f":"SUM(DG404,DG393,DG379,DG371,DG366,)","v":0},null,{"$f":"SUM(DI404,DI393,DI379,DI371,DI366,)","v":0},0,0,0,0,0,{"$f":"SUM(DO404,DO393,DO379,DO371,DO366,)","v":0},null,{"$f":"SUM(DQ404,DQ393,DQ379,DQ371,DQ366,)","v":0},0,0,0,0,0,{"$f":"SUM(DW404,DW393,DW379,DW371,DW366,)","v":0},null,{"$f":"SUM(DY404,DY393,DY379,DY371,DY366,)","v":0},0,0,0,0,0,{"$f":"SUM(EE404,EE393,EE379,EE371,EE366,)","v":0},null,{"$f":"SUM(EG404,EG393,EG379,EG371,EG366,)","v":0},0,0,0,0,0,{"$f":"SUM(EM404,EM393,EM379,EM371,EM366,)","v":0},null,{"$f":"SUM(EO404,EO393,EO379,EO371,EO366,)","v":0},0,0,0,0,0,{"$f":"SUM(EU404,EU393,EU379,EU371,EU366,)","v":0},null,{"$f":"SUM(EW404,EW393,EW379,EW371,EW366,)","v":0},0,0,0,0,0,{"$f":"SUM(FC404,FC393,FC379,FC371,FC366,)","v":0},null,{"$f":"SUM(FE404,FE393,FE379,FE371,FE366,)","v":0},0,0,0,0,0,{"$f":"SUM(FK404,FK393,FK379,FK371,FK366,)","v":0},{"$f":"ROUND((SUM(FK406,FC406,EU406,EM406,EE406,DW406,DO406,DG406,CY406,CQ406,CI406)-C406),1)","v":-8534186.5}]
[{"$f":"ACCOUNTS!A411","v":"Labor O & M Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A417","v":"~"},{"$f":"ACCOUNTS!B417","v":"~"},{"$f":"ACCOUNTS!C417","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,J$2),SUMIF(CLASS!$N417:$S417,J$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,K$2),SUMIF(CLASS!$N417:$S417,K$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,L$2),SUMIF(CLASS!$N417:$S417,L$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,M$2),SUMIF(CLASS!$N417:$S417,M$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,N$2),SUMIF(CLASS!$N417:$S417,N$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,O$2),SUMIF(CLASS!$N417:$S417,O$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,P$2),SUMIF(CLASS!$N417:$S417,P$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,Q$2),SUMIF(CLASS!$N417:$S417,Q$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,R$2),SUMIF(CLASS!$N417:$S417,R$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,S$2),SUMIF(CLASS!$N417:$S417,S$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,T$2),SUMIF(CLASS!$N417:$S417,T$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,U$2),SUMIF(CLASS!$N417:$S417,U$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,V$2),SUMIF(CLASS!$N417:$S417,V$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,W$2),SUMIF(CLASS!$N417:$S417,W$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,X$2),SUMIF(CLASS!$N417:$S417,X$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,Y$2),SUMIF(CLASS!$N417:$S417,Y$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,Z$2),SUMIF(CLASS!$N417:$S417,Z$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AA$2),SUMIF(CLASS!$N417:$S417,AA$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AB$2),SUMIF(CLASS!$N417:$S417,AB$3,CLASS!$E417:$J417))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AG$2),SUMIF(CLASS!$N417:$S417,AG$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AH$2),SUMIF(CLASS!$N417:$S417,AH$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AI$2),SUMIF(CLASS!$N417:$S417,AI$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AJ$2),SUMIF(CLASS!$N417:$S417,AJ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AK$2),SUMIF(CLASS!$N417:$S417,AK$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AL$2),SUMIF(CLASS!$N417:$S417,AL$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AM$2),SUMIF(CLASS!$N417:$S417,AM$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AN$2),SUMIF(CLASS!$N417:$S417,AN$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AO$2),SUMIF(CLASS!$N417:$S417,AO$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AP$2),SUMIF(CLASS!$N417:$S417,AP$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AQ$2),SUMIF(CLASS!$N417:$S417,AQ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AR$2),SUMIF(CLASS!$N417:$S417,AR$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AS$2),SUMIF(CLASS!$N417:$S417,AS$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AT$2),SUMIF(CLASS!$N417:$S417,AT$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AU$2),SUMIF(CLASS!$N417:$S417,AU$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AV$2),SUMIF(CLASS!$N417:$S417,AV$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AW$2),SUMIF(CLASS!$N417:$S417,AW$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AX$2),SUMIF(CLASS!$N417:$S417,AX$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AY$2),SUMIF(CLASS!$N417:$S417,AY$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,AZ$2),SUMIF(CLASS!$N417:$S417,AZ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BA$2),SUMIF(CLASS!$N417:$S417,BA$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BB$2),SUMIF(CLASS!$N417:$S417,BB$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BC$2),SUMIF(CLASS!$N417:$S417,BC$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BD$2),SUMIF(CLASS!$N417:$S417,BD$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BE$2),SUMIF(CLASS!$N417:$S417,BE$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BF$2),SUMIF(CLASS!$N417:$S417,BF$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BG$2),SUMIF(CLASS!$N417:$S417,BG$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BH$2),SUMIF(CLASS!$N417:$S417,BH$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BI$2),SUMIF(CLASS!$N417:$S417,BI$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BJ$2),SUMIF(CLASS!$N417:$S417,BJ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BK$2),SUMIF(CLASS!$N417:$S417,BK$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BL$2),SUMIF(CLASS!$N417:$S417,BL$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BM$2),SUMIF(CLASS!$N417:$S417,BM$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BN$2),SUMIF(CLASS!$N417:$S417,BN$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BO$2),SUMIF(CLASS!$N417:$S417,BO$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BP$2),SUMIF(CLASS!$N417:$S417,BP$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BQ$2),SUMIF(CLASS!$N417:$S417,BQ$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BR$2),SUMIF(CLASS!$N417:$S417,BR$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BS$2),SUMIF(CLASS!$N417:$S417,BS$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BT$2),SUMIF(CLASS!$N417:$S417,BT$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BU$2),SUMIF(CLASS!$N417:$S417,BU$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BV$2),SUMIF(CLASS!$N417:$S417,BV$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BW$2),SUMIF(CLASS!$N417:$S417,BW$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BX$2),SUMIF(CLASS!$N417:$S417,BX$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BY$2),SUMIF(CLASS!$N417:$S417,BY$3,CLASS!$E417:$J417))","v":0},{"$f":"IF(CLASS!$L417<>0,FUNCALLOCD!$C417*INDEX(INDIRECT(ACCOUNTS!$R417),2,BZ$2),SUMIF(CLASS!$N417:$S417,BZ$3,CLASS!$E417:$J417))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A422","v":"~"},{"$f":"ACCOUNTS!B422","v":"~"},{"$f":"ACCOUNTS!C422","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,J$2),SUMIF(CLASS!$N422:$S422,J$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,K$2),SUMIF(CLASS!$N422:$S422,K$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,L$2),SUMIF(CLASS!$N422:$S422,L$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,M$2),SUMIF(CLASS!$N422:$S422,M$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,N$2),SUMIF(CLASS!$N422:$S422,N$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,O$2),SUMIF(CLASS!$N422:$S422,O$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,P$2),SUMIF(CLASS!$N422:$S422,P$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,Q$2),SUMIF(CLASS!$N422:$S422,Q$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,R$2),SUMIF(CLASS!$N422:$S422,R$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,S$2),SUMIF(CLASS!$N422:$S422,S$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,T$2),SUMIF(CLASS!$N422:$S422,T$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,U$2),SUMIF(CLASS!$N422:$S422,U$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,V$2),SUMIF(CLASS!$N422:$S422,V$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,W$2),SUMIF(CLASS!$N422:$S422,W$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,X$2),SUMIF(CLASS!$N422:$S422,X$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,Y$2),SUMIF(CLASS!$N422:$S422,Y$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,Z$2),SUMIF(CLASS!$N422:$S422,Z$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AA$2),SUMIF(CLASS!$N422:$S422,AA$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AB$2),SUMIF(CLASS!$N422:$S422,AB$3,CLASS!$E422:$J422))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AG$2),SUMIF(CLASS!$N422:$S422,AG$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AH$2),SUMIF(CLASS!$N422:$S422,AH$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AI$2),SUMIF(CLASS!$N422:$S422,AI$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AJ$2),SUMIF(CLASS!$N422:$S422,AJ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AK$2),SUMIF(CLASS!$N422:$S422,AK$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AL$2),SUMIF(CLASS!$N422:$S422,AL$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AM$2),SUMIF(CLASS!$N422:$S422,AM$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AN$2),SUMIF(CLASS!$N422:$S422,AN$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AO$2),SUMIF(CLASS!$N422:$S422,AO$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AP$2),SUMIF(CLASS!$N422:$S422,AP$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AQ$2),SUMIF(CLASS!$N422:$S422,AQ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AR$2),SUMIF(CLASS!$N422:$S422,AR$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AS$2),SUMIF(CLASS!$N422:$S422,AS$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AT$2),SUMIF(CLASS!$N422:$S422,AT$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AU$2),SUMIF(CLASS!$N422:$S422,AU$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AV$2),SUMIF(CLASS!$N422:$S422,AV$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AW$2),SUMIF(CLASS!$N422:$S422,AW$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AX$2),SUMIF(CLASS!$N422:$S422,AX$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AY$2),SUMIF(CLASS!$N422:$S422,AY$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,AZ$2),SUMIF(CLASS!$N422:$S422,AZ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BA$2),SUMIF(CLASS!$N422:$S422,BA$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BB$2),SUMIF(CLASS!$N422:$S422,BB$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BC$2),SUMIF(CLASS!$N422:$S422,BC$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BD$2),SUMIF(CLASS!$N422:$S422,BD$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BE$2),SUMIF(CLASS!$N422:$S422,BE$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BF$2),SUMIF(CLASS!$N422:$S422,BF$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BG$2),SUMIF(CLASS!$N422:$S422,BG$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BH$2),SUMIF(CLASS!$N422:$S422,BH$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BI$2),SUMIF(CLASS!$N422:$S422,BI$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BJ$2),SUMIF(CLASS!$N422:$S422,BJ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BK$2),SUMIF(CLASS!$N422:$S422,BK$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BL$2),SUMIF(CLASS!$N422:$S422,BL$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BM$2),SUMIF(CLASS!$N422:$S422,BM$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BN$2),SUMIF(CLASS!$N422:$S422,BN$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BO$2),SUMIF(CLASS!$N422:$S422,BO$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BP$2),SUMIF(CLASS!$N422:$S422,BP$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BQ$2),SUMIF(CLASS!$N422:$S422,BQ$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BR$2),SUMIF(CLASS!$N422:$S422,BR$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BS$2),SUMIF(CLASS!$N422:$S422,BS$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BT$2),SUMIF(CLASS!$N422:$S422,BT$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BU$2),SUMIF(CLASS!$N422:$S422,BU$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BV$2),SUMIF(CLASS!$N422:$S422,BV$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BW$2),SUMIF(CLASS!$N422:$S422,BW$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BX$2),SUMIF(CLASS!$N422:$S422,BX$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BY$2),SUMIF(CLASS!$N422:$S422,BY$3,CLASS!$E422:$J422))","v":0},{"$f":"IF(CLASS!$L422<>0,FUNCALLOCD!$C422*INDEX(INDIRECT(ACCOUNTS!$R422),2,BZ$2),SUMIF(CLASS!$N422:$S422,BZ$3,CLASS!$E422:$J422))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A427","v":"~"},{"$f":"ACCOUNTS!B427","v":"~"},{"$f":"ACCOUNTS!C427","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,J$2),SUMIF(CLASS!$N427:$S427,J$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,K$2),SUMIF(CLASS!$N427:$S427,K$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,L$2),SUMIF(CLASS!$N427:$S427,L$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,M$2),SUMIF(CLASS!$N427:$S427,M$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,N$2),SUMIF(CLASS!$N427:$S427,N$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,O$2),SUMIF(CLASS!$N427:$S427,O$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,P$2),SUMIF(CLASS!$N427:$S427,P$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,Q$2),SUMIF(CLASS!$N427:$S427,Q$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,R$2),SUMIF(CLASS!$N427:$S427,R$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,S$2),SUMIF(CLASS!$N427:$S427,S$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,T$2),SUMIF(CLASS!$N427:$S427,T$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,U$2),SUMIF(CLASS!$N427:$S427,U$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,V$2),SUMIF(CLASS!$N427:$S427,V$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,W$2),SUMIF(CLASS!$N427:$S427,W$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,X$2),SUMIF(CLASS!$N427:$S427,X$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,Y$2),SUMIF(CLASS!$N427:$S427,Y$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,Z$2),SUMIF(CLASS!$N427:$S427,Z$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AA$2),SUMIF(CLASS!$N427:$S427,AA$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AB$2),SUMIF(CLASS!$N427:$S427,AB$3,CLASS!$E427:$J427))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AG$2),SUMIF(CLASS!$N427:$S427,AG$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AH$2),SUMIF(CLASS!$N427:$S427,AH$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AI$2),SUMIF(CLASS!$N427:$S427,AI$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AJ$2),SUMIF(CLASS!$N427:$S427,AJ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AK$2),SUMIF(CLASS!$N427:$S427,AK$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AL$2),SUMIF(CLASS!$N427:$S427,AL$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AM$2),SUMIF(CLASS!$N427:$S427,AM$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AN$2),SUMIF(CLASS!$N427:$S427,AN$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AO$2),SUMIF(CLASS!$N427:$S427,AO$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AP$2),SUMIF(CLASS!$N427:$S427,AP$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AQ$2),SUMIF(CLASS!$N427:$S427,AQ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AR$2),SUMIF(CLASS!$N427:$S427,AR$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AS$2),SUMIF(CLASS!$N427:$S427,AS$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AT$2),SUMIF(CLASS!$N427:$S427,AT$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AU$2),SUMIF(CLASS!$N427:$S427,AU$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AV$2),SUMIF(CLASS!$N427:$S427,AV$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AW$2),SUMIF(CLASS!$N427:$S427,AW$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AX$2),SUMIF(CLASS!$N427:$S427,AX$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AY$2),SUMIF(CLASS!$N427:$S427,AY$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,AZ$2),SUMIF(CLASS!$N427:$S427,AZ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BA$2),SUMIF(CLASS!$N427:$S427,BA$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BB$2),SUMIF(CLASS!$N427:$S427,BB$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BC$2),SUMIF(CLASS!$N427:$S427,BC$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BD$2),SUMIF(CLASS!$N427:$S427,BD$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BE$2),SUMIF(CLASS!$N427:$S427,BE$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BF$2),SUMIF(CLASS!$N427:$S427,BF$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BG$2),SUMIF(CLASS!$N427:$S427,BG$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BH$2),SUMIF(CLASS!$N427:$S427,BH$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BI$2),SUMIF(CLASS!$N427:$S427,BI$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BJ$2),SUMIF(CLASS!$N427:$S427,BJ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BK$2),SUMIF(CLASS!$N427:$S427,BK$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BL$2),SUMIF(CLASS!$N427:$S427,BL$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BM$2),SUMIF(CLASS!$N427:$S427,BM$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BN$2),SUMIF(CLASS!$N427:$S427,BN$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BO$2),SUMIF(CLASS!$N427:$S427,BO$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BP$2),SUMIF(CLASS!$N427:$S427,BP$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BQ$2),SUMIF(CLASS!$N427:$S427,BQ$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BR$2),SUMIF(CLASS!$N427:$S427,BR$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BS$2),SUMIF(CLASS!$N427:$S427,BS$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BT$2),SUMIF(CLASS!$N427:$S427,BT$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BU$2),SUMIF(CLASS!$N427:$S427,BU$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BV$2),SUMIF(CLASS!$N427:$S427,BV$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BW$2),SUMIF(CLASS!$N427:$S427,BW$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BX$2),SUMIF(CLASS!$N427:$S427,BX$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$C427*INDEX(INDIRECT(ACCOUNTS!$R427),2,BY$2),SUMIF(CLASS!$N427:$S427,BY$3,CLASS!$E427:$J427))","v":0},{"$f":"IF(CLASS!$L427<>0,FUNCALLOCD!$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":"~"},{"$f":"ACCOUNTS!C428","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,J$2),SUMIF(CLASS!$N428:$S428,J$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,K$2),SUMIF(CLASS!$N428:$S428,K$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,L$2),SUMIF(CLASS!$N428:$S428,L$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,M$2),SUMIF(CLASS!$N428:$S428,M$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,N$2),SUMIF(CLASS!$N428:$S428,N$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,O$2),SUMIF(CLASS!$N428:$S428,O$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,P$2),SUMIF(CLASS!$N428:$S428,P$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,Q$2),SUMIF(CLASS!$N428:$S428,Q$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,R$2),SUMIF(CLASS!$N428:$S428,R$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,S$2),SUMIF(CLASS!$N428:$S428,S$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,T$2),SUMIF(CLASS!$N428:$S428,T$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,U$2),SUMIF(CLASS!$N428:$S428,U$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,V$2),SUMIF(CLASS!$N428:$S428,V$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,W$2),SUMIF(CLASS!$N428:$S428,W$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,X$2),SUMIF(CLASS!$N428:$S428,X$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,Y$2),SUMIF(CLASS!$N428:$S428,Y$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,Z$2),SUMIF(CLASS!$N428:$S428,Z$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AA$2),SUMIF(CLASS!$N428:$S428,AA$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AB$2),SUMIF(CLASS!$N428:$S428,AB$3,CLASS!$E428:$J428))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AG$2),SUMIF(CLASS!$N428:$S428,AG$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AH$2),SUMIF(CLASS!$N428:$S428,AH$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AI$2),SUMIF(CLASS!$N428:$S428,AI$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AJ$2),SUMIF(CLASS!$N428:$S428,AJ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AK$2),SUMIF(CLASS!$N428:$S428,AK$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AL$2),SUMIF(CLASS!$N428:$S428,AL$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AM$2),SUMIF(CLASS!$N428:$S428,AM$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AN$2),SUMIF(CLASS!$N428:$S428,AN$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AO$2),SUMIF(CLASS!$N428:$S428,AO$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AP$2),SUMIF(CLASS!$N428:$S428,AP$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AQ$2),SUMIF(CLASS!$N428:$S428,AQ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AR$2),SUMIF(CLASS!$N428:$S428,AR$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AS$2),SUMIF(CLASS!$N428:$S428,AS$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AT$2),SUMIF(CLASS!$N428:$S428,AT$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AU$2),SUMIF(CLASS!$N428:$S428,AU$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AV$2),SUMIF(CLASS!$N428:$S428,AV$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AW$2),SUMIF(CLASS!$N428:$S428,AW$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AX$2),SUMIF(CLASS!$N428:$S428,AX$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AY$2),SUMIF(CLASS!$N428:$S428,AY$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,AZ$2),SUMIF(CLASS!$N428:$S428,AZ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BA$2),SUMIF(CLASS!$N428:$S428,BA$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BB$2),SUMIF(CLASS!$N428:$S428,BB$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BC$2),SUMIF(CLASS!$N428:$S428,BC$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BD$2),SUMIF(CLASS!$N428:$S428,BD$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BE$2),SUMIF(CLASS!$N428:$S428,BE$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BF$2),SUMIF(CLASS!$N428:$S428,BF$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BG$2),SUMIF(CLASS!$N428:$S428,BG$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BH$2),SUMIF(CLASS!$N428:$S428,BH$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BI$2),SUMIF(CLASS!$N428:$S428,BI$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BJ$2),SUMIF(CLASS!$N428:$S428,BJ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BK$2),SUMIF(CLASS!$N428:$S428,BK$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BL$2),SUMIF(CLASS!$N428:$S428,BL$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BM$2),SUMIF(CLASS!$N428:$S428,BM$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BN$2),SUMIF(CLASS!$N428:$S428,BN$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BO$2),SUMIF(CLASS!$N428:$S428,BO$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BP$2),SUMIF(CLASS!$N428:$S428,BP$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BQ$2),SUMIF(CLASS!$N428:$S428,BQ$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BR$2),SUMIF(CLASS!$N428:$S428,BR$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BS$2),SUMIF(CLASS!$N428:$S428,BS$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BT$2),SUMIF(CLASS!$N428:$S428,BT$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BU$2),SUMIF(CLASS!$N428:$S428,BU$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BV$2),SUMIF(CLASS!$N428:$S428,BV$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BW$2),SUMIF(CLASS!$N428:$S428,BW$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BX$2),SUMIF(CLASS!$N428:$S428,BX$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$C428*INDEX(INDIRECT(ACCOUNTS!$R428),2,BY$2),SUMIF(CLASS!$N428:$S428,BY$3,CLASS!$E428:$J428))","v":0},{"$f":"IF(CLASS!$L428<>0,FUNCALLOCD!$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]
[{"$f":"ACCOUNTS!A433","v":"~"},{"$f":"ACCOUNTS!B433","v":"~"},{"$f":"ACCOUNTS!C433","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,J$2),SUMIF(CLASS!$N433:$S433,J$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,K$2),SUMIF(CLASS!$N433:$S433,K$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,L$2),SUMIF(CLASS!$N433:$S433,L$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,M$2),SUMIF(CLASS!$N433:$S433,M$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,N$2),SUMIF(CLASS!$N433:$S433,N$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,O$2),SUMIF(CLASS!$N433:$S433,O$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,P$2),SUMIF(CLASS!$N433:$S433,P$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,Q$2),SUMIF(CLASS!$N433:$S433,Q$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,R$2),SUMIF(CLASS!$N433:$S433,R$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,S$2),SUMIF(CLASS!$N433:$S433,S$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,T$2),SUMIF(CLASS!$N433:$S433,T$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,U$2),SUMIF(CLASS!$N433:$S433,U$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,V$2),SUMIF(CLASS!$N433:$S433,V$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,W$2),SUMIF(CLASS!$N433:$S433,W$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,X$2),SUMIF(CLASS!$N433:$S433,X$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,Y$2),SUMIF(CLASS!$N433:$S433,Y$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,Z$2),SUMIF(CLASS!$N433:$S433,Z$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AA$2),SUMIF(CLASS!$N433:$S433,AA$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AB$2),SUMIF(CLASS!$N433:$S433,AB$3,CLASS!$E433:$J433))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AG$2),SUMIF(CLASS!$N433:$S433,AG$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AH$2),SUMIF(CLASS!$N433:$S433,AH$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AI$2),SUMIF(CLASS!$N433:$S433,AI$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AJ$2),SUMIF(CLASS!$N433:$S433,AJ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AK$2),SUMIF(CLASS!$N433:$S433,AK$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AL$2),SUMIF(CLASS!$N433:$S433,AL$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AM$2),SUMIF(CLASS!$N433:$S433,AM$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AN$2),SUMIF(CLASS!$N433:$S433,AN$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AO$2),SUMIF(CLASS!$N433:$S433,AO$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AP$2),SUMIF(CLASS!$N433:$S433,AP$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AQ$2),SUMIF(CLASS!$N433:$S433,AQ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AR$2),SUMIF(CLASS!$N433:$S433,AR$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AS$2),SUMIF(CLASS!$N433:$S433,AS$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AT$2),SUMIF(CLASS!$N433:$S433,AT$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AU$2),SUMIF(CLASS!$N433:$S433,AU$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AV$2),SUMIF(CLASS!$N433:$S433,AV$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AW$2),SUMIF(CLASS!$N433:$S433,AW$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AX$2),SUMIF(CLASS!$N433:$S433,AX$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AY$2),SUMIF(CLASS!$N433:$S433,AY$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,AZ$2),SUMIF(CLASS!$N433:$S433,AZ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BA$2),SUMIF(CLASS!$N433:$S433,BA$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BB$2),SUMIF(CLASS!$N433:$S433,BB$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BC$2),SUMIF(CLASS!$N433:$S433,BC$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BD$2),SUMIF(CLASS!$N433:$S433,BD$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BE$2),SUMIF(CLASS!$N433:$S433,BE$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BF$2),SUMIF(CLASS!$N433:$S433,BF$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BG$2),SUMIF(CLASS!$N433:$S433,BG$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BH$2),SUMIF(CLASS!$N433:$S433,BH$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BI$2),SUMIF(CLASS!$N433:$S433,BI$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BJ$2),SUMIF(CLASS!$N433:$S433,BJ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BK$2),SUMIF(CLASS!$N433:$S433,BK$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BL$2),SUMIF(CLASS!$N433:$S433,BL$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BM$2),SUMIF(CLASS!$N433:$S433,BM$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BN$2),SUMIF(CLASS!$N433:$S433,BN$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BO$2),SUMIF(CLASS!$N433:$S433,BO$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BP$2),SUMIF(CLASS!$N433:$S433,BP$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BQ$2),SUMIF(CLASS!$N433:$S433,BQ$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BR$2),SUMIF(CLASS!$N433:$S433,BR$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BS$2),SUMIF(CLASS!$N433:$S433,BS$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BT$2),SUMIF(CLASS!$N433:$S433,BT$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BU$2),SUMIF(CLASS!$N433:$S433,BU$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BV$2),SUMIF(CLASS!$N433:$S433,BV$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BW$2),SUMIF(CLASS!$N433:$S433,BW$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BX$2),SUMIF(CLASS!$N433:$S433,BX$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BY$2),SUMIF(CLASS!$N433:$S433,BY$3,CLASS!$E433:$J433))","v":0},{"$f":"IF(CLASS!$L433<>0,FUNCALLOCD!$C433*INDEX(INDIRECT(ACCOUNTS!$R433),2,BZ$2),SUMIF(CLASS!$N433:$S433,BZ$3,CLASS!$E433:$J433))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CC433:CH433)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CK433:CP433)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E433:$BL433)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E433:$BA433)","v":0},0,0,{"$f":"SUM(CS433:CX433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DA433:DF433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DI433:DN433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DQ433:DV433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(DY433:ED433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EG433:EL433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EO433:ET433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(EW433:FB433)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E433:$BA433)","v":0},0,0,0,0,0,{"$f":"SUM(FE433:FJ433)","v":0},0]
[null,{"$f":"ACCOUNTS!B438","v":"Production Labor Exp - Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"ACCOUNTS!B444","v":"Transmission Labor Exp"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A449","v":"~"},{"$f":"ACCOUNTS!B449","v":"~"},{"$f":"ACCOUNTS!C449","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,J$2),SUMIF(CLASS!$N449:$S449,J$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,K$2),SUMIF(CLASS!$N449:$S449,K$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,L$2),SUMIF(CLASS!$N449:$S449,L$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,M$2),SUMIF(CLASS!$N449:$S449,M$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,N$2),SUMIF(CLASS!$N449:$S449,N$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,O$2),SUMIF(CLASS!$N449:$S449,O$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,P$2),SUMIF(CLASS!$N449:$S449,P$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,Q$2),SUMIF(CLASS!$N449:$S449,Q$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,R$2),SUMIF(CLASS!$N449:$S449,R$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,S$2),SUMIF(CLASS!$N449:$S449,S$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,T$2),SUMIF(CLASS!$N449:$S449,T$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,U$2),SUMIF(CLASS!$N449:$S449,U$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,V$2),SUMIF(CLASS!$N449:$S449,V$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,W$2),SUMIF(CLASS!$N449:$S449,W$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,X$2),SUMIF(CLASS!$N449:$S449,X$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,Y$2),SUMIF(CLASS!$N449:$S449,Y$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,Z$2),SUMIF(CLASS!$N449:$S449,Z$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AA$2),SUMIF(CLASS!$N449:$S449,AA$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AB$2),SUMIF(CLASS!$N449:$S449,AB$3,CLASS!$E449:$J449))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AG$2),SUMIF(CLASS!$N449:$S449,AG$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AH$2),SUMIF(CLASS!$N449:$S449,AH$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AI$2),SUMIF(CLASS!$N449:$S449,AI$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AJ$2),SUMIF(CLASS!$N449:$S449,AJ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AK$2),SUMIF(CLASS!$N449:$S449,AK$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AL$2),SUMIF(CLASS!$N449:$S449,AL$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AM$2),SUMIF(CLASS!$N449:$S449,AM$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AN$2),SUMIF(CLASS!$N449:$S449,AN$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AO$2),SUMIF(CLASS!$N449:$S449,AO$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AP$2),SUMIF(CLASS!$N449:$S449,AP$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AQ$2),SUMIF(CLASS!$N449:$S449,AQ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AR$2),SUMIF(CLASS!$N449:$S449,AR$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AS$2),SUMIF(CLASS!$N449:$S449,AS$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AT$2),SUMIF(CLASS!$N449:$S449,AT$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AU$2),SUMIF(CLASS!$N449:$S449,AU$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AV$2),SUMIF(CLASS!$N449:$S449,AV$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AW$2),SUMIF(CLASS!$N449:$S449,AW$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AX$2),SUMIF(CLASS!$N449:$S449,AX$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AY$2),SUMIF(CLASS!$N449:$S449,AY$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,AZ$2),SUMIF(CLASS!$N449:$S449,AZ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BA$2),SUMIF(CLASS!$N449:$S449,BA$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BB$2),SUMIF(CLASS!$N449:$S449,BB$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BC$2),SUMIF(CLASS!$N449:$S449,BC$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BD$2),SUMIF(CLASS!$N449:$S449,BD$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BE$2),SUMIF(CLASS!$N449:$S449,BE$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BF$2),SUMIF(CLASS!$N449:$S449,BF$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BG$2),SUMIF(CLASS!$N449:$S449,BG$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BH$2),SUMIF(CLASS!$N449:$S449,BH$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BI$2),SUMIF(CLASS!$N449:$S449,BI$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BJ$2),SUMIF(CLASS!$N449:$S449,BJ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BK$2),SUMIF(CLASS!$N449:$S449,BK$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BL$2),SUMIF(CLASS!$N449:$S449,BL$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BM$2),SUMIF(CLASS!$N449:$S449,BM$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BN$2),SUMIF(CLASS!$N449:$S449,BN$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BO$2),SUMIF(CLASS!$N449:$S449,BO$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BP$2),SUMIF(CLASS!$N449:$S449,BP$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BQ$2),SUMIF(CLASS!$N449:$S449,BQ$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BR$2),SUMIF(CLASS!$N449:$S449,BR$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BS$2),SUMIF(CLASS!$N449:$S449,BS$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BT$2),SUMIF(CLASS!$N449:$S449,BT$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BU$2),SUMIF(CLASS!$N449:$S449,BU$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BV$2),SUMIF(CLASS!$N449:$S449,BV$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BW$2),SUMIF(CLASS!$N449:$S449,BW$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BX$2),SUMIF(CLASS!$N449:$S449,BX$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$C449*INDEX(INDIRECT(ACCOUNTS!$R449),2,BY$2),SUMIF(CLASS!$N449:$S449,BY$3,CLASS!$E449:$J449))","v":0},{"$f":"IF(CLASS!$L449<>0,FUNCALLOCD!$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!A454","v":"~"},{"$f":"ACCOUNTS!B454","v":"~"},{"$f":"ACCOUNTS!C454","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,J$2),SUMIF(CLASS!$N454:$S454,J$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,K$2),SUMIF(CLASS!$N454:$S454,K$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,L$2),SUMIF(CLASS!$N454:$S454,L$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,M$2),SUMIF(CLASS!$N454:$S454,M$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,N$2),SUMIF(CLASS!$N454:$S454,N$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,O$2),SUMIF(CLASS!$N454:$S454,O$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,P$2),SUMIF(CLASS!$N454:$S454,P$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,Q$2),SUMIF(CLASS!$N454:$S454,Q$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,R$2),SUMIF(CLASS!$N454:$S454,R$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,S$2),SUMIF(CLASS!$N454:$S454,S$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,T$2),SUMIF(CLASS!$N454:$S454,T$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,U$2),SUMIF(CLASS!$N454:$S454,U$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,V$2),SUMIF(CLASS!$N454:$S454,V$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,W$2),SUMIF(CLASS!$N454:$S454,W$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,X$2),SUMIF(CLASS!$N454:$S454,X$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,Y$2),SUMIF(CLASS!$N454:$S454,Y$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,Z$2),SUMIF(CLASS!$N454:$S454,Z$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AA$2),SUMIF(CLASS!$N454:$S454,AA$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AB$2),SUMIF(CLASS!$N454:$S454,AB$3,CLASS!$E454:$J454))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AG$2),SUMIF(CLASS!$N454:$S454,AG$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AH$2),SUMIF(CLASS!$N454:$S454,AH$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AI$2),SUMIF(CLASS!$N454:$S454,AI$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AJ$2),SUMIF(CLASS!$N454:$S454,AJ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AK$2),SUMIF(CLASS!$N454:$S454,AK$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AL$2),SUMIF(CLASS!$N454:$S454,AL$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AM$2),SUMIF(CLASS!$N454:$S454,AM$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AN$2),SUMIF(CLASS!$N454:$S454,AN$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AO$2),SUMIF(CLASS!$N454:$S454,AO$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AP$2),SUMIF(CLASS!$N454:$S454,AP$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AQ$2),SUMIF(CLASS!$N454:$S454,AQ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AR$2),SUMIF(CLASS!$N454:$S454,AR$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AS$2),SUMIF(CLASS!$N454:$S454,AS$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AT$2),SUMIF(CLASS!$N454:$S454,AT$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AU$2),SUMIF(CLASS!$N454:$S454,AU$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AV$2),SUMIF(CLASS!$N454:$S454,AV$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AW$2),SUMIF(CLASS!$N454:$S454,AW$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AX$2),SUMIF(CLASS!$N454:$S454,AX$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AY$2),SUMIF(CLASS!$N454:$S454,AY$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,AZ$2),SUMIF(CLASS!$N454:$S454,AZ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BA$2),SUMIF(CLASS!$N454:$S454,BA$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BB$2),SUMIF(CLASS!$N454:$S454,BB$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BC$2),SUMIF(CLASS!$N454:$S454,BC$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BD$2),SUMIF(CLASS!$N454:$S454,BD$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BE$2),SUMIF(CLASS!$N454:$S454,BE$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BF$2),SUMIF(CLASS!$N454:$S454,BF$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BG$2),SUMIF(CLASS!$N454:$S454,BG$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BH$2),SUMIF(CLASS!$N454:$S454,BH$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BI$2),SUMIF(CLASS!$N454:$S454,BI$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BJ$2),SUMIF(CLASS!$N454:$S454,BJ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BK$2),SUMIF(CLASS!$N454:$S454,BK$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BL$2),SUMIF(CLASS!$N454:$S454,BL$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BM$2),SUMIF(CLASS!$N454:$S454,BM$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BN$2),SUMIF(CLASS!$N454:$S454,BN$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BO$2),SUMIF(CLASS!$N454:$S454,BO$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BP$2),SUMIF(CLASS!$N454:$S454,BP$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BQ$2),SUMIF(CLASS!$N454:$S454,BQ$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BR$2),SUMIF(CLASS!$N454:$S454,BR$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BS$2),SUMIF(CLASS!$N454:$S454,BS$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BT$2),SUMIF(CLASS!$N454:$S454,BT$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BU$2),SUMIF(CLASS!$N454:$S454,BU$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BV$2),SUMIF(CLASS!$N454:$S454,BV$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BW$2),SUMIF(CLASS!$N454:$S454,BW$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BX$2),SUMIF(CLASS!$N454:$S454,BX$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BY$2),SUMIF(CLASS!$N454:$S454,BY$3,CLASS!$E454:$J454))","v":0},{"$f":"IF(CLASS!$L454<>0,FUNCALLOCD!$C454*INDEX(INDIRECT(ACCOUNTS!$R454),2,BZ$2),SUMIF(CLASS!$N454:$S454,BZ$3,CLASS!$E454:$J454))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A459","v":"S102"},{"$f":"ACCOUNTS!B459","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C459","v":28292537.446778752},null,null,null,null,null,null,{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,J$2),SUMIF(CLASS!$N459:$S459,J$3,CLASS!$E459:$J459))","v":24798.710497541495},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,K$2),SUMIF(CLASS!$N459:$S459,K$3,CLASS!$E459:$J459))","v":331432.06310007145},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,L$2),SUMIF(CLASS!$N459:$S459,L$3,CLASS!$E459:$J459))","v":4139.4654800141907},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,M$2),SUMIF(CLASS!$N459:$S459,M$3,CLASS!$E459:$J459))","v":51922.878337214235},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,N$2),SUMIF(CLASS!$N459:$S459,N$3,CLASS!$E459:$J459))","v":221147.82985203422},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,O$2),SUMIF(CLASS!$N459:$S459,O$3,CLASS!$E459:$J459))","v":3046471.0982495779},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,P$2),SUMIF(CLASS!$N459:$S459,P$3,CLASS!$E459:$J459))","v":5904812.3388381032},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,Q$2),SUMIF(CLASS!$N459:$S459,Q$3,CLASS!$E459:$J459))","v":468.61485301297682},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,R$2),SUMIF(CLASS!$N459:$S459,R$3,CLASS!$E459:$J459))","v":194179.54299030369},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,S$2),SUMIF(CLASS!$N459:$S459,S$3,CLASS!$E459:$J459))","v":11927590.352407295},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,T$2),SUMIF(CLASS!$N459:$S459,T$3,CLASS!$E459:$J459))","v":1201123.8735238241},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,U$2),SUMIF(CLASS!$N459:$S459,U$3,CLASS!$E459:$J459))","v":2202576.563204689},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,V$2),SUMIF(CLASS!$N459:$S459,V$3,CLASS!$E459:$J459))","v":52428.946128863921},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,W$2),SUMIF(CLASS!$N459:$S459,W$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,X$2),SUMIF(CLASS!$N459:$S459,X$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,Y$2),SUMIF(CLASS!$N459:$S459,Y$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,Z$2),SUMIF(CLASS!$N459:$S459,Z$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AA$2),SUMIF(CLASS!$N459:$S459,AA$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AB$2),SUMIF(CLASS!$N459:$S459,AB$3,CLASS!$E459:$J459))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AG$2),SUMIF(CLASS!$N459:$S459,AG$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AH$2),SUMIF(CLASS!$N459:$S459,AH$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AI$2),SUMIF(CLASS!$N459:$S459,AI$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AJ$2),SUMIF(CLASS!$N459:$S459,AJ$3,CLASS!$E459:$J459))","v":282906.06719458266},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AK$2),SUMIF(CLASS!$N459:$S459,AK$3,CLASS!$E459:$J459))","v":1024950.9539488897},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AL$2),SUMIF(CLASS!$N459:$S459,AL$3,CLASS!$E459:$J459))","v":1425288.8702917986},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AM$2),SUMIF(CLASS!$N459:$S459,AM$3,CLASS!$E459:$J459))","v":396299.27788093337},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AN$2),SUMIF(CLASS!$N459:$S459,AN$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AO$2),SUMIF(CLASS!$N459:$S459,AO$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AP$2),SUMIF(CLASS!$N459:$S459,AP$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AQ$2),SUMIF(CLASS!$N459:$S459,AQ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AR$2),SUMIF(CLASS!$N459:$S459,AR$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AS$2),SUMIF(CLASS!$N459:$S459,AS$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AT$2),SUMIF(CLASS!$N459:$S459,AT$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AU$2),SUMIF(CLASS!$N459:$S459,AU$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AV$2),SUMIF(CLASS!$N459:$S459,AV$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AW$2),SUMIF(CLASS!$N459:$S459,AW$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AX$2),SUMIF(CLASS!$N459:$S459,AX$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AY$2),SUMIF(CLASS!$N459:$S459,AY$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,AZ$2),SUMIF(CLASS!$N459:$S459,AZ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BA$2),SUMIF(CLASS!$N459:$S459,BA$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BB$2),SUMIF(CLASS!$N459:$S459,BB$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BC$2),SUMIF(CLASS!$N459:$S459,BC$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BD$2),SUMIF(CLASS!$N459:$S459,BD$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BE$2),SUMIF(CLASS!$N459:$S459,BE$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BF$2),SUMIF(CLASS!$N459:$S459,BF$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BG$2),SUMIF(CLASS!$N459:$S459,BG$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BH$2),SUMIF(CLASS!$N459:$S459,BH$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BI$2),SUMIF(CLASS!$N459:$S459,BI$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BJ$2),SUMIF(CLASS!$N459:$S459,BJ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BK$2),SUMIF(CLASS!$N459:$S459,BK$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BL$2),SUMIF(CLASS!$N459:$S459,BL$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BM$2),SUMIF(CLASS!$N459:$S459,BM$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BN$2),SUMIF(CLASS!$N459:$S459,BN$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BO$2),SUMIF(CLASS!$N459:$S459,BO$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BP$2),SUMIF(CLASS!$N459:$S459,BP$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BQ$2),SUMIF(CLASS!$N459:$S459,BQ$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BR$2),SUMIF(CLASS!$N459:$S459,BR$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BS$2),SUMIF(CLASS!$N459:$S459,BS$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BT$2),SUMIF(CLASS!$N459:$S459,BT$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BU$2),SUMIF(CLASS!$N459:$S459,BU$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BV$2),SUMIF(CLASS!$N459:$S459,BV$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BW$2),SUMIF(CLASS!$N459:$S459,BW$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BX$2),SUMIF(CLASS!$N459:$S459,BX$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BY$2),SUMIF(CLASS!$N459:$S459,BY$3,CLASS!$E459:$J459))","v":0},{"$f":"IF(CLASS!$L459<>0,FUNCALLOCD!$C459*INDEX(INDIRECT(ACCOUNTS!$R459),2,BZ$2),SUMIF(CLASS!$N459:$S459,BZ$3,CLASS!$E459:$J459))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E459:$BL459)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CC459:CH459)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E459:$BL459)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CK459:CP459)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E459:$BL459)","v":25163092.277462546},0,3129445.1693162043,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E459:$BA459)","v":0},0,0,{"$f":"SUM(CS459:CX459)","v":28292537.446778752},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DA459:DF459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DI459:DN459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DQ459:DV459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(DY459:ED459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EG459:EL459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EO459:ET459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(EW459:FB459)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E459:$BA459)","v":0},0,0,0,0,0,{"$f":"SUM(FE459:FJ459)","v":0},0]
[{"$f":"ACCOUNTS!A460","v":"~"},{"$f":"ACCOUNTS!B460","v":"~"},{"$f":"ACCOUNTS!C460","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,J$2),SUMIF(CLASS!$N460:$S460,J$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,K$2),SUMIF(CLASS!$N460:$S460,K$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,L$2),SUMIF(CLASS!$N460:$S460,L$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,M$2),SUMIF(CLASS!$N460:$S460,M$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,N$2),SUMIF(CLASS!$N460:$S460,N$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,O$2),SUMIF(CLASS!$N460:$S460,O$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,P$2),SUMIF(CLASS!$N460:$S460,P$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,Q$2),SUMIF(CLASS!$N460:$S460,Q$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,R$2),SUMIF(CLASS!$N460:$S460,R$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,S$2),SUMIF(CLASS!$N460:$S460,S$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,T$2),SUMIF(CLASS!$N460:$S460,T$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,U$2),SUMIF(CLASS!$N460:$S460,U$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,V$2),SUMIF(CLASS!$N460:$S460,V$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,W$2),SUMIF(CLASS!$N460:$S460,W$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,X$2),SUMIF(CLASS!$N460:$S460,X$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,Y$2),SUMIF(CLASS!$N460:$S460,Y$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,Z$2),SUMIF(CLASS!$N460:$S460,Z$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AA$2),SUMIF(CLASS!$N460:$S460,AA$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AB$2),SUMIF(CLASS!$N460:$S460,AB$3,CLASS!$E460:$J460))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AG$2),SUMIF(CLASS!$N460:$S460,AG$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AH$2),SUMIF(CLASS!$N460:$S460,AH$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AI$2),SUMIF(CLASS!$N460:$S460,AI$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AJ$2),SUMIF(CLASS!$N460:$S460,AJ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AK$2),SUMIF(CLASS!$N460:$S460,AK$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AL$2),SUMIF(CLASS!$N460:$S460,AL$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AM$2),SUMIF(CLASS!$N460:$S460,AM$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AN$2),SUMIF(CLASS!$N460:$S460,AN$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AO$2),SUMIF(CLASS!$N460:$S460,AO$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AP$2),SUMIF(CLASS!$N460:$S460,AP$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AQ$2),SUMIF(CLASS!$N460:$S460,AQ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AR$2),SUMIF(CLASS!$N460:$S460,AR$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AS$2),SUMIF(CLASS!$N460:$S460,AS$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AT$2),SUMIF(CLASS!$N460:$S460,AT$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AU$2),SUMIF(CLASS!$N460:$S460,AU$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AV$2),SUMIF(CLASS!$N460:$S460,AV$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AW$2),SUMIF(CLASS!$N460:$S460,AW$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AX$2),SUMIF(CLASS!$N460:$S460,AX$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AY$2),SUMIF(CLASS!$N460:$S460,AY$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,AZ$2),SUMIF(CLASS!$N460:$S460,AZ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BA$2),SUMIF(CLASS!$N460:$S460,BA$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BB$2),SUMIF(CLASS!$N460:$S460,BB$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BC$2),SUMIF(CLASS!$N460:$S460,BC$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BD$2),SUMIF(CLASS!$N460:$S460,BD$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BE$2),SUMIF(CLASS!$N460:$S460,BE$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BF$2),SUMIF(CLASS!$N460:$S460,BF$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BG$2),SUMIF(CLASS!$N460:$S460,BG$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BH$2),SUMIF(CLASS!$N460:$S460,BH$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BI$2),SUMIF(CLASS!$N460:$S460,BI$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BJ$2),SUMIF(CLASS!$N460:$S460,BJ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BK$2),SUMIF(CLASS!$N460:$S460,BK$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BL$2),SUMIF(CLASS!$N460:$S460,BL$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BM$2),SUMIF(CLASS!$N460:$S460,BM$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BN$2),SUMIF(CLASS!$N460:$S460,BN$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BO$2),SUMIF(CLASS!$N460:$S460,BO$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BP$2),SUMIF(CLASS!$N460:$S460,BP$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BQ$2),SUMIF(CLASS!$N460:$S460,BQ$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BR$2),SUMIF(CLASS!$N460:$S460,BR$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BS$2),SUMIF(CLASS!$N460:$S460,BS$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BT$2),SUMIF(CLASS!$N460:$S460,BT$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BU$2),SUMIF(CLASS!$N460:$S460,BU$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BV$2),SUMIF(CLASS!$N460:$S460,BV$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BW$2),SUMIF(CLASS!$N460:$S460,BW$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BX$2),SUMIF(CLASS!$N460:$S460,BX$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$C460*INDEX(INDIRECT(ACCOUNTS!$R460),2,BY$2),SUMIF(CLASS!$N460:$S460,BY$3,CLASS!$E460:$J460))","v":0},{"$f":"IF(CLASS!$L460<>0,FUNCALLOCD!$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!A465","v":"~"},{"$f":"ACCOUNTS!B465","v":"~"},{"$f":"ACCOUNTS!C465","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,J$2),SUMIF(CLASS!$N465:$S465,J$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,K$2),SUMIF(CLASS!$N465:$S465,K$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,L$2),SUMIF(CLASS!$N465:$S465,L$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,M$2),SUMIF(CLASS!$N465:$S465,M$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,N$2),SUMIF(CLASS!$N465:$S465,N$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,O$2),SUMIF(CLASS!$N465:$S465,O$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,P$2),SUMIF(CLASS!$N465:$S465,P$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,Q$2),SUMIF(CLASS!$N465:$S465,Q$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,R$2),SUMIF(CLASS!$N465:$S465,R$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,S$2),SUMIF(CLASS!$N465:$S465,S$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,T$2),SUMIF(CLASS!$N465:$S465,T$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,U$2),SUMIF(CLASS!$N465:$S465,U$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,V$2),SUMIF(CLASS!$N465:$S465,V$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,W$2),SUMIF(CLASS!$N465:$S465,W$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,X$2),SUMIF(CLASS!$N465:$S465,X$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,Y$2),SUMIF(CLASS!$N465:$S465,Y$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,Z$2),SUMIF(CLASS!$N465:$S465,Z$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AA$2),SUMIF(CLASS!$N465:$S465,AA$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AB$2),SUMIF(CLASS!$N465:$S465,AB$3,CLASS!$E465:$J465))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AG$2),SUMIF(CLASS!$N465:$S465,AG$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AH$2),SUMIF(CLASS!$N465:$S465,AH$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AI$2),SUMIF(CLASS!$N465:$S465,AI$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AJ$2),SUMIF(CLASS!$N465:$S465,AJ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AK$2),SUMIF(CLASS!$N465:$S465,AK$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AL$2),SUMIF(CLASS!$N465:$S465,AL$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AM$2),SUMIF(CLASS!$N465:$S465,AM$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AN$2),SUMIF(CLASS!$N465:$S465,AN$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AO$2),SUMIF(CLASS!$N465:$S465,AO$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AP$2),SUMIF(CLASS!$N465:$S465,AP$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AQ$2),SUMIF(CLASS!$N465:$S465,AQ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AR$2),SUMIF(CLASS!$N465:$S465,AR$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AS$2),SUMIF(CLASS!$N465:$S465,AS$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AT$2),SUMIF(CLASS!$N465:$S465,AT$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AU$2),SUMIF(CLASS!$N465:$S465,AU$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AV$2),SUMIF(CLASS!$N465:$S465,AV$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AW$2),SUMIF(CLASS!$N465:$S465,AW$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AX$2),SUMIF(CLASS!$N465:$S465,AX$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AY$2),SUMIF(CLASS!$N465:$S465,AY$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,AZ$2),SUMIF(CLASS!$N465:$S465,AZ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BA$2),SUMIF(CLASS!$N465:$S465,BA$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BB$2),SUMIF(CLASS!$N465:$S465,BB$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BC$2),SUMIF(CLASS!$N465:$S465,BC$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BD$2),SUMIF(CLASS!$N465:$S465,BD$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BE$2),SUMIF(CLASS!$N465:$S465,BE$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BF$2),SUMIF(CLASS!$N465:$S465,BF$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BG$2),SUMIF(CLASS!$N465:$S465,BG$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BH$2),SUMIF(CLASS!$N465:$S465,BH$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BI$2),SUMIF(CLASS!$N465:$S465,BI$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BJ$2),SUMIF(CLASS!$N465:$S465,BJ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BK$2),SUMIF(CLASS!$N465:$S465,BK$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BL$2),SUMIF(CLASS!$N465:$S465,BL$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BM$2),SUMIF(CLASS!$N465:$S465,BM$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BN$2),SUMIF(CLASS!$N465:$S465,BN$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BO$2),SUMIF(CLASS!$N465:$S465,BO$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BP$2),SUMIF(CLASS!$N465:$S465,BP$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BQ$2),SUMIF(CLASS!$N465:$S465,BQ$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BR$2),SUMIF(CLASS!$N465:$S465,BR$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BS$2),SUMIF(CLASS!$N465:$S465,BS$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BT$2),SUMIF(CLASS!$N465:$S465,BT$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BU$2),SUMIF(CLASS!$N465:$S465,BU$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BV$2),SUMIF(CLASS!$N465:$S465,BV$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BW$2),SUMIF(CLASS!$N465:$S465,BW$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BX$2),SUMIF(CLASS!$N465:$S465,BX$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BY$2),SUMIF(CLASS!$N465:$S465,BY$3,CLASS!$E465:$J465))","v":0},{"$f":"IF(CLASS!$L465<>0,FUNCALLOCD!$C465*INDEX(INDIRECT(ACCOUNTS!$R465),2,BZ$2),SUMIF(CLASS!$N465:$S465,BZ$3,CLASS!$E465:$J465))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A475","v":"~"},{"$f":"ACCOUNTS!B475","v":"~"},{"$f":"ACCOUNTS!C475","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,J$2),SUMIF(CLASS!$N475:$S475,J$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,K$2),SUMIF(CLASS!$N475:$S475,K$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,L$2),SUMIF(CLASS!$N475:$S475,L$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,M$2),SUMIF(CLASS!$N475:$S475,M$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,N$2),SUMIF(CLASS!$N475:$S475,N$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,O$2),SUMIF(CLASS!$N475:$S475,O$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,P$2),SUMIF(CLASS!$N475:$S475,P$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,Q$2),SUMIF(CLASS!$N475:$S475,Q$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,R$2),SUMIF(CLASS!$N475:$S475,R$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,S$2),SUMIF(CLASS!$N475:$S475,S$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,T$2),SUMIF(CLASS!$N475:$S475,T$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,U$2),SUMIF(CLASS!$N475:$S475,U$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,V$2),SUMIF(CLASS!$N475:$S475,V$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,W$2),SUMIF(CLASS!$N475:$S475,W$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,X$2),SUMIF(CLASS!$N475:$S475,X$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,Y$2),SUMIF(CLASS!$N475:$S475,Y$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,Z$2),SUMIF(CLASS!$N475:$S475,Z$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AA$2),SUMIF(CLASS!$N475:$S475,AA$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AB$2),SUMIF(CLASS!$N475:$S475,AB$3,CLASS!$E475:$J475))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AG$2),SUMIF(CLASS!$N475:$S475,AG$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AH$2),SUMIF(CLASS!$N475:$S475,AH$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AI$2),SUMIF(CLASS!$N475:$S475,AI$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AJ$2),SUMIF(CLASS!$N475:$S475,AJ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AK$2),SUMIF(CLASS!$N475:$S475,AK$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AL$2),SUMIF(CLASS!$N475:$S475,AL$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AM$2),SUMIF(CLASS!$N475:$S475,AM$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AN$2),SUMIF(CLASS!$N475:$S475,AN$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AO$2),SUMIF(CLASS!$N475:$S475,AO$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AP$2),SUMIF(CLASS!$N475:$S475,AP$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AQ$2),SUMIF(CLASS!$N475:$S475,AQ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AR$2),SUMIF(CLASS!$N475:$S475,AR$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AS$2),SUMIF(CLASS!$N475:$S475,AS$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AT$2),SUMIF(CLASS!$N475:$S475,AT$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AU$2),SUMIF(CLASS!$N475:$S475,AU$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AV$2),SUMIF(CLASS!$N475:$S475,AV$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AW$2),SUMIF(CLASS!$N475:$S475,AW$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AX$2),SUMIF(CLASS!$N475:$S475,AX$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AY$2),SUMIF(CLASS!$N475:$S475,AY$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,AZ$2),SUMIF(CLASS!$N475:$S475,AZ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BA$2),SUMIF(CLASS!$N475:$S475,BA$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BB$2),SUMIF(CLASS!$N475:$S475,BB$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BC$2),SUMIF(CLASS!$N475:$S475,BC$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BD$2),SUMIF(CLASS!$N475:$S475,BD$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BE$2),SUMIF(CLASS!$N475:$S475,BE$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BF$2),SUMIF(CLASS!$N475:$S475,BF$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BG$2),SUMIF(CLASS!$N475:$S475,BG$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BH$2),SUMIF(CLASS!$N475:$S475,BH$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BI$2),SUMIF(CLASS!$N475:$S475,BI$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BJ$2),SUMIF(CLASS!$N475:$S475,BJ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BK$2),SUMIF(CLASS!$N475:$S475,BK$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BL$2),SUMIF(CLASS!$N475:$S475,BL$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BM$2),SUMIF(CLASS!$N475:$S475,BM$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BN$2),SUMIF(CLASS!$N475:$S475,BN$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BO$2),SUMIF(CLASS!$N475:$S475,BO$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BP$2),SUMIF(CLASS!$N475:$S475,BP$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BQ$2),SUMIF(CLASS!$N475:$S475,BQ$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BR$2),SUMIF(CLASS!$N475:$S475,BR$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BS$2),SUMIF(CLASS!$N475:$S475,BS$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BT$2),SUMIF(CLASS!$N475:$S475,BT$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BU$2),SUMIF(CLASS!$N475:$S475,BU$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BV$2),SUMIF(CLASS!$N475:$S475,BV$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BW$2),SUMIF(CLASS!$N475:$S475,BW$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BX$2),SUMIF(CLASS!$N475:$S475,BX$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BY$2),SUMIF(CLASS!$N475:$S475,BY$3,CLASS!$E475:$J475))","v":0},{"$f":"IF(CLASS!$L475<>0,FUNCALLOCD!$C475*INDEX(INDIRECT(ACCOUNTS!$R475),2,BZ$2),SUMIF(CLASS!$N475:$S475,BZ$3,CLASS!$E475:$J475))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A476","v":"~"},{"$f":"ACCOUNTS!B476","v":"~"},{"$f":"ACCOUNTS!C476","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,J$2),SUMIF(CLASS!$N476:$S476,J$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,K$2),SUMIF(CLASS!$N476:$S476,K$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,L$2),SUMIF(CLASS!$N476:$S476,L$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,M$2),SUMIF(CLASS!$N476:$S476,M$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,N$2),SUMIF(CLASS!$N476:$S476,N$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,O$2),SUMIF(CLASS!$N476:$S476,O$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,P$2),SUMIF(CLASS!$N476:$S476,P$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,Q$2),SUMIF(CLASS!$N476:$S476,Q$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,R$2),SUMIF(CLASS!$N476:$S476,R$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,S$2),SUMIF(CLASS!$N476:$S476,S$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,T$2),SUMIF(CLASS!$N476:$S476,T$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,U$2),SUMIF(CLASS!$N476:$S476,U$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,V$2),SUMIF(CLASS!$N476:$S476,V$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,W$2),SUMIF(CLASS!$N476:$S476,W$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,X$2),SUMIF(CLASS!$N476:$S476,X$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,Y$2),SUMIF(CLASS!$N476:$S476,Y$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,Z$2),SUMIF(CLASS!$N476:$S476,Z$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AA$2),SUMIF(CLASS!$N476:$S476,AA$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AB$2),SUMIF(CLASS!$N476:$S476,AB$3,CLASS!$E476:$J476))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AG$2),SUMIF(CLASS!$N476:$S476,AG$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AH$2),SUMIF(CLASS!$N476:$S476,AH$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AI$2),SUMIF(CLASS!$N476:$S476,AI$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AJ$2),SUMIF(CLASS!$N476:$S476,AJ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AK$2),SUMIF(CLASS!$N476:$S476,AK$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AL$2),SUMIF(CLASS!$N476:$S476,AL$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AM$2),SUMIF(CLASS!$N476:$S476,AM$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AN$2),SUMIF(CLASS!$N476:$S476,AN$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AO$2),SUMIF(CLASS!$N476:$S476,AO$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AP$2),SUMIF(CLASS!$N476:$S476,AP$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AQ$2),SUMIF(CLASS!$N476:$S476,AQ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AR$2),SUMIF(CLASS!$N476:$S476,AR$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AS$2),SUMIF(CLASS!$N476:$S476,AS$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AT$2),SUMIF(CLASS!$N476:$S476,AT$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AU$2),SUMIF(CLASS!$N476:$S476,AU$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AV$2),SUMIF(CLASS!$N476:$S476,AV$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AW$2),SUMIF(CLASS!$N476:$S476,AW$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AX$2),SUMIF(CLASS!$N476:$S476,AX$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AY$2),SUMIF(CLASS!$N476:$S476,AY$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,AZ$2),SUMIF(CLASS!$N476:$S476,AZ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BA$2),SUMIF(CLASS!$N476:$S476,BA$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BB$2),SUMIF(CLASS!$N476:$S476,BB$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BC$2),SUMIF(CLASS!$N476:$S476,BC$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BD$2),SUMIF(CLASS!$N476:$S476,BD$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BE$2),SUMIF(CLASS!$N476:$S476,BE$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BF$2),SUMIF(CLASS!$N476:$S476,BF$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BG$2),SUMIF(CLASS!$N476:$S476,BG$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BH$2),SUMIF(CLASS!$N476:$S476,BH$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BI$2),SUMIF(CLASS!$N476:$S476,BI$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BJ$2),SUMIF(CLASS!$N476:$S476,BJ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BK$2),SUMIF(CLASS!$N476:$S476,BK$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BL$2),SUMIF(CLASS!$N476:$S476,BL$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BM$2),SUMIF(CLASS!$N476:$S476,BM$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BN$2),SUMIF(CLASS!$N476:$S476,BN$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BO$2),SUMIF(CLASS!$N476:$S476,BO$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BP$2),SUMIF(CLASS!$N476:$S476,BP$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BQ$2),SUMIF(CLASS!$N476:$S476,BQ$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BR$2),SUMIF(CLASS!$N476:$S476,BR$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BS$2),SUMIF(CLASS!$N476:$S476,BS$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BT$2),SUMIF(CLASS!$N476:$S476,BT$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BU$2),SUMIF(CLASS!$N476:$S476,BU$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BV$2),SUMIF(CLASS!$N476:$S476,BV$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BW$2),SUMIF(CLASS!$N476:$S476,BW$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BX$2),SUMIF(CLASS!$N476:$S476,BX$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BY$2),SUMIF(CLASS!$N476:$S476,BY$3,CLASS!$E476:$J476))","v":0},{"$f":"IF(CLASS!$L476<>0,FUNCALLOCD!$C476*INDEX(INDIRECT(ACCOUNTS!$R476),2,BZ$2),SUMIF(CLASS!$N476:$S476,BZ$3,CLASS!$E476:$J476))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B481","v":"Customer Service & Information Labor Expense"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,J$2),SUMIF(CLASS!$N486:$S486,J$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,K$2),SUMIF(CLASS!$N486:$S486,K$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,L$2),SUMIF(CLASS!$N486:$S486,L$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,M$2),SUMIF(CLASS!$N486:$S486,M$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,N$2),SUMIF(CLASS!$N486:$S486,N$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,O$2),SUMIF(CLASS!$N486:$S486,O$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,P$2),SUMIF(CLASS!$N486:$S486,P$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,Q$2),SUMIF(CLASS!$N486:$S486,Q$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,R$2),SUMIF(CLASS!$N486:$S486,R$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,S$2),SUMIF(CLASS!$N486:$S486,S$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,T$2),SUMIF(CLASS!$N486:$S486,T$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,U$2),SUMIF(CLASS!$N486:$S486,U$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,V$2),SUMIF(CLASS!$N486:$S486,V$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,W$2),SUMIF(CLASS!$N486:$S486,W$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,X$2),SUMIF(CLASS!$N486:$S486,X$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,Y$2),SUMIF(CLASS!$N486:$S486,Y$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,Z$2),SUMIF(CLASS!$N486:$S486,Z$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AA$2),SUMIF(CLASS!$N486:$S486,AA$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AB$2),SUMIF(CLASS!$N486:$S486,AB$3,CLASS!$E486:$J486))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AG$2),SUMIF(CLASS!$N486:$S486,AG$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AH$2),SUMIF(CLASS!$N486:$S486,AH$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AI$2),SUMIF(CLASS!$N486:$S486,AI$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AJ$2),SUMIF(CLASS!$N486:$S486,AJ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AK$2),SUMIF(CLASS!$N486:$S486,AK$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AL$2),SUMIF(CLASS!$N486:$S486,AL$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AM$2),SUMIF(CLASS!$N486:$S486,AM$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AN$2),SUMIF(CLASS!$N486:$S486,AN$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AO$2),SUMIF(CLASS!$N486:$S486,AO$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AP$2),SUMIF(CLASS!$N486:$S486,AP$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AQ$2),SUMIF(CLASS!$N486:$S486,AQ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AR$2),SUMIF(CLASS!$N486:$S486,AR$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AS$2),SUMIF(CLASS!$N486:$S486,AS$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AT$2),SUMIF(CLASS!$N486:$S486,AT$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AU$2),SUMIF(CLASS!$N486:$S486,AU$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AV$2),SUMIF(CLASS!$N486:$S486,AV$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AW$2),SUMIF(CLASS!$N486:$S486,AW$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AX$2),SUMIF(CLASS!$N486:$S486,AX$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AY$2),SUMIF(CLASS!$N486:$S486,AY$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,AZ$2),SUMIF(CLASS!$N486:$S486,AZ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BA$2),SUMIF(CLASS!$N486:$S486,BA$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BB$2),SUMIF(CLASS!$N486:$S486,BB$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BC$2),SUMIF(CLASS!$N486:$S486,BC$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BD$2),SUMIF(CLASS!$N486:$S486,BD$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BE$2),SUMIF(CLASS!$N486:$S486,BE$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BF$2),SUMIF(CLASS!$N486:$S486,BF$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BG$2),SUMIF(CLASS!$N486:$S486,BG$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BH$2),SUMIF(CLASS!$N486:$S486,BH$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BI$2),SUMIF(CLASS!$N486:$S486,BI$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BJ$2),SUMIF(CLASS!$N486:$S486,BJ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BK$2),SUMIF(CLASS!$N486:$S486,BK$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BL$2),SUMIF(CLASS!$N486:$S486,BL$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BM$2),SUMIF(CLASS!$N486:$S486,BM$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BN$2),SUMIF(CLASS!$N486:$S486,BN$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BO$2),SUMIF(CLASS!$N486:$S486,BO$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BP$2),SUMIF(CLASS!$N486:$S486,BP$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BQ$2),SUMIF(CLASS!$N486:$S486,BQ$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BR$2),SUMIF(CLASS!$N486:$S486,BR$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BS$2),SUMIF(CLASS!$N486:$S486,BS$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BT$2),SUMIF(CLASS!$N486:$S486,BT$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BU$2),SUMIF(CLASS!$N486:$S486,BU$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BV$2),SUMIF(CLASS!$N486:$S486,BV$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BW$2),SUMIF(CLASS!$N486:$S486,BW$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BX$2),SUMIF(CLASS!$N486:$S486,BX$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BY$2),SUMIF(CLASS!$N486:$S486,BY$3,CLASS!$E486:$J486))","v":0},{"$f":"IF(CLASS!$L486<>0,FUNCALLOCD!$C486*INDEX(INDIRECT(ACCOUNTS!$R486),2,BZ$2),SUMIF(CLASS!$N486:$S486,BZ$3,CLASS!$E486:$J486))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC486:CH486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK486:CP486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS486:CX486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA486:DF486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI486:DN486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ486:DV486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY486:ED486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG486:EL486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO486:ET486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW486:FB486)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE486:FJ486)","v":0},0]
[null,{"$f":"ACCOUNTS!B491","v":"76 Gathering Labor Expense - Maintenance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A492","v":"~"},{"$f":"ACCOUNTS!B492","v":"~"},{"$f":"ACCOUNTS!C492","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,J$2),SUMIF(CLASS!$N492:$S492,J$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,K$2),SUMIF(CLASS!$N492:$S492,K$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,L$2),SUMIF(CLASS!$N492:$S492,L$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,M$2),SUMIF(CLASS!$N492:$S492,M$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,N$2),SUMIF(CLASS!$N492:$S492,N$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,O$2),SUMIF(CLASS!$N492:$S492,O$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,P$2),SUMIF(CLASS!$N492:$S492,P$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,Q$2),SUMIF(CLASS!$N492:$S492,Q$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,R$2),SUMIF(CLASS!$N492:$S492,R$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,S$2),SUMIF(CLASS!$N492:$S492,S$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,T$2),SUMIF(CLASS!$N492:$S492,T$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,U$2),SUMIF(CLASS!$N492:$S492,U$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,V$2),SUMIF(CLASS!$N492:$S492,V$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,W$2),SUMIF(CLASS!$N492:$S492,W$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,X$2),SUMIF(CLASS!$N492:$S492,X$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,Y$2),SUMIF(CLASS!$N492:$S492,Y$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,Z$2),SUMIF(CLASS!$N492:$S492,Z$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AA$2),SUMIF(CLASS!$N492:$S492,AA$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AB$2),SUMIF(CLASS!$N492:$S492,AB$3,CLASS!$E492:$J492))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AG$2),SUMIF(CLASS!$N492:$S492,AG$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AH$2),SUMIF(CLASS!$N492:$S492,AH$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AI$2),SUMIF(CLASS!$N492:$S492,AI$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AJ$2),SUMIF(CLASS!$N492:$S492,AJ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AK$2),SUMIF(CLASS!$N492:$S492,AK$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AL$2),SUMIF(CLASS!$N492:$S492,AL$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AM$2),SUMIF(CLASS!$N492:$S492,AM$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AN$2),SUMIF(CLASS!$N492:$S492,AN$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AO$2),SUMIF(CLASS!$N492:$S492,AO$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AP$2),SUMIF(CLASS!$N492:$S492,AP$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AQ$2),SUMIF(CLASS!$N492:$S492,AQ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AR$2),SUMIF(CLASS!$N492:$S492,AR$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AS$2),SUMIF(CLASS!$N492:$S492,AS$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AT$2),SUMIF(CLASS!$N492:$S492,AT$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AU$2),SUMIF(CLASS!$N492:$S492,AU$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AV$2),SUMIF(CLASS!$N492:$S492,AV$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AW$2),SUMIF(CLASS!$N492:$S492,AW$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AX$2),SUMIF(CLASS!$N492:$S492,AX$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AY$2),SUMIF(CLASS!$N492:$S492,AY$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,AZ$2),SUMIF(CLASS!$N492:$S492,AZ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BA$2),SUMIF(CLASS!$N492:$S492,BA$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BB$2),SUMIF(CLASS!$N492:$S492,BB$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BC$2),SUMIF(CLASS!$N492:$S492,BC$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BD$2),SUMIF(CLASS!$N492:$S492,BD$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BE$2),SUMIF(CLASS!$N492:$S492,BE$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BF$2),SUMIF(CLASS!$N492:$S492,BF$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BG$2),SUMIF(CLASS!$N492:$S492,BG$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BH$2),SUMIF(CLASS!$N492:$S492,BH$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BI$2),SUMIF(CLASS!$N492:$S492,BI$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BJ$2),SUMIF(CLASS!$N492:$S492,BJ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BK$2),SUMIF(CLASS!$N492:$S492,BK$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BL$2),SUMIF(CLASS!$N492:$S492,BL$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BM$2),SUMIF(CLASS!$N492:$S492,BM$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BN$2),SUMIF(CLASS!$N492:$S492,BN$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BO$2),SUMIF(CLASS!$N492:$S492,BO$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BP$2),SUMIF(CLASS!$N492:$S492,BP$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BQ$2),SUMIF(CLASS!$N492:$S492,BQ$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BR$2),SUMIF(CLASS!$N492:$S492,BR$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BS$2),SUMIF(CLASS!$N492:$S492,BS$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BT$2),SUMIF(CLASS!$N492:$S492,BT$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BU$2),SUMIF(CLASS!$N492:$S492,BU$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BV$2),SUMIF(CLASS!$N492:$S492,BV$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BW$2),SUMIF(CLASS!$N492:$S492,BW$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BX$2),SUMIF(CLASS!$N492:$S492,BX$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BY$2),SUMIF(CLASS!$N492:$S492,BY$3,CLASS!$E492:$J492))","v":0},{"$f":"IF(CLASS!$L492<>0,FUNCALLOCD!$C492*INDEX(INDIRECT(ACCOUNTS!$R492),2,BZ$2),SUMIF(CLASS!$N492:$S492,BZ$3,CLASS!$E492:$J492))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CC492:CH492)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CK492:CP492)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E492:$BL492)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E492:$BA492)","v":0},0,0,{"$f":"SUM(CS492:CX492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DA492:DF492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DI492:DN492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DQ492:DV492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(DY492:ED492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EG492:EL492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EO492:ET492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(EW492:FB492)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E492:$BA492)","v":0},0,0,0,0,0,{"$f":"SUM(FE492:FJ492)","v":0},0]
[null,{"$f":"ACCOUNTS!B497","v":"Sub-total"},{"$f":"SUM(C492:C496)","v":0},null,null,null,null,null,null,{"$f":"SUM(J492:J496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG492:AG496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ492:BQ496)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC492:CC496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK492:CK496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS492:CS496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DA492:DA496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI492:DI496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ492:DQ496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY492:DY496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG492:EG496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO492:EO496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW492:EW496)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE492:FE496)","v":0},0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$f":"ACCOUNTS!C501","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,J$2),SUMIF(CLASS!$N501:$S501,J$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,K$2),SUMIF(CLASS!$N501:$S501,K$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,L$2),SUMIF(CLASS!$N501:$S501,L$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,M$2),SUMIF(CLASS!$N501:$S501,M$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,N$2),SUMIF(CLASS!$N501:$S501,N$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,O$2),SUMIF(CLASS!$N501:$S501,O$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,P$2),SUMIF(CLASS!$N501:$S501,P$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,Q$2),SUMIF(CLASS!$N501:$S501,Q$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,R$2),SUMIF(CLASS!$N501:$S501,R$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,S$2),SUMIF(CLASS!$N501:$S501,S$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,T$2),SUMIF(CLASS!$N501:$S501,T$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,U$2),SUMIF(CLASS!$N501:$S501,U$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,V$2),SUMIF(CLASS!$N501:$S501,V$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,W$2),SUMIF(CLASS!$N501:$S501,W$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,X$2),SUMIF(CLASS!$N501:$S501,X$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,Y$2),SUMIF(CLASS!$N501:$S501,Y$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,Z$2),SUMIF(CLASS!$N501:$S501,Z$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AA$2),SUMIF(CLASS!$N501:$S501,AA$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AB$2),SUMIF(CLASS!$N501:$S501,AB$3,CLASS!$E501:$J501))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AG$2),SUMIF(CLASS!$N501:$S501,AG$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AH$2),SUMIF(CLASS!$N501:$S501,AH$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AI$2),SUMIF(CLASS!$N501:$S501,AI$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AJ$2),SUMIF(CLASS!$N501:$S501,AJ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AK$2),SUMIF(CLASS!$N501:$S501,AK$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AL$2),SUMIF(CLASS!$N501:$S501,AL$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AM$2),SUMIF(CLASS!$N501:$S501,AM$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AN$2),SUMIF(CLASS!$N501:$S501,AN$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AO$2),SUMIF(CLASS!$N501:$S501,AO$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AP$2),SUMIF(CLASS!$N501:$S501,AP$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AQ$2),SUMIF(CLASS!$N501:$S501,AQ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AR$2),SUMIF(CLASS!$N501:$S501,AR$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AS$2),SUMIF(CLASS!$N501:$S501,AS$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AT$2),SUMIF(CLASS!$N501:$S501,AT$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AU$2),SUMIF(CLASS!$N501:$S501,AU$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AV$2),SUMIF(CLASS!$N501:$S501,AV$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AW$2),SUMIF(CLASS!$N501:$S501,AW$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AX$2),SUMIF(CLASS!$N501:$S501,AX$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AY$2),SUMIF(CLASS!$N501:$S501,AY$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,AZ$2),SUMIF(CLASS!$N501:$S501,AZ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BA$2),SUMIF(CLASS!$N501:$S501,BA$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BB$2),SUMIF(CLASS!$N501:$S501,BB$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BC$2),SUMIF(CLASS!$N501:$S501,BC$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BD$2),SUMIF(CLASS!$N501:$S501,BD$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BE$2),SUMIF(CLASS!$N501:$S501,BE$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BF$2),SUMIF(CLASS!$N501:$S501,BF$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BG$2),SUMIF(CLASS!$N501:$S501,BG$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BH$2),SUMIF(CLASS!$N501:$S501,BH$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BI$2),SUMIF(CLASS!$N501:$S501,BI$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BJ$2),SUMIF(CLASS!$N501:$S501,BJ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BK$2),SUMIF(CLASS!$N501:$S501,BK$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BL$2),SUMIF(CLASS!$N501:$S501,BL$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BM$2),SUMIF(CLASS!$N501:$S501,BM$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BN$2),SUMIF(CLASS!$N501:$S501,BN$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BO$2),SUMIF(CLASS!$N501:$S501,BO$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BP$2),SUMIF(CLASS!$N501:$S501,BP$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BQ$2),SUMIF(CLASS!$N501:$S501,BQ$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BR$2),SUMIF(CLASS!$N501:$S501,BR$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BS$2),SUMIF(CLASS!$N501:$S501,BS$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BT$2),SUMIF(CLASS!$N501:$S501,BT$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BU$2),SUMIF(CLASS!$N501:$S501,BU$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BV$2),SUMIF(CLASS!$N501:$S501,BV$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BW$2),SUMIF(CLASS!$N501:$S501,BW$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BX$2),SUMIF(CLASS!$N501:$S501,BX$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BY$2),SUMIF(CLASS!$N501:$S501,BY$3,CLASS!$E501:$J501))","v":0},{"$f":"IF(CLASS!$L501<>0,FUNCALLOCD!$C501*INDEX(INDIRECT(ACCOUNTS!$R501),2,BZ$2),SUMIF(CLASS!$N501:$S501,BZ$3,CLASS!$E501:$J501))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC501:CH501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK501:CP501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS501:CX501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA501:DF501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI501:DN501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ501:DV501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY501:ED501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG501:EL501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO501:ET501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW501:FB501)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE501:FJ501)","v":0},0]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,J$2),SUMIF(CLASS!$N508:$S508,J$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,K$2),SUMIF(CLASS!$N508:$S508,K$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,L$2),SUMIF(CLASS!$N508:$S508,L$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,M$2),SUMIF(CLASS!$N508:$S508,M$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,N$2),SUMIF(CLASS!$N508:$S508,N$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,O$2),SUMIF(CLASS!$N508:$S508,O$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,P$2),SUMIF(CLASS!$N508:$S508,P$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,Q$2),SUMIF(CLASS!$N508:$S508,Q$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,R$2),SUMIF(CLASS!$N508:$S508,R$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,S$2),SUMIF(CLASS!$N508:$S508,S$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,T$2),SUMIF(CLASS!$N508:$S508,T$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,U$2),SUMIF(CLASS!$N508:$S508,U$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,V$2),SUMIF(CLASS!$N508:$S508,V$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,W$2),SUMIF(CLASS!$N508:$S508,W$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,X$2),SUMIF(CLASS!$N508:$S508,X$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,Y$2),SUMIF(CLASS!$N508:$S508,Y$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,Z$2),SUMIF(CLASS!$N508:$S508,Z$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AA$2),SUMIF(CLASS!$N508:$S508,AA$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AB$2),SUMIF(CLASS!$N508:$S508,AB$3,CLASS!$E508:$J508))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AG$2),SUMIF(CLASS!$N508:$S508,AG$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AH$2),SUMIF(CLASS!$N508:$S508,AH$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AI$2),SUMIF(CLASS!$N508:$S508,AI$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AJ$2),SUMIF(CLASS!$N508:$S508,AJ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AK$2),SUMIF(CLASS!$N508:$S508,AK$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AL$2),SUMIF(CLASS!$N508:$S508,AL$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AM$2),SUMIF(CLASS!$N508:$S508,AM$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AN$2),SUMIF(CLASS!$N508:$S508,AN$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AO$2),SUMIF(CLASS!$N508:$S508,AO$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AP$2),SUMIF(CLASS!$N508:$S508,AP$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AQ$2),SUMIF(CLASS!$N508:$S508,AQ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AR$2),SUMIF(CLASS!$N508:$S508,AR$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AS$2),SUMIF(CLASS!$N508:$S508,AS$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AT$2),SUMIF(CLASS!$N508:$S508,AT$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AU$2),SUMIF(CLASS!$N508:$S508,AU$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AV$2),SUMIF(CLASS!$N508:$S508,AV$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AW$2),SUMIF(CLASS!$N508:$S508,AW$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AX$2),SUMIF(CLASS!$N508:$S508,AX$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AY$2),SUMIF(CLASS!$N508:$S508,AY$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,AZ$2),SUMIF(CLASS!$N508:$S508,AZ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BA$2),SUMIF(CLASS!$N508:$S508,BA$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BB$2),SUMIF(CLASS!$N508:$S508,BB$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BC$2),SUMIF(CLASS!$N508:$S508,BC$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BD$2),SUMIF(CLASS!$N508:$S508,BD$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BE$2),SUMIF(CLASS!$N508:$S508,BE$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BF$2),SUMIF(CLASS!$N508:$S508,BF$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BG$2),SUMIF(CLASS!$N508:$S508,BG$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BH$2),SUMIF(CLASS!$N508:$S508,BH$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BI$2),SUMIF(CLASS!$N508:$S508,BI$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BJ$2),SUMIF(CLASS!$N508:$S508,BJ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BK$2),SUMIF(CLASS!$N508:$S508,BK$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BL$2),SUMIF(CLASS!$N508:$S508,BL$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BM$2),SUMIF(CLASS!$N508:$S508,BM$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BN$2),SUMIF(CLASS!$N508:$S508,BN$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BO$2),SUMIF(CLASS!$N508:$S508,BO$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BP$2),SUMIF(CLASS!$N508:$S508,BP$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BQ$2),SUMIF(CLASS!$N508:$S508,BQ$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BR$2),SUMIF(CLASS!$N508:$S508,BR$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BS$2),SUMIF(CLASS!$N508:$S508,BS$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BT$2),SUMIF(CLASS!$N508:$S508,BT$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BU$2),SUMIF(CLASS!$N508:$S508,BU$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BV$2),SUMIF(CLASS!$N508:$S508,BV$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BW$2),SUMIF(CLASS!$N508:$S508,BW$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BX$2),SUMIF(CLASS!$N508:$S508,BX$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$C508*INDEX(INDIRECT(ACCOUNTS!$R508),2,BY$2),SUMIF(CLASS!$N508:$S508,BY$3,CLASS!$E508:$J508))","v":0},{"$f":"IF(CLASS!$L508<>0,FUNCALLOCD!$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]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"ACCOUNTS!C509","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,J$2),SUMIF(CLASS!$N509:$S509,J$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,K$2),SUMIF(CLASS!$N509:$S509,K$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,L$2),SUMIF(CLASS!$N509:$S509,L$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,M$2),SUMIF(CLASS!$N509:$S509,M$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,N$2),SUMIF(CLASS!$N509:$S509,N$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,O$2),SUMIF(CLASS!$N509:$S509,O$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,P$2),SUMIF(CLASS!$N509:$S509,P$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,Q$2),SUMIF(CLASS!$N509:$S509,Q$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,R$2),SUMIF(CLASS!$N509:$S509,R$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,S$2),SUMIF(CLASS!$N509:$S509,S$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,T$2),SUMIF(CLASS!$N509:$S509,T$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,U$2),SUMIF(CLASS!$N509:$S509,U$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,V$2),SUMIF(CLASS!$N509:$S509,V$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,W$2),SUMIF(CLASS!$N509:$S509,W$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,X$2),SUMIF(CLASS!$N509:$S509,X$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,Y$2),SUMIF(CLASS!$N509:$S509,Y$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,Z$2),SUMIF(CLASS!$N509:$S509,Z$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AA$2),SUMIF(CLASS!$N509:$S509,AA$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AB$2),SUMIF(CLASS!$N509:$S509,AB$3,CLASS!$E509:$J509))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AG$2),SUMIF(CLASS!$N509:$S509,AG$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AH$2),SUMIF(CLASS!$N509:$S509,AH$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AI$2),SUMIF(CLASS!$N509:$S509,AI$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AJ$2),SUMIF(CLASS!$N509:$S509,AJ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AK$2),SUMIF(CLASS!$N509:$S509,AK$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AL$2),SUMIF(CLASS!$N509:$S509,AL$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AM$2),SUMIF(CLASS!$N509:$S509,AM$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AN$2),SUMIF(CLASS!$N509:$S509,AN$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AO$2),SUMIF(CLASS!$N509:$S509,AO$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AP$2),SUMIF(CLASS!$N509:$S509,AP$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AQ$2),SUMIF(CLASS!$N509:$S509,AQ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AR$2),SUMIF(CLASS!$N509:$S509,AR$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AS$2),SUMIF(CLASS!$N509:$S509,AS$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AT$2),SUMIF(CLASS!$N509:$S509,AT$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AU$2),SUMIF(CLASS!$N509:$S509,AU$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AV$2),SUMIF(CLASS!$N509:$S509,AV$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AW$2),SUMIF(CLASS!$N509:$S509,AW$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AX$2),SUMIF(CLASS!$N509:$S509,AX$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AY$2),SUMIF(CLASS!$N509:$S509,AY$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,AZ$2),SUMIF(CLASS!$N509:$S509,AZ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BA$2),SUMIF(CLASS!$N509:$S509,BA$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BB$2),SUMIF(CLASS!$N509:$S509,BB$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BC$2),SUMIF(CLASS!$N509:$S509,BC$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BD$2),SUMIF(CLASS!$N509:$S509,BD$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BE$2),SUMIF(CLASS!$N509:$S509,BE$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BF$2),SUMIF(CLASS!$N509:$S509,BF$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BG$2),SUMIF(CLASS!$N509:$S509,BG$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BH$2),SUMIF(CLASS!$N509:$S509,BH$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BI$2),SUMIF(CLASS!$N509:$S509,BI$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BJ$2),SUMIF(CLASS!$N509:$S509,BJ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BK$2),SUMIF(CLASS!$N509:$S509,BK$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BL$2),SUMIF(CLASS!$N509:$S509,BL$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BM$2),SUMIF(CLASS!$N509:$S509,BM$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BN$2),SUMIF(CLASS!$N509:$S509,BN$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BO$2),SUMIF(CLASS!$N509:$S509,BO$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BP$2),SUMIF(CLASS!$N509:$S509,BP$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BQ$2),SUMIF(CLASS!$N509:$S509,BQ$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BR$2),SUMIF(CLASS!$N509:$S509,BR$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BS$2),SUMIF(CLASS!$N509:$S509,BS$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BT$2),SUMIF(CLASS!$N509:$S509,BT$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BU$2),SUMIF(CLASS!$N509:$S509,BU$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BV$2),SUMIF(CLASS!$N509:$S509,BV$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BW$2),SUMIF(CLASS!$N509:$S509,BW$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BX$2),SUMIF(CLASS!$N509:$S509,BX$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BY$2),SUMIF(CLASS!$N509:$S509,BY$3,CLASS!$E509:$J509))","v":0},{"$f":"IF(CLASS!$L509<>0,FUNCALLOCD!$C509*INDEX(INDIRECT(ACCOUNTS!$R509),2,BZ$2),SUMIF(CLASS!$N509:$S509,BZ$3,CLASS!$E509:$J509))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC509:CH509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK509:CP509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS509:CX509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA509:DF509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI509:DN509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ509:DV509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY509:ED509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG509:EL509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO509:ET509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW509:FB509)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE509:FJ509)","v":0},0]
[{"$f":"ACCOUNTS!A514","v":"~"},{"$f":"ACCOUNTS!B514","v":"~"},{"$f":"ACCOUNTS!C514","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,J$2),SUMIF(CLASS!$N514:$S514,J$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,K$2),SUMIF(CLASS!$N514:$S514,K$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,L$2),SUMIF(CLASS!$N514:$S514,L$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,M$2),SUMIF(CLASS!$N514:$S514,M$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,N$2),SUMIF(CLASS!$N514:$S514,N$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,O$2),SUMIF(CLASS!$N514:$S514,O$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,P$2),SUMIF(CLASS!$N514:$S514,P$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,Q$2),SUMIF(CLASS!$N514:$S514,Q$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,R$2),SUMIF(CLASS!$N514:$S514,R$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,S$2),SUMIF(CLASS!$N514:$S514,S$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,T$2),SUMIF(CLASS!$N514:$S514,T$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,U$2),SUMIF(CLASS!$N514:$S514,U$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,V$2),SUMIF(CLASS!$N514:$S514,V$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,W$2),SUMIF(CLASS!$N514:$S514,W$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,X$2),SUMIF(CLASS!$N514:$S514,X$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,Y$2),SUMIF(CLASS!$N514:$S514,Y$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,Z$2),SUMIF(CLASS!$N514:$S514,Z$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AA$2),SUMIF(CLASS!$N514:$S514,AA$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AB$2),SUMIF(CLASS!$N514:$S514,AB$3,CLASS!$E514:$J514))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AG$2),SUMIF(CLASS!$N514:$S514,AG$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AH$2),SUMIF(CLASS!$N514:$S514,AH$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AI$2),SUMIF(CLASS!$N514:$S514,AI$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AJ$2),SUMIF(CLASS!$N514:$S514,AJ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AK$2),SUMIF(CLASS!$N514:$S514,AK$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AL$2),SUMIF(CLASS!$N514:$S514,AL$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AM$2),SUMIF(CLASS!$N514:$S514,AM$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AN$2),SUMIF(CLASS!$N514:$S514,AN$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AO$2),SUMIF(CLASS!$N514:$S514,AO$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AP$2),SUMIF(CLASS!$N514:$S514,AP$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AQ$2),SUMIF(CLASS!$N514:$S514,AQ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AR$2),SUMIF(CLASS!$N514:$S514,AR$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AS$2),SUMIF(CLASS!$N514:$S514,AS$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AT$2),SUMIF(CLASS!$N514:$S514,AT$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AU$2),SUMIF(CLASS!$N514:$S514,AU$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AV$2),SUMIF(CLASS!$N514:$S514,AV$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AW$2),SUMIF(CLASS!$N514:$S514,AW$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AX$2),SUMIF(CLASS!$N514:$S514,AX$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AY$2),SUMIF(CLASS!$N514:$S514,AY$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,AZ$2),SUMIF(CLASS!$N514:$S514,AZ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BA$2),SUMIF(CLASS!$N514:$S514,BA$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BB$2),SUMIF(CLASS!$N514:$S514,BB$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BC$2),SUMIF(CLASS!$N514:$S514,BC$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BD$2),SUMIF(CLASS!$N514:$S514,BD$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BE$2),SUMIF(CLASS!$N514:$S514,BE$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BF$2),SUMIF(CLASS!$N514:$S514,BF$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BG$2),SUMIF(CLASS!$N514:$S514,BG$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BH$2),SUMIF(CLASS!$N514:$S514,BH$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BI$2),SUMIF(CLASS!$N514:$S514,BI$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BJ$2),SUMIF(CLASS!$N514:$S514,BJ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BK$2),SUMIF(CLASS!$N514:$S514,BK$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BL$2),SUMIF(CLASS!$N514:$S514,BL$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BM$2),SUMIF(CLASS!$N514:$S514,BM$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BN$2),SUMIF(CLASS!$N514:$S514,BN$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BO$2),SUMIF(CLASS!$N514:$S514,BO$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BP$2),SUMIF(CLASS!$N514:$S514,BP$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BQ$2),SUMIF(CLASS!$N514:$S514,BQ$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BR$2),SUMIF(CLASS!$N514:$S514,BR$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BS$2),SUMIF(CLASS!$N514:$S514,BS$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BT$2),SUMIF(CLASS!$N514:$S514,BT$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BU$2),SUMIF(CLASS!$N514:$S514,BU$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BV$2),SUMIF(CLASS!$N514:$S514,BV$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BW$2),SUMIF(CLASS!$N514:$S514,BW$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BX$2),SUMIF(CLASS!$N514:$S514,BX$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BY$2),SUMIF(CLASS!$N514:$S514,BY$3,CLASS!$E514:$J514))","v":0},{"$f":"IF(CLASS!$L514<>0,FUNCALLOCD!$C514*INDEX(INDIRECT(ACCOUNTS!$R514),2,BZ$2),SUMIF(CLASS!$N514:$S514,BZ$3,CLASS!$E514:$J514))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC514:CH514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK514:CP514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS514:CX514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA514:DF514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI514:DN514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ514:DV514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY514:ED514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG514:EL514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO514:ET514)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW514:FB514)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A519","v":"~"},{"$f":"ACCOUNTS!B519","v":"~"},{"$f":"ACCOUNTS!C519","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,J$2),SUMIF(CLASS!$N519:$S519,J$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,K$2),SUMIF(CLASS!$N519:$S519,K$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,L$2),SUMIF(CLASS!$N519:$S519,L$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,M$2),SUMIF(CLASS!$N519:$S519,M$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,N$2),SUMIF(CLASS!$N519:$S519,N$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,O$2),SUMIF(CLASS!$N519:$S519,O$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,P$2),SUMIF(CLASS!$N519:$S519,P$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,Q$2),SUMIF(CLASS!$N519:$S519,Q$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,R$2),SUMIF(CLASS!$N519:$S519,R$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,S$2),SUMIF(CLASS!$N519:$S519,S$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,T$2),SUMIF(CLASS!$N519:$S519,T$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,U$2),SUMIF(CLASS!$N519:$S519,U$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,V$2),SUMIF(CLASS!$N519:$S519,V$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,W$2),SUMIF(CLASS!$N519:$S519,W$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,X$2),SUMIF(CLASS!$N519:$S519,X$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,Y$2),SUMIF(CLASS!$N519:$S519,Y$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,Z$2),SUMIF(CLASS!$N519:$S519,Z$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AA$2),SUMIF(CLASS!$N519:$S519,AA$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AB$2),SUMIF(CLASS!$N519:$S519,AB$3,CLASS!$E519:$J519))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AG$2),SUMIF(CLASS!$N519:$S519,AG$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AH$2),SUMIF(CLASS!$N519:$S519,AH$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AI$2),SUMIF(CLASS!$N519:$S519,AI$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AJ$2),SUMIF(CLASS!$N519:$S519,AJ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AK$2),SUMIF(CLASS!$N519:$S519,AK$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AL$2),SUMIF(CLASS!$N519:$S519,AL$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AM$2),SUMIF(CLASS!$N519:$S519,AM$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AN$2),SUMIF(CLASS!$N519:$S519,AN$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AO$2),SUMIF(CLASS!$N519:$S519,AO$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AP$2),SUMIF(CLASS!$N519:$S519,AP$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AQ$2),SUMIF(CLASS!$N519:$S519,AQ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AR$2),SUMIF(CLASS!$N519:$S519,AR$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AS$2),SUMIF(CLASS!$N519:$S519,AS$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AT$2),SUMIF(CLASS!$N519:$S519,AT$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AU$2),SUMIF(CLASS!$N519:$S519,AU$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AV$2),SUMIF(CLASS!$N519:$S519,AV$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AW$2),SUMIF(CLASS!$N519:$S519,AW$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AX$2),SUMIF(CLASS!$N519:$S519,AX$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AY$2),SUMIF(CLASS!$N519:$S519,AY$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,AZ$2),SUMIF(CLASS!$N519:$S519,AZ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BA$2),SUMIF(CLASS!$N519:$S519,BA$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BB$2),SUMIF(CLASS!$N519:$S519,BB$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BC$2),SUMIF(CLASS!$N519:$S519,BC$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BD$2),SUMIF(CLASS!$N519:$S519,BD$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BE$2),SUMIF(CLASS!$N519:$S519,BE$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BF$2),SUMIF(CLASS!$N519:$S519,BF$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BG$2),SUMIF(CLASS!$N519:$S519,BG$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BH$2),SUMIF(CLASS!$N519:$S519,BH$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BI$2),SUMIF(CLASS!$N519:$S519,BI$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BJ$2),SUMIF(CLASS!$N519:$S519,BJ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BK$2),SUMIF(CLASS!$N519:$S519,BK$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BL$2),SUMIF(CLASS!$N519:$S519,BL$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BM$2),SUMIF(CLASS!$N519:$S519,BM$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BN$2),SUMIF(CLASS!$N519:$S519,BN$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BO$2),SUMIF(CLASS!$N519:$S519,BO$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BP$2),SUMIF(CLASS!$N519:$S519,BP$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BQ$2),SUMIF(CLASS!$N519:$S519,BQ$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BR$2),SUMIF(CLASS!$N519:$S519,BR$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BS$2),SUMIF(CLASS!$N519:$S519,BS$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BT$2),SUMIF(CLASS!$N519:$S519,BT$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BU$2),SUMIF(CLASS!$N519:$S519,BU$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BV$2),SUMIF(CLASS!$N519:$S519,BV$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BW$2),SUMIF(CLASS!$N519:$S519,BW$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BX$2),SUMIF(CLASS!$N519:$S519,BX$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BY$2),SUMIF(CLASS!$N519:$S519,BY$3,CLASS!$E519:$J519))","v":0},{"$f":"IF(CLASS!$L519<>0,FUNCALLOCD!$C519*INDEX(INDIRECT(ACCOUNTS!$R519),2,BZ$2),SUMIF(CLASS!$N519:$S519,BZ$3,CLASS!$E519:$J519))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A524","v":"S105"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C524","v":29215057.33172036},null,null,null,null,null,null,{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,J$2),SUMIF(CLASS!$N524:$S524,J$3,CLASS!$E524:$J524))","v":10705.069408578014},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,K$2),SUMIF(CLASS!$N524:$S524,K$3,CLASS!$E524:$J524))","v":143072.08594842927},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,L$2),SUMIF(CLASS!$N524:$S524,L$3,CLASS!$E524:$J524))","v":1786.9181255355095},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,M$2),SUMIF(CLASS!$N524:$S524,M$3,CLASS!$E524:$J524))","v":22413.988684941301},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,N$2),SUMIF(CLASS!$N524:$S524,N$3,CLASS!$E524:$J524))","v":95464.756861334696},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,O$2),SUMIF(CLASS!$N524:$S524,O$3,CLASS!$E524:$J524))","v":1315095.9829633797},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,P$2),SUMIF(CLASS!$N524:$S524,P$3,CLASS!$E524:$J524))","v":2548980.3567873603},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,Q$2),SUMIF(CLASS!$N524:$S524,Q$3,CLASS!$E524:$J524))","v":202.29094282510513},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,R$2),SUMIF(CLASS!$N524:$S524,R$3,CLASS!$E524:$J524))","v":83823.128047050632},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,S$2),SUMIF(CLASS!$N524:$S524,S$3,CLASS!$E524:$J524))","v":5148883.9555695504},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,T$2),SUMIF(CLASS!$N524:$S524,T$3,CLASS!$E524:$J524))","v":518499.31614981953},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,U$2),SUMIF(CLASS!$N524:$S524,U$3,CLASS!$E524:$J524))","v":950804.88113085448},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,V$2),SUMIF(CLASS!$N524:$S524,V$3,CLASS!$E524:$J524))","v":22632.447255018677},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,W$2),SUMIF(CLASS!$N524:$S524,W$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,X$2),SUMIF(CLASS!$N524:$S524,X$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,Y$2),SUMIF(CLASS!$N524:$S524,Y$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,Z$2),SUMIF(CLASS!$N524:$S524,Z$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AA$2),SUMIF(CLASS!$N524:$S524,AA$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AB$2),SUMIF(CLASS!$N524:$S524,AB$3,CLASS!$E524:$J524))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AG$2),SUMIF(CLASS!$N524:$S524,AG$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AH$2),SUMIF(CLASS!$N524:$S524,AH$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AI$2),SUMIF(CLASS!$N524:$S524,AI$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AJ$2),SUMIF(CLASS!$N524:$S524,AJ$3,CLASS!$E524:$J524))","v":122124.45827479968},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AK$2),SUMIF(CLASS!$N524:$S524,AK$3,CLASS!$E524:$J524))","v":442449.25975077925},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AL$2),SUMIF(CLASS!$N524:$S524,AL$3,CLASS!$E524:$J524))","v":615266.5190095302},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AM$2),SUMIF(CLASS!$N524:$S524,AM$3,CLASS!$E524:$J524))","v":171073.86598610936},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AN$2),SUMIF(CLASS!$N524:$S524,AN$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AO$2),SUMIF(CLASS!$N524:$S524,AO$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AP$2),SUMIF(CLASS!$N524:$S524,AP$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AQ$2),SUMIF(CLASS!$N524:$S524,AQ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AR$2),SUMIF(CLASS!$N524:$S524,AR$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AS$2),SUMIF(CLASS!$N524:$S524,AS$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AT$2),SUMIF(CLASS!$N524:$S524,AT$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AU$2),SUMIF(CLASS!$N524:$S524,AU$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AV$2),SUMIF(CLASS!$N524:$S524,AV$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AW$2),SUMIF(CLASS!$N524:$S524,AW$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AX$2),SUMIF(CLASS!$N524:$S524,AX$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AY$2),SUMIF(CLASS!$N524:$S524,AY$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,AZ$2),SUMIF(CLASS!$N524:$S524,AZ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BA$2),SUMIF(CLASS!$N524:$S524,BA$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BB$2),SUMIF(CLASS!$N524:$S524,BB$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BC$2),SUMIF(CLASS!$N524:$S524,BC$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BD$2),SUMIF(CLASS!$N524:$S524,BD$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BE$2),SUMIF(CLASS!$N524:$S524,BE$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BF$2),SUMIF(CLASS!$N524:$S524,BF$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BG$2),SUMIF(CLASS!$N524:$S524,BG$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BH$2),SUMIF(CLASS!$N524:$S524,BH$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BI$2),SUMIF(CLASS!$N524:$S524,BI$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BJ$2),SUMIF(CLASS!$N524:$S524,BJ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BK$2),SUMIF(CLASS!$N524:$S524,BK$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BL$2),SUMIF(CLASS!$N524:$S524,BL$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BM$2),SUMIF(CLASS!$N524:$S524,BM$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BN$2),SUMIF(CLASS!$N524:$S524,BN$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BO$2),SUMIF(CLASS!$N524:$S524,BO$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BP$2),SUMIF(CLASS!$N524:$S524,BP$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BQ$2),SUMIF(CLASS!$N524:$S524,BQ$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BR$2),SUMIF(CLASS!$N524:$S524,BR$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BS$2),SUMIF(CLASS!$N524:$S524,BS$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BT$2),SUMIF(CLASS!$N524:$S524,BT$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BU$2),SUMIF(CLASS!$N524:$S524,BU$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BV$2),SUMIF(CLASS!$N524:$S524,BV$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BW$2),SUMIF(CLASS!$N524:$S524,BW$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BX$2),SUMIF(CLASS!$N524:$S524,BX$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BY$2),SUMIF(CLASS!$N524:$S524,BY$3,CLASS!$E524:$J524))","v":0},{"$f":"IF(CLASS!$L524<>0,FUNCALLOCD!$C524*INDEX(INDIRECT(ACCOUNTS!$R524),2,BZ$2),SUMIF(CLASS!$N524:$S524,BZ$3,CLASS!$E524:$J524))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E524:$BL524)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CC524:CH524)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E524:$BL524)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CK524:CP524)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E524:$BL524)","v":10862365.177874677},0,1350914.1030212184,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E524:$BA524)","v":0},0,0,{"$f":"SUM(CS524:CX524)","v":12213279.280895896},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DA524:DF524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DI524:DN524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DQ524:DV524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(DY524:ED524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EG524:EL524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EO524:ET524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(EW524:FB524)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E524:$BA524)","v":0},0,0,0,0,0,{"$f":"SUM(FE524:FJ524)","v":0},{"$f":"ROUND((SUM(FK524,FC524,EU524,EM524,EE524,DW524,DO524,DG524,CY524,CQ524,CI524)-C524),1)","v":-17001778.100000001}]
[{"$f":"ACCOUNTS!A525","v":"S106"},{"$f":"ACCOUNTS!B525","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C525","v":501708.48065521597},null,null,null,null,null,null,{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,J$2),SUMIF(CLASS!$N525:$S525,J$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,K$2),SUMIF(CLASS!$N525:$S525,K$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,L$2),SUMIF(CLASS!$N525:$S525,L$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,M$2),SUMIF(CLASS!$N525:$S525,M$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,N$2),SUMIF(CLASS!$N525:$S525,N$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,O$2),SUMIF(CLASS!$N525:$S525,O$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,P$2),SUMIF(CLASS!$N525:$S525,P$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,Q$2),SUMIF(CLASS!$N525:$S525,Q$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,R$2),SUMIF(CLASS!$N525:$S525,R$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,S$2),SUMIF(CLASS!$N525:$S525,S$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,T$2),SUMIF(CLASS!$N525:$S525,T$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,U$2),SUMIF(CLASS!$N525:$S525,U$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,V$2),SUMIF(CLASS!$N525:$S525,V$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,W$2),SUMIF(CLASS!$N525:$S525,W$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,X$2),SUMIF(CLASS!$N525:$S525,X$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,Y$2),SUMIF(CLASS!$N525:$S525,Y$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,Z$2),SUMIF(CLASS!$N525:$S525,Z$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AA$2),SUMIF(CLASS!$N525:$S525,AA$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AB$2),SUMIF(CLASS!$N525:$S525,AB$3,CLASS!$E525:$J525))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AG$2),SUMIF(CLASS!$N525:$S525,AG$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AH$2),SUMIF(CLASS!$N525:$S525,AH$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AI$2),SUMIF(CLASS!$N525:$S525,AI$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AJ$2),SUMIF(CLASS!$N525:$S525,AJ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AK$2),SUMIF(CLASS!$N525:$S525,AK$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AL$2),SUMIF(CLASS!$N525:$S525,AL$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AM$2),SUMIF(CLASS!$N525:$S525,AM$3,CLASS!$E525:$J525))","v":501708.48065521597},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AN$2),SUMIF(CLASS!$N525:$S525,AN$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AO$2),SUMIF(CLASS!$N525:$S525,AO$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AP$2),SUMIF(CLASS!$N525:$S525,AP$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AQ$2),SUMIF(CLASS!$N525:$S525,AQ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AR$2),SUMIF(CLASS!$N525:$S525,AR$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AS$2),SUMIF(CLASS!$N525:$S525,AS$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AT$2),SUMIF(CLASS!$N525:$S525,AT$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AU$2),SUMIF(CLASS!$N525:$S525,AU$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AV$2),SUMIF(CLASS!$N525:$S525,AV$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AW$2),SUMIF(CLASS!$N525:$S525,AW$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AX$2),SUMIF(CLASS!$N525:$S525,AX$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AY$2),SUMIF(CLASS!$N525:$S525,AY$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,AZ$2),SUMIF(CLASS!$N525:$S525,AZ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BA$2),SUMIF(CLASS!$N525:$S525,BA$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BB$2),SUMIF(CLASS!$N525:$S525,BB$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BC$2),SUMIF(CLASS!$N525:$S525,BC$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BD$2),SUMIF(CLASS!$N525:$S525,BD$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BE$2),SUMIF(CLASS!$N525:$S525,BE$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BF$2),SUMIF(CLASS!$N525:$S525,BF$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BG$2),SUMIF(CLASS!$N525:$S525,BG$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BH$2),SUMIF(CLASS!$N525:$S525,BH$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BI$2),SUMIF(CLASS!$N525:$S525,BI$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BJ$2),SUMIF(CLASS!$N525:$S525,BJ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BK$2),SUMIF(CLASS!$N525:$S525,BK$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BL$2),SUMIF(CLASS!$N525:$S525,BL$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BM$2),SUMIF(CLASS!$N525:$S525,BM$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BN$2),SUMIF(CLASS!$N525:$S525,BN$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BO$2),SUMIF(CLASS!$N525:$S525,BO$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BP$2),SUMIF(CLASS!$N525:$S525,BP$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BQ$2),SUMIF(CLASS!$N525:$S525,BQ$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BR$2),SUMIF(CLASS!$N525:$S525,BR$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BS$2),SUMIF(CLASS!$N525:$S525,BS$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BT$2),SUMIF(CLASS!$N525:$S525,BT$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BU$2),SUMIF(CLASS!$N525:$S525,BU$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BV$2),SUMIF(CLASS!$N525:$S525,BV$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BW$2),SUMIF(CLASS!$N525:$S525,BW$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BX$2),SUMIF(CLASS!$N525:$S525,BX$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BY$2),SUMIF(CLASS!$N525:$S525,BY$3,CLASS!$E525:$J525))","v":0},{"$f":"IF(CLASS!$L525<>0,FUNCALLOCD!$C525*INDEX(INDIRECT(ACCOUNTS!$R525),2,BZ$2),SUMIF(CLASS!$N525:$S525,BZ$3,CLASS!$E525:$J525))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC525:CH525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK525:CP525)","v":0},null,0,0,501708.48065521597,0,0,0,{"$f":"SUM(CS525:CX525)","v":501708.48065521597},null,0,0,0,0,0,0,{"$f":"SUM(DA525:DF525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI525:DN525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ525:DV525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY525:ED525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG525:EL525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO525:ET525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW525:FB525)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE525:FJ525)","v":0},{"$f":"ROUND((SUM(FK525,FC525,EU525,EM525,EE525,DW525,DO525,DG525,CY525,CQ525,CI525)-C525),1)","v":0}]
[]
[{"$f":"ACCOUNTS!A535","v":403.01},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Steam Baseload"},{"$f":"ACCOUNTS!C535","v":42426879.411666438},null,null,null,null,null,null,{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,J$2),SUMIF(CLASS!$N535:$S535,J$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,K$2),SUMIF(CLASS!$N535:$S535,K$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,L$2),SUMIF(CLASS!$N535:$S535,L$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,M$2),SUMIF(CLASS!$N535:$S535,M$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,N$2),SUMIF(CLASS!$N535:$S535,N$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,O$2),SUMIF(CLASS!$N535:$S535,O$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,P$2),SUMIF(CLASS!$N535:$S535,P$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,Q$2),SUMIF(CLASS!$N535:$S535,Q$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,R$2),SUMIF(CLASS!$N535:$S535,R$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,S$2),SUMIF(CLASS!$N535:$S535,S$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,T$2),SUMIF(CLASS!$N535:$S535,T$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,U$2),SUMIF(CLASS!$N535:$S535,U$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,V$2),SUMIF(CLASS!$N535:$S535,V$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,W$2),SUMIF(CLASS!$N535:$S535,W$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,X$2),SUMIF(CLASS!$N535:$S535,X$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,Y$2),SUMIF(CLASS!$N535:$S535,Y$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,Z$2),SUMIF(CLASS!$N535:$S535,Z$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AA$2),SUMIF(CLASS!$N535:$S535,AA$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AB$2),SUMIF(CLASS!$N535:$S535,AB$3,CLASS!$E535:$J535))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AG$2),SUMIF(CLASS!$N535:$S535,AG$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AH$2),SUMIF(CLASS!$N535:$S535,AH$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AI$2),SUMIF(CLASS!$N535:$S535,AI$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AJ$2),SUMIF(CLASS!$N535:$S535,AJ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AK$2),SUMIF(CLASS!$N535:$S535,AK$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AL$2),SUMIF(CLASS!$N535:$S535,AL$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AM$2),SUMIF(CLASS!$N535:$S535,AM$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AN$2),SUMIF(CLASS!$N535:$S535,AN$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AO$2),SUMIF(CLASS!$N535:$S535,AO$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AP$2),SUMIF(CLASS!$N535:$S535,AP$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AQ$2),SUMIF(CLASS!$N535:$S535,AQ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AR$2),SUMIF(CLASS!$N535:$S535,AR$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AS$2),SUMIF(CLASS!$N535:$S535,AS$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AT$2),SUMIF(CLASS!$N535:$S535,AT$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AU$2),SUMIF(CLASS!$N535:$S535,AU$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AV$2),SUMIF(CLASS!$N535:$S535,AV$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AW$2),SUMIF(CLASS!$N535:$S535,AW$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AX$2),SUMIF(CLASS!$N535:$S535,AX$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AY$2),SUMIF(CLASS!$N535:$S535,AY$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,AZ$2),SUMIF(CLASS!$N535:$S535,AZ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BA$2),SUMIF(CLASS!$N535:$S535,BA$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BB$2),SUMIF(CLASS!$N535:$S535,BB$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BC$2),SUMIF(CLASS!$N535:$S535,BC$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BD$2),SUMIF(CLASS!$N535:$S535,BD$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BE$2),SUMIF(CLASS!$N535:$S535,BE$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BF$2),SUMIF(CLASS!$N535:$S535,BF$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BG$2),SUMIF(CLASS!$N535:$S535,BG$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BH$2),SUMIF(CLASS!$N535:$S535,BH$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BI$2),SUMIF(CLASS!$N535:$S535,BI$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BJ$2),SUMIF(CLASS!$N535:$S535,BJ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BK$2),SUMIF(CLASS!$N535:$S535,BK$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BL$2),SUMIF(CLASS!$N535:$S535,BL$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BM$2),SUMIF(CLASS!$N535:$S535,BM$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BN$2),SUMIF(CLASS!$N535:$S535,BN$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BO$2),SUMIF(CLASS!$N535:$S535,BO$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BP$2),SUMIF(CLASS!$N535:$S535,BP$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BQ$2),SUMIF(CLASS!$N535:$S535,BQ$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BR$2),SUMIF(CLASS!$N535:$S535,BR$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BS$2),SUMIF(CLASS!$N535:$S535,BS$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BT$2),SUMIF(CLASS!$N535:$S535,BT$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BU$2),SUMIF(CLASS!$N535:$S535,BU$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BV$2),SUMIF(CLASS!$N535:$S535,BV$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BW$2),SUMIF(CLASS!$N535:$S535,BW$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BX$2),SUMIF(CLASS!$N535:$S535,BX$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BY$2),SUMIF(CLASS!$N535:$S535,BY$3,CLASS!$E535:$J535))","v":0},{"$f":"IF(CLASS!$L535<>0,FUNCALLOCD!$C535*INDEX(INDIRECT(ACCOUNTS!$R535),2,BZ$2),SUMIF(CLASS!$N535:$S535,BZ$3,CLASS!$E535:$J535))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E535:$BL535)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CC535:CH535)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E535:$BL535)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CK535:CP535)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E535:$BL535)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E535:$BA535)","v":0},0,0,{"$f":"SUM(CS535:CX535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DA535:DF535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DI535:DN535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DQ535:DV535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(DY535:ED535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EG535:EL535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EO535:ET535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(EW535:FB535)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E535:$BA535)","v":0},0,0,0,0,0,{"$f":"SUM(FE535:FJ535)","v":0},-42426879.399999999]
[{"$f":"ACCOUNTS!A540","v":"403.04c"},{"$f":"ACCOUNTS!B540","v":"Depr Exp - Transmission - Washington LIF"},{"$f":"ACCOUNTS!C540","v":9969.1200000000008},null,null,null,null,null,null,{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,J$2),SUMIF(CLASS!$N540:$S540,J$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,K$2),SUMIF(CLASS!$N540:$S540,K$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,L$2),SUMIF(CLASS!$N540:$S540,L$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,M$2),SUMIF(CLASS!$N540:$S540,M$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,N$2),SUMIF(CLASS!$N540:$S540,N$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,O$2),SUMIF(CLASS!$N540:$S540,O$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,P$2),SUMIF(CLASS!$N540:$S540,P$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,Q$2),SUMIF(CLASS!$N540:$S540,Q$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,R$2),SUMIF(CLASS!$N540:$S540,R$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,S$2),SUMIF(CLASS!$N540:$S540,S$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,T$2),SUMIF(CLASS!$N540:$S540,T$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,U$2),SUMIF(CLASS!$N540:$S540,U$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,V$2),SUMIF(CLASS!$N540:$S540,V$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,W$2),SUMIF(CLASS!$N540:$S540,W$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,X$2),SUMIF(CLASS!$N540:$S540,X$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,Y$2),SUMIF(CLASS!$N540:$S540,Y$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,Z$2),SUMIF(CLASS!$N540:$S540,Z$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AA$2),SUMIF(CLASS!$N540:$S540,AA$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AB$2),SUMIF(CLASS!$N540:$S540,AB$3,CLASS!$E540:$J540))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AG$2),SUMIF(CLASS!$N540:$S540,AG$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AH$2),SUMIF(CLASS!$N540:$S540,AH$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AI$2),SUMIF(CLASS!$N540:$S540,AI$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AJ$2),SUMIF(CLASS!$N540:$S540,AJ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AK$2),SUMIF(CLASS!$N540:$S540,AK$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AL$2),SUMIF(CLASS!$N540:$S540,AL$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AM$2),SUMIF(CLASS!$N540:$S540,AM$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AN$2),SUMIF(CLASS!$N540:$S540,AN$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AO$2),SUMIF(CLASS!$N540:$S540,AO$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AP$2),SUMIF(CLASS!$N540:$S540,AP$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AQ$2),SUMIF(CLASS!$N540:$S540,AQ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AR$2),SUMIF(CLASS!$N540:$S540,AR$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AS$2),SUMIF(CLASS!$N540:$S540,AS$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AT$2),SUMIF(CLASS!$N540:$S540,AT$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AU$2),SUMIF(CLASS!$N540:$S540,AU$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AV$2),SUMIF(CLASS!$N540:$S540,AV$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AW$2),SUMIF(CLASS!$N540:$S540,AW$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AX$2),SUMIF(CLASS!$N540:$S540,AX$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AY$2),SUMIF(CLASS!$N540:$S540,AY$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,AZ$2),SUMIF(CLASS!$N540:$S540,AZ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BA$2),SUMIF(CLASS!$N540:$S540,BA$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BB$2),SUMIF(CLASS!$N540:$S540,BB$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BC$2),SUMIF(CLASS!$N540:$S540,BC$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BD$2),SUMIF(CLASS!$N540:$S540,BD$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BE$2),SUMIF(CLASS!$N540:$S540,BE$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BF$2),SUMIF(CLASS!$N540:$S540,BF$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BG$2),SUMIF(CLASS!$N540:$S540,BG$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BH$2),SUMIF(CLASS!$N540:$S540,BH$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BI$2),SUMIF(CLASS!$N540:$S540,BI$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BJ$2),SUMIF(CLASS!$N540:$S540,BJ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BK$2),SUMIF(CLASS!$N540:$S540,BK$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BL$2),SUMIF(CLASS!$N540:$S540,BL$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BM$2),SUMIF(CLASS!$N540:$S540,BM$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BN$2),SUMIF(CLASS!$N540:$S540,BN$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BO$2),SUMIF(CLASS!$N540:$S540,BO$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BP$2),SUMIF(CLASS!$N540:$S540,BP$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BQ$2),SUMIF(CLASS!$N540:$S540,BQ$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BR$2),SUMIF(CLASS!$N540:$S540,BR$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BS$2),SUMIF(CLASS!$N540:$S540,BS$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BT$2),SUMIF(CLASS!$N540:$S540,BT$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BU$2),SUMIF(CLASS!$N540:$S540,BU$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BV$2),SUMIF(CLASS!$N540:$S540,BV$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BW$2),SUMIF(CLASS!$N540:$S540,BW$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BX$2),SUMIF(CLASS!$N540:$S540,BX$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BY$2),SUMIF(CLASS!$N540:$S540,BY$3,CLASS!$E540:$J540))","v":0},{"$f":"IF(CLASS!$L540<>0,FUNCALLOCD!$C540*INDEX(INDIRECT(ACCOUNTS!$R540),2,BZ$2),SUMIF(CLASS!$N540:$S540,BZ$3,CLASS!$E540:$J540))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC540:CH540)","v":0},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,{"$f":"SUM(EW540:FB540)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE540:FJ540)","v":0},{"$f":"ROUND((SUM(FK540,FC540,EU540,EM540,EE540,DW540,DO540,DG540,CY540,CQ540,CI540)-C540),1)","v":-9969.1}]
[{"$f":"ACCOUNTS!A541","v":"403.04d"},{"$f":"ACCOUNTS!B541","v":"Depr Exp - Transmission - Non-Washington"},{"$f":"ACCOUNTS!C541","v":3010267.3200000003},null,null,null,null,null,null,{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,J$2),SUMIF(CLASS!$N541:$S541,J$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,K$2),SUMIF(CLASS!$N541:$S541,K$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,L$2),SUMIF(CLASS!$N541:$S541,L$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,M$2),SUMIF(CLASS!$N541:$S541,M$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,N$2),SUMIF(CLASS!$N541:$S541,N$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,O$2),SUMIF(CLASS!$N541:$S541,O$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,P$2),SUMIF(CLASS!$N541:$S541,P$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,Q$2),SUMIF(CLASS!$N541:$S541,Q$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,R$2),SUMIF(CLASS!$N541:$S541,R$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,S$2),SUMIF(CLASS!$N541:$S541,S$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,T$2),SUMIF(CLASS!$N541:$S541,T$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,U$2),SUMIF(CLASS!$N541:$S541,U$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,V$2),SUMIF(CLASS!$N541:$S541,V$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,W$2),SUMIF(CLASS!$N541:$S541,W$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,X$2),SUMIF(CLASS!$N541:$S541,X$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,Y$2),SUMIF(CLASS!$N541:$S541,Y$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,Z$2),SUMIF(CLASS!$N541:$S541,Z$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AA$2),SUMIF(CLASS!$N541:$S541,AA$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AB$2),SUMIF(CLASS!$N541:$S541,AB$3,CLASS!$E541:$J541))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AG$2),SUMIF(CLASS!$N541:$S541,AG$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AH$2),SUMIF(CLASS!$N541:$S541,AH$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AI$2),SUMIF(CLASS!$N541:$S541,AI$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AJ$2),SUMIF(CLASS!$N541:$S541,AJ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AK$2),SUMIF(CLASS!$N541:$S541,AK$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AL$2),SUMIF(CLASS!$N541:$S541,AL$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AM$2),SUMIF(CLASS!$N541:$S541,AM$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AN$2),SUMIF(CLASS!$N541:$S541,AN$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AO$2),SUMIF(CLASS!$N541:$S541,AO$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AP$2),SUMIF(CLASS!$N541:$S541,AP$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AQ$2),SUMIF(CLASS!$N541:$S541,AQ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AR$2),SUMIF(CLASS!$N541:$S541,AR$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AS$2),SUMIF(CLASS!$N541:$S541,AS$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AT$2),SUMIF(CLASS!$N541:$S541,AT$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AU$2),SUMIF(CLASS!$N541:$S541,AU$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AV$2),SUMIF(CLASS!$N541:$S541,AV$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AW$2),SUMIF(CLASS!$N541:$S541,AW$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AX$2),SUMIF(CLASS!$N541:$S541,AX$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AY$2),SUMIF(CLASS!$N541:$S541,AY$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,AZ$2),SUMIF(CLASS!$N541:$S541,AZ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BA$2),SUMIF(CLASS!$N541:$S541,BA$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BB$2),SUMIF(CLASS!$N541:$S541,BB$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BC$2),SUMIF(CLASS!$N541:$S541,BC$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BD$2),SUMIF(CLASS!$N541:$S541,BD$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BE$2),SUMIF(CLASS!$N541:$S541,BE$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BF$2),SUMIF(CLASS!$N541:$S541,BF$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BG$2),SUMIF(CLASS!$N541:$S541,BG$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BH$2),SUMIF(CLASS!$N541:$S541,BH$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BI$2),SUMIF(CLASS!$N541:$S541,BI$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BJ$2),SUMIF(CLASS!$N541:$S541,BJ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BK$2),SUMIF(CLASS!$N541:$S541,BK$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BL$2),SUMIF(CLASS!$N541:$S541,BL$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BM$2),SUMIF(CLASS!$N541:$S541,BM$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BN$2),SUMIF(CLASS!$N541:$S541,BN$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BO$2),SUMIF(CLASS!$N541:$S541,BO$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BP$2),SUMIF(CLASS!$N541:$S541,BP$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BQ$2),SUMIF(CLASS!$N541:$S541,BQ$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BR$2),SUMIF(CLASS!$N541:$S541,BR$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BS$2),SUMIF(CLASS!$N541:$S541,BS$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BT$2),SUMIF(CLASS!$N541:$S541,BT$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BU$2),SUMIF(CLASS!$N541:$S541,BU$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BV$2),SUMIF(CLASS!$N541:$S541,BV$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BW$2),SUMIF(CLASS!$N541:$S541,BW$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BX$2),SUMIF(CLASS!$N541:$S541,BX$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BY$2),SUMIF(CLASS!$N541:$S541,BY$3,CLASS!$E541:$J541))","v":0},{"$f":"IF(CLASS!$L541<>0,FUNCALLOCD!$C541*INDEX(INDIRECT(ACCOUNTS!$R541),2,BZ$2),SUMIF(CLASS!$N541:$S541,BZ$3,CLASS!$E541:$J541))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-3010267.3]
[{"$f":"ACCOUNTS!A546","v":"403.05e"},{"$f":"ACCOUNTS!B546","v":"Depr Exp - Distribution - OH Poles"},{"$f":"ACCOUNTS!C546","v":12015090.43},null,null,null,null,null,null,{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,J$2),SUMIF(CLASS!$N546:$S546,J$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,K$2),SUMIF(CLASS!$N546:$S546,K$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,L$2),SUMIF(CLASS!$N546:$S546,L$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,M$2),SUMIF(CLASS!$N546:$S546,M$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,N$2),SUMIF(CLASS!$N546:$S546,N$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,O$2),SUMIF(CLASS!$N546:$S546,O$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,P$2),SUMIF(CLASS!$N546:$S546,P$3,CLASS!$E546:$J546))","v":12015090.43},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,Q$2),SUMIF(CLASS!$N546:$S546,Q$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,R$2),SUMIF(CLASS!$N546:$S546,R$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,S$2),SUMIF(CLASS!$N546:$S546,S$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,T$2),SUMIF(CLASS!$N546:$S546,T$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,U$2),SUMIF(CLASS!$N546:$S546,U$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,V$2),SUMIF(CLASS!$N546:$S546,V$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,W$2),SUMIF(CLASS!$N546:$S546,W$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,X$2),SUMIF(CLASS!$N546:$S546,X$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,Y$2),SUMIF(CLASS!$N546:$S546,Y$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,Z$2),SUMIF(CLASS!$N546:$S546,Z$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AA$2),SUMIF(CLASS!$N546:$S546,AA$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AB$2),SUMIF(CLASS!$N546:$S546,AB$3,CLASS!$E546:$J546))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AG$2),SUMIF(CLASS!$N546:$S546,AG$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AH$2),SUMIF(CLASS!$N546:$S546,AH$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AI$2),SUMIF(CLASS!$N546:$S546,AI$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AJ$2),SUMIF(CLASS!$N546:$S546,AJ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AK$2),SUMIF(CLASS!$N546:$S546,AK$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AL$2),SUMIF(CLASS!$N546:$S546,AL$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AM$2),SUMIF(CLASS!$N546:$S546,AM$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AN$2),SUMIF(CLASS!$N546:$S546,AN$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AO$2),SUMIF(CLASS!$N546:$S546,AO$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AP$2),SUMIF(CLASS!$N546:$S546,AP$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AQ$2),SUMIF(CLASS!$N546:$S546,AQ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AR$2),SUMIF(CLASS!$N546:$S546,AR$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AS$2),SUMIF(CLASS!$N546:$S546,AS$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AT$2),SUMIF(CLASS!$N546:$S546,AT$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AU$2),SUMIF(CLASS!$N546:$S546,AU$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AV$2),SUMIF(CLASS!$N546:$S546,AV$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AW$2),SUMIF(CLASS!$N546:$S546,AW$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AX$2),SUMIF(CLASS!$N546:$S546,AX$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AY$2),SUMIF(CLASS!$N546:$S546,AY$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,AZ$2),SUMIF(CLASS!$N546:$S546,AZ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BA$2),SUMIF(CLASS!$N546:$S546,BA$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BB$2),SUMIF(CLASS!$N546:$S546,BB$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BC$2),SUMIF(CLASS!$N546:$S546,BC$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BD$2),SUMIF(CLASS!$N546:$S546,BD$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BE$2),SUMIF(CLASS!$N546:$S546,BE$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BF$2),SUMIF(CLASS!$N546:$S546,BF$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BG$2),SUMIF(CLASS!$N546:$S546,BG$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BH$2),SUMIF(CLASS!$N546:$S546,BH$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BI$2),SUMIF(CLASS!$N546:$S546,BI$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BJ$2),SUMIF(CLASS!$N546:$S546,BJ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BK$2),SUMIF(CLASS!$N546:$S546,BK$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BL$2),SUMIF(CLASS!$N546:$S546,BL$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BM$2),SUMIF(CLASS!$N546:$S546,BM$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BN$2),SUMIF(CLASS!$N546:$S546,BN$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BO$2),SUMIF(CLASS!$N546:$S546,BO$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BP$2),SUMIF(CLASS!$N546:$S546,BP$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BQ$2),SUMIF(CLASS!$N546:$S546,BQ$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BR$2),SUMIF(CLASS!$N546:$S546,BR$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BS$2),SUMIF(CLASS!$N546:$S546,BS$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BT$2),SUMIF(CLASS!$N546:$S546,BT$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BU$2),SUMIF(CLASS!$N546:$S546,BU$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BV$2),SUMIF(CLASS!$N546:$S546,BV$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BW$2),SUMIF(CLASS!$N546:$S546,BW$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BX$2),SUMIF(CLASS!$N546:$S546,BX$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BY$2),SUMIF(CLASS!$N546:$S546,BY$3,CLASS!$E546:$J546))","v":0},{"$f":"IF(CLASS!$L546<>0,FUNCALLOCD!$C546*INDEX(INDIRECT(ACCOUNTS!$R546),2,BZ$2),SUMIF(CLASS!$N546:$S546,BZ$3,CLASS!$E546:$J546))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,12015090.43,0,0,0,0,0,12015090.43,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A551","v":"403.05j"},{"$f":"ACCOUNTS!B551","v":"Depr Exp - Distribution - Services"},{"$f":"ACCOUNTS!C551","v":5946476.4000000004},null,null,null,null,null,null,{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,J$2),SUMIF(CLASS!$N551:$S551,J$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,K$2),SUMIF(CLASS!$N551:$S551,K$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,L$2),SUMIF(CLASS!$N551:$S551,L$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,M$2),SUMIF(CLASS!$N551:$S551,M$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,N$2),SUMIF(CLASS!$N551:$S551,N$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,O$2),SUMIF(CLASS!$N551:$S551,O$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,P$2),SUMIF(CLASS!$N551:$S551,P$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,Q$2),SUMIF(CLASS!$N551:$S551,Q$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,R$2),SUMIF(CLASS!$N551:$S551,R$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,S$2),SUMIF(CLASS!$N551:$S551,S$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,T$2),SUMIF(CLASS!$N551:$S551,T$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,U$2),SUMIF(CLASS!$N551:$S551,U$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,V$2),SUMIF(CLASS!$N551:$S551,V$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,W$2),SUMIF(CLASS!$N551:$S551,W$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,X$2),SUMIF(CLASS!$N551:$S551,X$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,Y$2),SUMIF(CLASS!$N551:$S551,Y$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,Z$2),SUMIF(CLASS!$N551:$S551,Z$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AA$2),SUMIF(CLASS!$N551:$S551,AA$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AB$2),SUMIF(CLASS!$N551:$S551,AB$3,CLASS!$E551:$J551))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AG$2),SUMIF(CLASS!$N551:$S551,AG$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AH$2),SUMIF(CLASS!$N551:$S551,AH$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AI$2),SUMIF(CLASS!$N551:$S551,AI$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AJ$2),SUMIF(CLASS!$N551:$S551,AJ$3,CLASS!$E551:$J551))","v":1286298.2916271335},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AK$2),SUMIF(CLASS!$N551:$S551,AK$3,CLASS!$E551:$J551))","v":4660178.108372868},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AL$2),SUMIF(CLASS!$N551:$S551,AL$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AM$2),SUMIF(CLASS!$N551:$S551,AM$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AN$2),SUMIF(CLASS!$N551:$S551,AN$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AO$2),SUMIF(CLASS!$N551:$S551,AO$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AP$2),SUMIF(CLASS!$N551:$S551,AP$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AQ$2),SUMIF(CLASS!$N551:$S551,AQ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AR$2),SUMIF(CLASS!$N551:$S551,AR$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AS$2),SUMIF(CLASS!$N551:$S551,AS$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AT$2),SUMIF(CLASS!$N551:$S551,AT$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AU$2),SUMIF(CLASS!$N551:$S551,AU$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AV$2),SUMIF(CLASS!$N551:$S551,AV$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AW$2),SUMIF(CLASS!$N551:$S551,AW$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AX$2),SUMIF(CLASS!$N551:$S551,AX$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AY$2),SUMIF(CLASS!$N551:$S551,AY$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,AZ$2),SUMIF(CLASS!$N551:$S551,AZ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BA$2),SUMIF(CLASS!$N551:$S551,BA$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BB$2),SUMIF(CLASS!$N551:$S551,BB$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BC$2),SUMIF(CLASS!$N551:$S551,BC$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BD$2),SUMIF(CLASS!$N551:$S551,BD$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BE$2),SUMIF(CLASS!$N551:$S551,BE$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BF$2),SUMIF(CLASS!$N551:$S551,BF$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BG$2),SUMIF(CLASS!$N551:$S551,BG$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BH$2),SUMIF(CLASS!$N551:$S551,BH$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BI$2),SUMIF(CLASS!$N551:$S551,BI$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BJ$2),SUMIF(CLASS!$N551:$S551,BJ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BK$2),SUMIF(CLASS!$N551:$S551,BK$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BL$2),SUMIF(CLASS!$N551:$S551,BL$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BM$2),SUMIF(CLASS!$N551:$S551,BM$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BN$2),SUMIF(CLASS!$N551:$S551,BN$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BO$2),SUMIF(CLASS!$N551:$S551,BO$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BP$2),SUMIF(CLASS!$N551:$S551,BP$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BQ$2),SUMIF(CLASS!$N551:$S551,BQ$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BR$2),SUMIF(CLASS!$N551:$S551,BR$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BS$2),SUMIF(CLASS!$N551:$S551,BS$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BT$2),SUMIF(CLASS!$N551:$S551,BT$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BU$2),SUMIF(CLASS!$N551:$S551,BU$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BV$2),SUMIF(CLASS!$N551:$S551,BV$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BW$2),SUMIF(CLASS!$N551:$S551,BW$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BX$2),SUMIF(CLASS!$N551:$S551,BX$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BY$2),SUMIF(CLASS!$N551:$S551,BY$3,CLASS!$E551:$J551))","v":0},{"$f":"IF(CLASS!$L551<>0,FUNCALLOCD!$C551*INDEX(INDIRECT(ACCOUNTS!$R551),2,BZ$2),SUMIF(CLASS!$N551:$S551,BZ$3,CLASS!$E551:$J551))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,5946476.4000000013,0,0,0,5946476.4000000013,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A556","v":"403.07b"},{"$f":"ACCOUNTS!B556","v":"Depr Exp - FAS 143 - Trans"},{"$f":"ACCOUNTS!C556","v":88906.44},null,null,null,null,null,null,{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,J$2),SUMIF(CLASS!$N556:$S556,J$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,K$2),SUMIF(CLASS!$N556:$S556,K$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,L$2),SUMIF(CLASS!$N556:$S556,L$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,M$2),SUMIF(CLASS!$N556:$S556,M$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,N$2),SUMIF(CLASS!$N556:$S556,N$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,O$2),SUMIF(CLASS!$N556:$S556,O$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,P$2),SUMIF(CLASS!$N556:$S556,P$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,Q$2),SUMIF(CLASS!$N556:$S556,Q$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,R$2),SUMIF(CLASS!$N556:$S556,R$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,S$2),SUMIF(CLASS!$N556:$S556,S$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,T$2),SUMIF(CLASS!$N556:$S556,T$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,U$2),SUMIF(CLASS!$N556:$S556,U$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,V$2),SUMIF(CLASS!$N556:$S556,V$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,W$2),SUMIF(CLASS!$N556:$S556,W$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,X$2),SUMIF(CLASS!$N556:$S556,X$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,Y$2),SUMIF(CLASS!$N556:$S556,Y$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,Z$2),SUMIF(CLASS!$N556:$S556,Z$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AA$2),SUMIF(CLASS!$N556:$S556,AA$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AB$2),SUMIF(CLASS!$N556:$S556,AB$3,CLASS!$E556:$J556))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AG$2),SUMIF(CLASS!$N556:$S556,AG$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AH$2),SUMIF(CLASS!$N556:$S556,AH$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AI$2),SUMIF(CLASS!$N556:$S556,AI$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AJ$2),SUMIF(CLASS!$N556:$S556,AJ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AK$2),SUMIF(CLASS!$N556:$S556,AK$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AL$2),SUMIF(CLASS!$N556:$S556,AL$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AM$2),SUMIF(CLASS!$N556:$S556,AM$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AN$2),SUMIF(CLASS!$N556:$S556,AN$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AO$2),SUMIF(CLASS!$N556:$S556,AO$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AP$2),SUMIF(CLASS!$N556:$S556,AP$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AQ$2),SUMIF(CLASS!$N556:$S556,AQ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AR$2),SUMIF(CLASS!$N556:$S556,AR$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AS$2),SUMIF(CLASS!$N556:$S556,AS$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AT$2),SUMIF(CLASS!$N556:$S556,AT$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AU$2),SUMIF(CLASS!$N556:$S556,AU$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AV$2),SUMIF(CLASS!$N556:$S556,AV$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AW$2),SUMIF(CLASS!$N556:$S556,AW$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AX$2),SUMIF(CLASS!$N556:$S556,AX$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AY$2),SUMIF(CLASS!$N556:$S556,AY$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,AZ$2),SUMIF(CLASS!$N556:$S556,AZ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BA$2),SUMIF(CLASS!$N556:$S556,BA$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BB$2),SUMIF(CLASS!$N556:$S556,BB$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BC$2),SUMIF(CLASS!$N556:$S556,BC$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BD$2),SUMIF(CLASS!$N556:$S556,BD$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BE$2),SUMIF(CLASS!$N556:$S556,BE$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BF$2),SUMIF(CLASS!$N556:$S556,BF$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BG$2),SUMIF(CLASS!$N556:$S556,BG$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BH$2),SUMIF(CLASS!$N556:$S556,BH$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BI$2),SUMIF(CLASS!$N556:$S556,BI$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BJ$2),SUMIF(CLASS!$N556:$S556,BJ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BK$2),SUMIF(CLASS!$N556:$S556,BK$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BL$2),SUMIF(CLASS!$N556:$S556,BL$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BM$2),SUMIF(CLASS!$N556:$S556,BM$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BN$2),SUMIF(CLASS!$N556:$S556,BN$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BO$2),SUMIF(CLASS!$N556:$S556,BO$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BP$2),SUMIF(CLASS!$N556:$S556,BP$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BQ$2),SUMIF(CLASS!$N556:$S556,BQ$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BR$2),SUMIF(CLASS!$N556:$S556,BR$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BS$2),SUMIF(CLASS!$N556:$S556,BS$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BT$2),SUMIF(CLASS!$N556:$S556,BT$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BU$2),SUMIF(CLASS!$N556:$S556,BU$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BV$2),SUMIF(CLASS!$N556:$S556,BV$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BW$2),SUMIF(CLASS!$N556:$S556,BW$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BX$2),SUMIF(CLASS!$N556:$S556,BX$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BY$2),SUMIF(CLASS!$N556:$S556,BY$3,CLASS!$E556:$J556))","v":0},{"$f":"IF(CLASS!$L556<>0,FUNCALLOCD!$C556*INDEX(INDIRECT(ACCOUNTS!$R556),2,BZ$2),SUMIF(CLASS!$N556:$S556,BZ$3,CLASS!$E556:$J556))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-88906.4]
[{"$f":"ACCOUNTS!A557","v":"403.07c"},{"$f":"ACCOUNTS!B557","v":"Depr Exp - FAS 143 - Dist"},{"$f":"ACCOUNTS!C557","v":52744.2},null,null,null,null,null,null,{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,J$2),SUMIF(CLASS!$N557:$S557,J$3,CLASS!$E557:$J557))","v":46.23085323064047},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,K$2),SUMIF(CLASS!$N557:$S557,K$3,CLASS!$E557:$J557))","v":617.87031493540007},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,L$2),SUMIF(CLASS!$N557:$S557,L$3,CLASS!$E557:$J557))","v":7.7169746821638556},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,M$2),SUMIF(CLASS!$N557:$S557,M$3,CLASS!$E557:$J557))","v":96.796926919168996},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,N$2),SUMIF(CLASS!$N557:$S557,N$3,CLASS!$E557:$J557))","v":412.27356822354227},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,O$2),SUMIF(CLASS!$N557:$S557,O$3,CLASS!$E557:$J557))","v":5679.3662004533289},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,P$2),SUMIF(CLASS!$N557:$S557,P$3,CLASS!$E557:$J557))","v":11008.01239719148},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,Q$2),SUMIF(CLASS!$N557:$S557,Q$3,CLASS!$E557:$J557))","v":0.87361254100243924},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,R$2),SUMIF(CLASS!$N557:$S557,R$3,CLASS!$E557:$J557))","v":361.99809475043253},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,S$2),SUMIF(CLASS!$N557:$S557,S$3,CLASS!$E557:$J557))","v":22235.941624142597},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,T$2),SUMIF(CLASS!$N557:$S557,T$3,CLASS!$E557:$J557))","v":2239.1882640108784},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,U$2),SUMIF(CLASS!$N557:$S557,U$3,CLASS!$E557:$J557))","v":4106.140673437817},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,V$2),SUMIF(CLASS!$N557:$S557,V$3,CLASS!$E557:$J557))","v":97.740360885335519},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,W$2),SUMIF(CLASS!$N557:$S557,W$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,X$2),SUMIF(CLASS!$N557:$S557,X$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,Y$2),SUMIF(CLASS!$N557:$S557,Y$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,Z$2),SUMIF(CLASS!$N557:$S557,Z$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AA$2),SUMIF(CLASS!$N557:$S557,AA$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AB$2),SUMIF(CLASS!$N557:$S557,AB$3,CLASS!$E557:$J557))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AG$2),SUMIF(CLASS!$N557:$S557,AG$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AH$2),SUMIF(CLASS!$N557:$S557,AH$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AI$2),SUMIF(CLASS!$N557:$S557,AI$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AJ$2),SUMIF(CLASS!$N557:$S557,AJ$3,CLASS!$E557:$J557))","v":527.40600652711737},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AK$2),SUMIF(CLASS!$N557:$S557,AK$3,CLASS!$E557:$J557))","v":1910.7589132634002},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AL$2),SUMIF(CLASS!$N557:$S557,AL$3,CLASS!$E557:$J557))","v":2657.0865682817648},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AM$2),SUMIF(CLASS!$N557:$S557,AM$3,CLASS!$E557:$J557))","v":738.79864652392212},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AN$2),SUMIF(CLASS!$N557:$S557,AN$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AO$2),SUMIF(CLASS!$N557:$S557,AO$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AP$2),SUMIF(CLASS!$N557:$S557,AP$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AQ$2),SUMIF(CLASS!$N557:$S557,AQ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AR$2),SUMIF(CLASS!$N557:$S557,AR$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AS$2),SUMIF(CLASS!$N557:$S557,AS$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AT$2),SUMIF(CLASS!$N557:$S557,AT$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AU$2),SUMIF(CLASS!$N557:$S557,AU$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AV$2),SUMIF(CLASS!$N557:$S557,AV$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AW$2),SUMIF(CLASS!$N557:$S557,AW$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AX$2),SUMIF(CLASS!$N557:$S557,AX$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AY$2),SUMIF(CLASS!$N557:$S557,AY$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,AZ$2),SUMIF(CLASS!$N557:$S557,AZ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BA$2),SUMIF(CLASS!$N557:$S557,BA$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BB$2),SUMIF(CLASS!$N557:$S557,BB$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BC$2),SUMIF(CLASS!$N557:$S557,BC$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BD$2),SUMIF(CLASS!$N557:$S557,BD$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BE$2),SUMIF(CLASS!$N557:$S557,BE$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BF$2),SUMIF(CLASS!$N557:$S557,BF$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BG$2),SUMIF(CLASS!$N557:$S557,BG$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BH$2),SUMIF(CLASS!$N557:$S557,BH$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BI$2),SUMIF(CLASS!$N557:$S557,BI$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BJ$2),SUMIF(CLASS!$N557:$S557,BJ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BK$2),SUMIF(CLASS!$N557:$S557,BK$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BL$2),SUMIF(CLASS!$N557:$S557,BL$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BM$2),SUMIF(CLASS!$N557:$S557,BM$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BN$2),SUMIF(CLASS!$N557:$S557,BN$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BO$2),SUMIF(CLASS!$N557:$S557,BO$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BP$2),SUMIF(CLASS!$N557:$S557,BP$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BQ$2),SUMIF(CLASS!$N557:$S557,BQ$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BR$2),SUMIF(CLASS!$N557:$S557,BR$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BS$2),SUMIF(CLASS!$N557:$S557,BS$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BT$2),SUMIF(CLASS!$N557:$S557,BT$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BU$2),SUMIF(CLASS!$N557:$S557,BU$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BV$2),SUMIF(CLASS!$N557:$S557,BV$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BW$2),SUMIF(CLASS!$N557:$S557,BW$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BX$2),SUMIF(CLASS!$N557:$S557,BX$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BY$2),SUMIF(CLASS!$N557:$S557,BY$3,CLASS!$E557:$J557))","v":0},{"$f":"IF(CLASS!$L557<>0,FUNCALLOCD!$C557*INDEX(INDIRECT(ACCOUNTS!$R557),2,BZ$2),SUMIF(CLASS!$N557:$S557,BZ$3,CLASS!$E557:$J557))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,46910.149865403793,0,5834.0501345962048,0,0,0,52744.2,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A562","v":404.02},{"$f":"ACCOUNTS!B562","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C562","v":77938784.204467431},null,null,null,null,null,null,{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,J$2),SUMIF(CLASS!$N562:$S562,J$3,CLASS!$E562:$J562))","v":25735.298888947633},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,K$2),SUMIF(CLASS!$N562:$S562,K$3,CLASS!$E562:$J562))","v":343949.46487667138},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,L$2),SUMIF(CLASS!$N562:$S562,L$3,CLASS!$E562:$J562))","v":4295.8032587705538},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,M$2),SUMIF(CLASS!$N562:$S562,M$3,CLASS!$E562:$J562))","v":53883.882120207287},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,N$2),SUMIF(CLASS!$N562:$S562,N$3,CLASS!$E562:$J562))","v":229500.05809570072},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,O$2),SUMIF(CLASS!$N562:$S562,O$3,CLASS!$E562:$J562))","v":3161529.0753834187},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,P$2),SUMIF(CLASS!$N562:$S562,P$3,CLASS!$E562:$J562))","v":6127823.0752445702},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,Q$2),SUMIF(CLASS!$N562:$S562,Q$3,CLASS!$E562:$J562))","v":486.31332291591639},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,R$2),SUMIF(CLASS!$N562:$S562,R$3,CLASS!$E562:$J562))","v":201513.24309665794},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,S$2),SUMIF(CLASS!$N562:$S562,S$3,CLASS!$E562:$J562))","v":12378067.10855234},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,T$2),SUMIF(CLASS!$N562:$S562,T$3,CLASS!$E562:$J562))","v":1246487.4692113786},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,U$2),SUMIF(CLASS!$N562:$S562,U$3,CLASS!$E562:$J562))","v":2285762.6482426692},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,V$2),SUMIF(CLASS!$N562:$S562,V$3,CLASS!$E562:$J562))","v":54409.062890290683},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,W$2),SUMIF(CLASS!$N562:$S562,W$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,X$2),SUMIF(CLASS!$N562:$S562,X$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,Y$2),SUMIF(CLASS!$N562:$S562,Y$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,Z$2),SUMIF(CLASS!$N562:$S562,Z$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AA$2),SUMIF(CLASS!$N562:$S562,AA$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AB$2),SUMIF(CLASS!$N562:$S562,AB$3,CLASS!$E562:$J562))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AG$2),SUMIF(CLASS!$N562:$S562,AG$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AH$2),SUMIF(CLASS!$N562:$S562,AH$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AI$2),SUMIF(CLASS!$N562:$S562,AI$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AJ$2),SUMIF(CLASS!$N562:$S562,AJ$3,CLASS!$E562:$J562))","v":293590.75736906088},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AK$2),SUMIF(CLASS!$N562:$S562,AK$3,CLASS!$E562:$J562))","v":1063660.9169255674},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AL$2),SUMIF(CLASS!$N562:$S562,AL$3,CLASS!$E562:$J562))","v":1479118.6454507939},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AM$2),SUMIF(CLASS!$N562:$S562,AM$3,CLASS!$E562:$J562))","v":753862.83381270641},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AN$2),SUMIF(CLASS!$N562:$S562,AN$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AO$2),SUMIF(CLASS!$N562:$S562,AO$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AP$2),SUMIF(CLASS!$N562:$S562,AP$3,CLASS!$E562:$J562))","v":1644894.1593862365},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AQ$2),SUMIF(CLASS!$N562:$S562,AQ$3,CLASS!$E562:$J562))","v":3417163.6660178229},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AR$2),SUMIF(CLASS!$N562:$S562,AR$3,CLASS!$E562:$J562))","v":2453199.7556211879},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AS$2),SUMIF(CLASS!$N562:$S562,AS$3,CLASS!$E562:$J562))","v":939801.25567972229},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AT$2),SUMIF(CLASS!$N562:$S562,AT$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AU$2),SUMIF(CLASS!$N562:$S562,AU$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AV$2),SUMIF(CLASS!$N562:$S562,AV$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AW$2),SUMIF(CLASS!$N562:$S562,AW$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AX$2),SUMIF(CLASS!$N562:$S562,AX$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AY$2),SUMIF(CLASS!$N562:$S562,AY$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,AZ$2),SUMIF(CLASS!$N562:$S562,AZ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BA$2),SUMIF(CLASS!$N562:$S562,BA$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BB$2),SUMIF(CLASS!$N562:$S562,BB$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BC$2),SUMIF(CLASS!$N562:$S562,BC$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BD$2),SUMIF(CLASS!$N562:$S562,BD$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BE$2),SUMIF(CLASS!$N562:$S562,BE$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BF$2),SUMIF(CLASS!$N562:$S562,BF$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BG$2),SUMIF(CLASS!$N562:$S562,BG$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BH$2),SUMIF(CLASS!$N562:$S562,BH$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BI$2),SUMIF(CLASS!$N562:$S562,BI$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BJ$2),SUMIF(CLASS!$N562:$S562,BJ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BK$2),SUMIF(CLASS!$N562:$S562,BK$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BL$2),SUMIF(CLASS!$N562:$S562,BL$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BM$2),SUMIF(CLASS!$N562:$S562,BM$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BN$2),SUMIF(CLASS!$N562:$S562,BN$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BO$2),SUMIF(CLASS!$N562:$S562,BO$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BP$2),SUMIF(CLASS!$N562:$S562,BP$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BQ$2),SUMIF(CLASS!$N562:$S562,BQ$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BR$2),SUMIF(CLASS!$N562:$S562,BR$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BS$2),SUMIF(CLASS!$N562:$S562,BS$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BT$2),SUMIF(CLASS!$N562:$S562,BT$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BU$2),SUMIF(CLASS!$N562:$S562,BU$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BV$2),SUMIF(CLASS!$N562:$S562,BV$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BW$2),SUMIF(CLASS!$N562:$S562,BW$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BX$2),SUMIF(CLASS!$N562:$S562,BX$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BY$2),SUMIF(CLASS!$N562:$S562,BY$3,CLASS!$E562:$J562))","v":0},{"$f":"IF(CLASS!$L562<>0,FUNCALLOCD!$C562*INDEX(INDIRECT(ACCOUNTS!$R562),2,BZ$2),SUMIF(CLASS!$N562:$S562,BZ$3,CLASS!$E562:$J562))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,26113442.503184535,0,12045291.990263097,0,0,0,38158734.493447632,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-39780049.700000003]
[{"$f":"ACCOUNTS!A567","v":406.03},{"$f":"ACCOUNTS!B567","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"ACCOUNTS!C567","v":8414393.160000002},null,null,null,null,null,null,{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,J$2),SUMIF(CLASS!$N567:$S567,J$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,K$2),SUMIF(CLASS!$N567:$S567,K$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,L$2),SUMIF(CLASS!$N567:$S567,L$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,M$2),SUMIF(CLASS!$N567:$S567,M$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,N$2),SUMIF(CLASS!$N567:$S567,N$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,O$2),SUMIF(CLASS!$N567:$S567,O$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,P$2),SUMIF(CLASS!$N567:$S567,P$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,Q$2),SUMIF(CLASS!$N567:$S567,Q$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,R$2),SUMIF(CLASS!$N567:$S567,R$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,S$2),SUMIF(CLASS!$N567:$S567,S$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,T$2),SUMIF(CLASS!$N567:$S567,T$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,U$2),SUMIF(CLASS!$N567:$S567,U$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,V$2),SUMIF(CLASS!$N567:$S567,V$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,W$2),SUMIF(CLASS!$N567:$S567,W$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,X$2),SUMIF(CLASS!$N567:$S567,X$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,Y$2),SUMIF(CLASS!$N567:$S567,Y$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,Z$2),SUMIF(CLASS!$N567:$S567,Z$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AA$2),SUMIF(CLASS!$N567:$S567,AA$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AB$2),SUMIF(CLASS!$N567:$S567,AB$3,CLASS!$E567:$J567))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AG$2),SUMIF(CLASS!$N567:$S567,AG$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AH$2),SUMIF(CLASS!$N567:$S567,AH$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AI$2),SUMIF(CLASS!$N567:$S567,AI$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AJ$2),SUMIF(CLASS!$N567:$S567,AJ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AK$2),SUMIF(CLASS!$N567:$S567,AK$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AL$2),SUMIF(CLASS!$N567:$S567,AL$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AM$2),SUMIF(CLASS!$N567:$S567,AM$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AN$2),SUMIF(CLASS!$N567:$S567,AN$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AO$2),SUMIF(CLASS!$N567:$S567,AO$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AP$2),SUMIF(CLASS!$N567:$S567,AP$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AQ$2),SUMIF(CLASS!$N567:$S567,AQ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AR$2),SUMIF(CLASS!$N567:$S567,AR$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AS$2),SUMIF(CLASS!$N567:$S567,AS$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AT$2),SUMIF(CLASS!$N567:$S567,AT$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AU$2),SUMIF(CLASS!$N567:$S567,AU$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AV$2),SUMIF(CLASS!$N567:$S567,AV$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AW$2),SUMIF(CLASS!$N567:$S567,AW$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AX$2),SUMIF(CLASS!$N567:$S567,AX$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AY$2),SUMIF(CLASS!$N567:$S567,AY$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,AZ$2),SUMIF(CLASS!$N567:$S567,AZ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BA$2),SUMIF(CLASS!$N567:$S567,BA$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BB$2),SUMIF(CLASS!$N567:$S567,BB$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BC$2),SUMIF(CLASS!$N567:$S567,BC$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BD$2),SUMIF(CLASS!$N567:$S567,BD$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BE$2),SUMIF(CLASS!$N567:$S567,BE$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BF$2),SUMIF(CLASS!$N567:$S567,BF$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BG$2),SUMIF(CLASS!$N567:$S567,BG$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BH$2),SUMIF(CLASS!$N567:$S567,BH$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BI$2),SUMIF(CLASS!$N567:$S567,BI$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BJ$2),SUMIF(CLASS!$N567:$S567,BJ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BK$2),SUMIF(CLASS!$N567:$S567,BK$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BL$2),SUMIF(CLASS!$N567:$S567,BL$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BM$2),SUMIF(CLASS!$N567:$S567,BM$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BN$2),SUMIF(CLASS!$N567:$S567,BN$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BO$2),SUMIF(CLASS!$N567:$S567,BO$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BP$2),SUMIF(CLASS!$N567:$S567,BP$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BQ$2),SUMIF(CLASS!$N567:$S567,BQ$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BR$2),SUMIF(CLASS!$N567:$S567,BR$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BS$2),SUMIF(CLASS!$N567:$S567,BS$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BT$2),SUMIF(CLASS!$N567:$S567,BT$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BU$2),SUMIF(CLASS!$N567:$S567,BU$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BV$2),SUMIF(CLASS!$N567:$S567,BV$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BW$2),SUMIF(CLASS!$N567:$S567,BW$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BX$2),SUMIF(CLASS!$N567:$S567,BX$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BY$2),SUMIF(CLASS!$N567:$S567,BY$3,CLASS!$E567:$J567))","v":0},{"$f":"IF(CLASS!$L567<>0,FUNCALLOCD!$C567*INDEX(INDIRECT(ACCOUNTS!$R567),2,BZ$2),SUMIF(CLASS!$N567:$S567,BZ$3,CLASS!$E567:$J567))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-8414393.1999999993]
[{"$f":"ACCOUNTS!A572","v":411.01},{"$f":"ACCOUNTS!B572","v":"Gain/Loss on Utility Plant"},{"$f":"ACCOUNTS!C572","v":-4297707.3533333335},null,null,null,null,null,null,{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,J$2),SUMIF(CLASS!$N572:$S572,J$3,CLASS!$E572:$J572))","v":-1574.7788885985481},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,K$2),SUMIF(CLASS!$N572:$S572,K$3,CLASS!$E572:$J572))","v":-21046.74821807359},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,L$2),SUMIF(CLASS!$N572:$S572,L$3,CLASS!$E572:$J572))","v":-262.86620220253224},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,M$2),SUMIF(CLASS!$N572:$S572,M$3,CLASS!$E572:$J572))","v":-3297.2300172148916},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,N$2),SUMIF(CLASS!$N572:$S572,N$3,CLASS!$E572:$J572))","v":-14043.429143015041},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,O$2),SUMIF(CLASS!$N572:$S572,O$3,CLASS!$E572:$J572))","v":-193458.38045589856},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,P$2),SUMIF(CLASS!$N572:$S572,P$3,CLASS!$E572:$J572))","v":-374970.05391713121},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,Q$2),SUMIF(CLASS!$N572:$S572,Q$3,CLASS!$E572:$J572))","v":-29.758191559263064},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,R$2),SUMIF(CLASS!$N572:$S572,R$3,CLASS!$E572:$J572))","v":-12330.876838501741},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,S$2),SUMIF(CLASS!$N572:$S572,S$3,CLASS!$E572:$J572))","v":-757431.21726772329},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,T$2),SUMIF(CLASS!$N572:$S572,T$3,CLASS!$E572:$J572))","v":-76274.309456717572},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,U$2),SUMIF(CLASS!$N572:$S572,U$3,CLASS!$E572:$J572))","v":-139869.00942291165},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,V$2),SUMIF(CLASS!$N572:$S572,V$3,CLASS!$E572:$J572))","v":-3329.3665621601872},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,W$2),SUMIF(CLASS!$N572:$S572,W$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,X$2),SUMIF(CLASS!$N572:$S572,X$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,Y$2),SUMIF(CLASS!$N572:$S572,Y$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,Z$2),SUMIF(CLASS!$N572:$S572,Z$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AA$2),SUMIF(CLASS!$N572:$S572,AA$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AB$2),SUMIF(CLASS!$N572:$S572,AB$3,CLASS!$E572:$J572))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AG$2),SUMIF(CLASS!$N572:$S572,AG$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AH$2),SUMIF(CLASS!$N572:$S572,AH$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AI$2),SUMIF(CLASS!$N572:$S572,AI$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AJ$2),SUMIF(CLASS!$N572:$S572,AJ$3,CLASS!$E572:$J572))","v":-17965.228559712355},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AK$2),SUMIF(CLASS!$N572:$S572,AK$3,CLASS!$E572:$J572))","v":-65086.897332329871},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AL$2),SUMIF(CLASS!$N572:$S572,AL$3,CLASS!$E572:$J572))","v":-90509.336092798709},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AM$2),SUMIF(CLASS!$N572:$S572,AM$3,CLASS!$E572:$J572))","v":-25165.975320999616},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AN$2),SUMIF(CLASS!$N572:$S572,AN$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AO$2),SUMIF(CLASS!$N572:$S572,AO$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AP$2),SUMIF(CLASS!$N572:$S572,AP$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AQ$2),SUMIF(CLASS!$N572:$S572,AQ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AR$2),SUMIF(CLASS!$N572:$S572,AR$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AS$2),SUMIF(CLASS!$N572:$S572,AS$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AT$2),SUMIF(CLASS!$N572:$S572,AT$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AU$2),SUMIF(CLASS!$N572:$S572,AU$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AV$2),SUMIF(CLASS!$N572:$S572,AV$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AW$2),SUMIF(CLASS!$N572:$S572,AW$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AX$2),SUMIF(CLASS!$N572:$S572,AX$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AY$2),SUMIF(CLASS!$N572:$S572,AY$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,AZ$2),SUMIF(CLASS!$N572:$S572,AZ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BA$2),SUMIF(CLASS!$N572:$S572,BA$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BB$2),SUMIF(CLASS!$N572:$S572,BB$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BC$2),SUMIF(CLASS!$N572:$S572,BC$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BD$2),SUMIF(CLASS!$N572:$S572,BD$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BE$2),SUMIF(CLASS!$N572:$S572,BE$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BF$2),SUMIF(CLASS!$N572:$S572,BF$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BG$2),SUMIF(CLASS!$N572:$S572,BG$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BH$2),SUMIF(CLASS!$N572:$S572,BH$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BI$2),SUMIF(CLASS!$N572:$S572,BI$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BJ$2),SUMIF(CLASS!$N572:$S572,BJ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BK$2),SUMIF(CLASS!$N572:$S572,BK$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BL$2),SUMIF(CLASS!$N572:$S572,BL$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BM$2),SUMIF(CLASS!$N572:$S572,BM$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BN$2),SUMIF(CLASS!$N572:$S572,BN$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BO$2),SUMIF(CLASS!$N572:$S572,BO$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BP$2),SUMIF(CLASS!$N572:$S572,BP$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BQ$2),SUMIF(CLASS!$N572:$S572,BQ$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BR$2),SUMIF(CLASS!$N572:$S572,BR$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BS$2),SUMIF(CLASS!$N572:$S572,BS$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BT$2),SUMIF(CLASS!$N572:$S572,BT$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BU$2),SUMIF(CLASS!$N572:$S572,BU$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BV$2),SUMIF(CLASS!$N572:$S572,BV$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BW$2),SUMIF(CLASS!$N572:$S572,BW$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BX$2),SUMIF(CLASS!$N572:$S572,BX$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BY$2),SUMIF(CLASS!$N572:$S572,BY$3,CLASS!$E572:$J572))","v":0},{"$f":"IF(CLASS!$L572<>0,FUNCALLOCD!$C572*INDEX(INDIRECT(ACCOUNTS!$R572),2,BZ$2),SUMIF(CLASS!$N572:$S572,BZ$3,CLASS!$E572:$J572))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-1597918.0245817082,0,-198727.43730584055,0,0,0,-1796645.4618875487,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,2501061.9]
[{"$f":"ACCOUNTS!A573","v":411.02},{"$f":"ACCOUNTS!B573","v":"Gain/Loss Disp Allowance"},{"$f":"ACCOUNTS!C573","v":-4419.1099999999997},null,null,null,null,null,null,{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,J$2),SUMIF(CLASS!$N573:$S573,J$3,CLASS!$E573:$J573))","v":-1.6192636124926429},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,K$2),SUMIF(CLASS!$N573:$S573,K$3,CLASS!$E573:$J573))","v":-21.641281704728815},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,L$2),SUMIF(CLASS!$N573:$S573,L$3,CLASS!$E573:$J573))","v":-0.27029170841850358},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,M$2),SUMIF(CLASS!$N573:$S573,M$3,CLASS!$E573:$J573))","v":-3.3903709451210684},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,N$2),SUMIF(CLASS!$N573:$S573,N$3,CLASS!$E573:$J573))","v":-14.440131227654534},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,O$2),SUMIF(CLASS!$N573:$S573,O$3,CLASS!$E573:$J573))","v":-198.92323822220894},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,P$2),SUMIF(CLASS!$N573:$S573,P$3,CLASS!$E573:$J573))","v":-385.56229606479042},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,Q$2),SUMIF(CLASS!$N573:$S573,Q$3,CLASS!$E573:$J573))","v":-3.0598807943369843E-2},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,R$2),SUMIF(CLASS!$N573:$S573,R$3,CLASS!$E573:$J573))","v":-12.679202343437233},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,S$2),SUMIF(CLASS!$N573:$S573,S$3,CLASS!$E573:$J573))","v":-778.82731218166293},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,T$2),SUMIF(CLASS!$N573:$S573,T$3,CLASS!$E573:$J573))","v":-78.428924063860563},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,U$2),SUMIF(CLASS!$N573:$S573,U$3,CLASS!$E573:$J573))","v":-143.82006205040528},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,V$2),SUMIF(CLASS!$N573:$S573,V$3,CLASS!$E573:$J573))","v":-3.4234152907354938},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,W$2),SUMIF(CLASS!$N573:$S573,W$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,X$2),SUMIF(CLASS!$N573:$S573,X$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,Y$2),SUMIF(CLASS!$N573:$S573,Y$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,Z$2),SUMIF(CLASS!$N573:$S573,Z$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AA$2),SUMIF(CLASS!$N573:$S573,AA$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AB$2),SUMIF(CLASS!$N573:$S573,AB$3,CLASS!$E573:$J573))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AG$2),SUMIF(CLASS!$N573:$S573,AG$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AH$2),SUMIF(CLASS!$N573:$S573,AH$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AI$2),SUMIF(CLASS!$N573:$S573,AI$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AJ$2),SUMIF(CLASS!$N573:$S573,AJ$3,CLASS!$E573:$J573))","v":-18.472714555339543},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AK$2),SUMIF(CLASS!$N573:$S573,AK$3,CLASS!$E573:$J573))","v":-66.925487294333166},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AL$2),SUMIF(CLASS!$N573:$S573,AL$3,CLASS!$E573:$J573))","v":-93.066065075563472},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AM$2),SUMIF(CLASS!$N573:$S573,AM$3,CLASS!$E573:$J573))","v":-25.876869702290541},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AN$2),SUMIF(CLASS!$N573:$S573,AN$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AO$2),SUMIF(CLASS!$N573:$S573,AO$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AP$2),SUMIF(CLASS!$N573:$S573,AP$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AQ$2),SUMIF(CLASS!$N573:$S573,AQ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AR$2),SUMIF(CLASS!$N573:$S573,AR$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AS$2),SUMIF(CLASS!$N573:$S573,AS$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AT$2),SUMIF(CLASS!$N573:$S573,AT$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AU$2),SUMIF(CLASS!$N573:$S573,AU$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AV$2),SUMIF(CLASS!$N573:$S573,AV$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AW$2),SUMIF(CLASS!$N573:$S573,AW$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AX$2),SUMIF(CLASS!$N573:$S573,AX$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AY$2),SUMIF(CLASS!$N573:$S573,AY$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,AZ$2),SUMIF(CLASS!$N573:$S573,AZ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BA$2),SUMIF(CLASS!$N573:$S573,BA$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BB$2),SUMIF(CLASS!$N573:$S573,BB$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BC$2),SUMIF(CLASS!$N573:$S573,BC$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BD$2),SUMIF(CLASS!$N573:$S573,BD$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BE$2),SUMIF(CLASS!$N573:$S573,BE$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BF$2),SUMIF(CLASS!$N573:$S573,BF$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BG$2),SUMIF(CLASS!$N573:$S573,BG$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BH$2),SUMIF(CLASS!$N573:$S573,BH$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BI$2),SUMIF(CLASS!$N573:$S573,BI$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BJ$2),SUMIF(CLASS!$N573:$S573,BJ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BK$2),SUMIF(CLASS!$N573:$S573,BK$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BL$2),SUMIF(CLASS!$N573:$S573,BL$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BM$2),SUMIF(CLASS!$N573:$S573,BM$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BN$2),SUMIF(CLASS!$N573:$S573,BN$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BO$2),SUMIF(CLASS!$N573:$S573,BO$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BP$2),SUMIF(CLASS!$N573:$S573,BP$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BQ$2),SUMIF(CLASS!$N573:$S573,BQ$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BR$2),SUMIF(CLASS!$N573:$S573,BR$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BS$2),SUMIF(CLASS!$N573:$S573,BS$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BT$2),SUMIF(CLASS!$N573:$S573,BT$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BU$2),SUMIF(CLASS!$N573:$S573,BU$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BV$2),SUMIF(CLASS!$N573:$S573,BV$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BW$2),SUMIF(CLASS!$N573:$S573,BW$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BX$2),SUMIF(CLASS!$N573:$S573,BX$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BY$2),SUMIF(CLASS!$N573:$S573,BY$3,CLASS!$E573:$J573))","v":0},{"$f":"IF(CLASS!$L573<>0,FUNCALLOCD!$C573*INDEX(INDIRECT(ACCOUNTS!$R573),2,BZ$2),SUMIF(CLASS!$N573:$S573,BZ$3,CLASS!$E573:$J573))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-1643.0563882234599,0,-204.34113662752674,0,0,0,-1847.3975248509867,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,2571.6999999999998]
[{"$f":"ACCOUNTS!A578","v":"~"},{"$f":"ACCOUNTS!B578","v":"~"},{"$f":"ACCOUNTS!C578","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,J$2),SUMIF(CLASS!$N578:$S578,J$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,K$2),SUMIF(CLASS!$N578:$S578,K$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,L$2),SUMIF(CLASS!$N578:$S578,L$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,M$2),SUMIF(CLASS!$N578:$S578,M$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,N$2),SUMIF(CLASS!$N578:$S578,N$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,O$2),SUMIF(CLASS!$N578:$S578,O$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,P$2),SUMIF(CLASS!$N578:$S578,P$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,Q$2),SUMIF(CLASS!$N578:$S578,Q$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,R$2),SUMIF(CLASS!$N578:$S578,R$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,S$2),SUMIF(CLASS!$N578:$S578,S$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,T$2),SUMIF(CLASS!$N578:$S578,T$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,U$2),SUMIF(CLASS!$N578:$S578,U$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,V$2),SUMIF(CLASS!$N578:$S578,V$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,W$2),SUMIF(CLASS!$N578:$S578,W$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,X$2),SUMIF(CLASS!$N578:$S578,X$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,Y$2),SUMIF(CLASS!$N578:$S578,Y$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,Z$2),SUMIF(CLASS!$N578:$S578,Z$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AA$2),SUMIF(CLASS!$N578:$S578,AA$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AB$2),SUMIF(CLASS!$N578:$S578,AB$3,CLASS!$E578:$J578))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AG$2),SUMIF(CLASS!$N578:$S578,AG$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AH$2),SUMIF(CLASS!$N578:$S578,AH$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AI$2),SUMIF(CLASS!$N578:$S578,AI$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AJ$2),SUMIF(CLASS!$N578:$S578,AJ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AK$2),SUMIF(CLASS!$N578:$S578,AK$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AL$2),SUMIF(CLASS!$N578:$S578,AL$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AM$2),SUMIF(CLASS!$N578:$S578,AM$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AN$2),SUMIF(CLASS!$N578:$S578,AN$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AO$2),SUMIF(CLASS!$N578:$S578,AO$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AP$2),SUMIF(CLASS!$N578:$S578,AP$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AQ$2),SUMIF(CLASS!$N578:$S578,AQ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AR$2),SUMIF(CLASS!$N578:$S578,AR$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AS$2),SUMIF(CLASS!$N578:$S578,AS$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AT$2),SUMIF(CLASS!$N578:$S578,AT$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AU$2),SUMIF(CLASS!$N578:$S578,AU$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AV$2),SUMIF(CLASS!$N578:$S578,AV$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AW$2),SUMIF(CLASS!$N578:$S578,AW$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AX$2),SUMIF(CLASS!$N578:$S578,AX$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AY$2),SUMIF(CLASS!$N578:$S578,AY$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,AZ$2),SUMIF(CLASS!$N578:$S578,AZ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BA$2),SUMIF(CLASS!$N578:$S578,BA$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BB$2),SUMIF(CLASS!$N578:$S578,BB$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BC$2),SUMIF(CLASS!$N578:$S578,BC$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BD$2),SUMIF(CLASS!$N578:$S578,BD$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BE$2),SUMIF(CLASS!$N578:$S578,BE$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BF$2),SUMIF(CLASS!$N578:$S578,BF$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BG$2),SUMIF(CLASS!$N578:$S578,BG$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BH$2),SUMIF(CLASS!$N578:$S578,BH$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BI$2),SUMIF(CLASS!$N578:$S578,BI$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BJ$2),SUMIF(CLASS!$N578:$S578,BJ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BK$2),SUMIF(CLASS!$N578:$S578,BK$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BL$2),SUMIF(CLASS!$N578:$S578,BL$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BM$2),SUMIF(CLASS!$N578:$S578,BM$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BN$2),SUMIF(CLASS!$N578:$S578,BN$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BO$2),SUMIF(CLASS!$N578:$S578,BO$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BP$2),SUMIF(CLASS!$N578:$S578,BP$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BQ$2),SUMIF(CLASS!$N578:$S578,BQ$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BR$2),SUMIF(CLASS!$N578:$S578,BR$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BS$2),SUMIF(CLASS!$N578:$S578,BS$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BT$2),SUMIF(CLASS!$N578:$S578,BT$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BU$2),SUMIF(CLASS!$N578:$S578,BU$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BV$2),SUMIF(CLASS!$N578:$S578,BV$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BW$2),SUMIF(CLASS!$N578:$S578,BW$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BX$2),SUMIF(CLASS!$N578:$S578,BX$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$C578*INDEX(INDIRECT(ACCOUNTS!$R578),2,BY$2),SUMIF(CLASS!$N578:$S578,BY$3,CLASS!$E578:$J578))","v":0},{"$f":"IF(CLASS!$L578<>0,FUNCALLOCD!$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!A583","v":"~"},{"$f":"ACCOUNTS!B583","v":"~"},{"$f":"ACCOUNTS!C583","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,J$2),SUMIF(CLASS!$N583:$S583,J$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,K$2),SUMIF(CLASS!$N583:$S583,K$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,L$2),SUMIF(CLASS!$N583:$S583,L$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,M$2),SUMIF(CLASS!$N583:$S583,M$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,N$2),SUMIF(CLASS!$N583:$S583,N$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,O$2),SUMIF(CLASS!$N583:$S583,O$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,P$2),SUMIF(CLASS!$N583:$S583,P$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,Q$2),SUMIF(CLASS!$N583:$S583,Q$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,R$2),SUMIF(CLASS!$N583:$S583,R$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,S$2),SUMIF(CLASS!$N583:$S583,S$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,T$2),SUMIF(CLASS!$N583:$S583,T$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,U$2),SUMIF(CLASS!$N583:$S583,U$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,V$2),SUMIF(CLASS!$N583:$S583,V$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,W$2),SUMIF(CLASS!$N583:$S583,W$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,X$2),SUMIF(CLASS!$N583:$S583,X$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,Y$2),SUMIF(CLASS!$N583:$S583,Y$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,Z$2),SUMIF(CLASS!$N583:$S583,Z$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AA$2),SUMIF(CLASS!$N583:$S583,AA$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AB$2),SUMIF(CLASS!$N583:$S583,AB$3,CLASS!$E583:$J583))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AG$2),SUMIF(CLASS!$N583:$S583,AG$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AH$2),SUMIF(CLASS!$N583:$S583,AH$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AI$2),SUMIF(CLASS!$N583:$S583,AI$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AJ$2),SUMIF(CLASS!$N583:$S583,AJ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AK$2),SUMIF(CLASS!$N583:$S583,AK$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AL$2),SUMIF(CLASS!$N583:$S583,AL$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AM$2),SUMIF(CLASS!$N583:$S583,AM$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AN$2),SUMIF(CLASS!$N583:$S583,AN$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AO$2),SUMIF(CLASS!$N583:$S583,AO$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AP$2),SUMIF(CLASS!$N583:$S583,AP$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AQ$2),SUMIF(CLASS!$N583:$S583,AQ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AR$2),SUMIF(CLASS!$N583:$S583,AR$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AS$2),SUMIF(CLASS!$N583:$S583,AS$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AT$2),SUMIF(CLASS!$N583:$S583,AT$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AU$2),SUMIF(CLASS!$N583:$S583,AU$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AV$2),SUMIF(CLASS!$N583:$S583,AV$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AW$2),SUMIF(CLASS!$N583:$S583,AW$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AX$2),SUMIF(CLASS!$N583:$S583,AX$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AY$2),SUMIF(CLASS!$N583:$S583,AY$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,AZ$2),SUMIF(CLASS!$N583:$S583,AZ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BA$2),SUMIF(CLASS!$N583:$S583,BA$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BB$2),SUMIF(CLASS!$N583:$S583,BB$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BC$2),SUMIF(CLASS!$N583:$S583,BC$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BD$2),SUMIF(CLASS!$N583:$S583,BD$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BE$2),SUMIF(CLASS!$N583:$S583,BE$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BF$2),SUMIF(CLASS!$N583:$S583,BF$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BG$2),SUMIF(CLASS!$N583:$S583,BG$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BH$2),SUMIF(CLASS!$N583:$S583,BH$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BI$2),SUMIF(CLASS!$N583:$S583,BI$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BJ$2),SUMIF(CLASS!$N583:$S583,BJ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BK$2),SUMIF(CLASS!$N583:$S583,BK$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BL$2),SUMIF(CLASS!$N583:$S583,BL$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BM$2),SUMIF(CLASS!$N583:$S583,BM$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BN$2),SUMIF(CLASS!$N583:$S583,BN$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BO$2),SUMIF(CLASS!$N583:$S583,BO$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BP$2),SUMIF(CLASS!$N583:$S583,BP$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BQ$2),SUMIF(CLASS!$N583:$S583,BQ$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BR$2),SUMIF(CLASS!$N583:$S583,BR$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BS$2),SUMIF(CLASS!$N583:$S583,BS$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BT$2),SUMIF(CLASS!$N583:$S583,BT$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BU$2),SUMIF(CLASS!$N583:$S583,BU$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BV$2),SUMIF(CLASS!$N583:$S583,BV$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BW$2),SUMIF(CLASS!$N583:$S583,BW$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BX$2),SUMIF(CLASS!$N583:$S583,BX$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BY$2),SUMIF(CLASS!$N583:$S583,BY$3,CLASS!$E583:$J583))","v":0},{"$f":"IF(CLASS!$L583<>0,FUNCALLOCD!$C583*INDEX(INDIRECT(ACCOUNTS!$R583),2,BZ$2),SUMIF(CLASS!$N583:$S583,BZ$3,CLASS!$E583:$J583))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC583:CH583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK583:CP583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS583:CX583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA583:DF583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI583:DN583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ583:DV583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY583:ED583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG583:EL583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO583:ET583)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW583:FB583)","v":0},null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A588","v":236.01},{"$f":"ACCOUNTS!B588","v":"Payroll Taxes"},{"$f":"ACCOUNTS!C588","v":7434887.1786304051},null,null,null,null,null,null,{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,J$2),SUMIF(CLASS!$N588:$S588,J$3,CLASS!$E588:$J588))","v":2437.2578774191757},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,K$2),SUMIF(CLASS!$N588:$S588,K$3,CLASS!$E588:$J588))","v":32573.685905967599},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,L$2),SUMIF(CLASS!$N588:$S588,L$3,CLASS!$E588:$J588))","v":406.83344605638007},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,M$2),SUMIF(CLASS!$N588:$S588,M$3,CLASS!$E588:$J588))","v":5103.0655105312335},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,N$2),SUMIF(CLASS!$N588:$S588,N$3,CLASS!$E588:$J588))","v":21734.770863769743},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,O$2),SUMIF(CLASS!$N588:$S588,O$3,CLASS!$E588:$J588))","v":299412.16835749324},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,P$2),SUMIF(CLASS!$N588:$S588,P$3,CLASS!$E588:$J588))","v":580334.62622751563},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,Q$2),SUMIF(CLASS!$N588:$S588,Q$3,CLASS!$E588:$J588))","v":46.056235145562759},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,R$2),SUMIF(CLASS!$N588:$S588,R$3,CLASS!$E588:$J588))","v":19084.283468436472},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,S$2),SUMIF(CLASS!$N588:$S588,S$3,CLASS!$E588:$J588))","v":1172263.1121451114},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,T$2),SUMIF(CLASS!$N588:$S588,T$3,CLASS!$E588:$J588))","v":118048.42121901443},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,U$2),SUMIF(CLASS!$N588:$S588,U$3,CLASS!$E588:$J588))","v":216472.83151362574},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,V$2),SUMIF(CLASS!$N588:$S588,V$3,CLASS!$E588:$J588))","v":5152.802681817966},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,W$2),SUMIF(CLASS!$N588:$S588,W$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,X$2),SUMIF(CLASS!$N588:$S588,X$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,Y$2),SUMIF(CLASS!$N588:$S588,Y$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,Z$2),SUMIF(CLASS!$N588:$S588,Z$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AA$2),SUMIF(CLASS!$N588:$S588,AA$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AB$2),SUMIF(CLASS!$N588:$S588,AB$3,CLASS!$E588:$J588))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AG$2),SUMIF(CLASS!$N588:$S588,AG$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AH$2),SUMIF(CLASS!$N588:$S588,AH$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AI$2),SUMIF(CLASS!$N588:$S588,AI$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AJ$2),SUMIF(CLASS!$N588:$S588,AJ$3,CLASS!$E588:$J588))","v":27804.471563472325},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AK$2),SUMIF(CLASS!$N588:$S588,AK$3,CLASS!$E588:$J588))","v":100733.85818701681},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AL$2),SUMIF(CLASS!$N588:$S588,AL$3,CLASS!$E588:$J588))","v":140079.72418811658},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AM$2),SUMIF(CLASS!$N588:$S588,AM$3,CLASS!$E588:$J588))","v":73390.146566390031},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AN$2),SUMIF(CLASS!$N588:$S588,AN$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AO$2),SUMIF(CLASS!$N588:$S588,AO$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AP$2),SUMIF(CLASS!$N588:$S588,AP$3,CLASS!$E588:$J588))","v":165361.21555087209},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AQ$2),SUMIF(CLASS!$N588:$S588,AQ$3,CLASS!$E588:$J588))","v":343527.47520231095},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AR$2),SUMIF(CLASS!$N588:$S588,AR$3,CLASS!$E588:$J588))","v":246620.1799451877},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AS$2),SUMIF(CLASS!$N588:$S588,AS$3,CLASS!$E588:$J588))","v":94478.223494587699},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AT$2),SUMIF(CLASS!$N588:$S588,AT$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AU$2),SUMIF(CLASS!$N588:$S588,AU$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AV$2),SUMIF(CLASS!$N588:$S588,AV$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AW$2),SUMIF(CLASS!$N588:$S588,AW$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AX$2),SUMIF(CLASS!$N588:$S588,AX$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AY$2),SUMIF(CLASS!$N588:$S588,AY$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,AZ$2),SUMIF(CLASS!$N588:$S588,AZ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BA$2),SUMIF(CLASS!$N588:$S588,BA$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BB$2),SUMIF(CLASS!$N588:$S588,BB$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BC$2),SUMIF(CLASS!$N588:$S588,BC$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BD$2),SUMIF(CLASS!$N588:$S588,BD$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BE$2),SUMIF(CLASS!$N588:$S588,BE$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BF$2),SUMIF(CLASS!$N588:$S588,BF$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BG$2),SUMIF(CLASS!$N588:$S588,BG$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BH$2),SUMIF(CLASS!$N588:$S588,BH$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BI$2),SUMIF(CLASS!$N588:$S588,BI$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BJ$2),SUMIF(CLASS!$N588:$S588,BJ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BK$2),SUMIF(CLASS!$N588:$S588,BK$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BL$2),SUMIF(CLASS!$N588:$S588,BL$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BM$2),SUMIF(CLASS!$N588:$S588,BM$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BN$2),SUMIF(CLASS!$N588:$S588,BN$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BO$2),SUMIF(CLASS!$N588:$S588,BO$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BP$2),SUMIF(CLASS!$N588:$S588,BP$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BQ$2),SUMIF(CLASS!$N588:$S588,BQ$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BR$2),SUMIF(CLASS!$N588:$S588,BR$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BS$2),SUMIF(CLASS!$N588:$S588,BS$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BT$2),SUMIF(CLASS!$N588:$S588,BT$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BU$2),SUMIF(CLASS!$N588:$S588,BU$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BV$2),SUMIF(CLASS!$N588:$S588,BV$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BW$2),SUMIF(CLASS!$N588:$S588,BW$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BX$2),SUMIF(CLASS!$N588:$S588,BX$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BY$2),SUMIF(CLASS!$N588:$S588,BY$3,CLASS!$E588:$J588))","v":0},{"$f":"IF(CLASS!$L588<>0,FUNCALLOCD!$C588*INDEX(INDIRECT(ACCOUNTS!$R588),2,BZ$2),SUMIF(CLASS!$N588:$S588,BZ$3,CLASS!$E588:$J588))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,2473069.9154519048,0,1191995.2946979541,0,0,0,3665065.2101498591,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-3769822]
[{"$f":"ACCOUNTS!A589","v":236.02},{"$f":"ACCOUNTS!B589","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C589","v":78283037.973867446},null,null,null,null,null,null,{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,J$2),SUMIF(CLASS!$N589:$S589,J$3,CLASS!$E589:$J589))","v":12808.096334320428},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,K$2),SUMIF(CLASS!$N589:$S589,K$3,CLASS!$E589:$J589))","v":161345.1112594778},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,L$2),SUMIF(CLASS!$N589:$S589,L$3,CLASS!$E589:$J589))","v":2507.5762987908615},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,M$2),SUMIF(CLASS!$N589:$S589,M$3,CLASS!$E589:$J589))","v":24601.073763086777},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,N$2),SUMIF(CLASS!$N589:$S589,N$3,CLASS!$E589:$J589))","v":154890.34593652398},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,O$2),SUMIF(CLASS!$N589:$S589,O$3,CLASS!$E589:$J589))","v":1768674.8515418461},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,P$2),SUMIF(CLASS!$N589:$S589,P$3,CLASS!$E589:$J589))","v":5268577.1003382802},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Q$2),SUMIF(CLASS!$N589:$S589,Q$3,CLASS!$E589:$J589))","v":394.00225267857854},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,R$2),SUMIF(CLASS!$N589:$S589,R$3,CLASS!$E589:$J589))","v":116003.72047369815},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,S$2),SUMIF(CLASS!$N589:$S589,S$3,CLASS!$E589:$J589))","v":7181491.5815531062},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,T$2),SUMIF(CLASS!$N589:$S589,T$3,CLASS!$E589:$J589))","v":670256.23207289388},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,U$2),SUMIF(CLASS!$N589:$S589,U$3,CLASS!$E589:$J589))","v":1225665.5010621191},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,V$2),SUMIF(CLASS!$N589:$S589,V$3,CLASS!$E589:$J589))","v":34887.544556622546},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,W$2),SUMIF(CLASS!$N589:$S589,W$3,CLASS!$E589:$J589))","v":-35.284239639982196},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,X$2),SUMIF(CLASS!$N589:$S589,X$3,CLASS!$E589:$J589))","v":-653.33596315328805},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Y$2),SUMIF(CLASS!$N589:$S589,Y$3,CLASS!$E589:$J589))","v":-32826.638606700646},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,Z$2),SUMIF(CLASS!$N589:$S589,Z$3,CLASS!$E589:$J589))","v":-151.49295678803816},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AA$2),SUMIF(CLASS!$N589:$S589,AA$3,CLASS!$E589:$J589))","v":-46172.867947483312},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AB$2),SUMIF(CLASS!$N589:$S589,AB$3,CLASS!$E589:$J589))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AG$2),SUMIF(CLASS!$N589:$S589,AG$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AH$2),SUMIF(CLASS!$N589:$S589,AH$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AI$2),SUMIF(CLASS!$N589:$S589,AI$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AJ$2),SUMIF(CLASS!$N589:$S589,AJ$3,CLASS!$E589:$J589))","v":96822.198103837669},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AK$2),SUMIF(CLASS!$N589:$S589,AK$3,CLASS!$E589:$J589))","v":435549.8172382781},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AL$2),SUMIF(CLASS!$N589:$S589,AL$3,CLASS!$E589:$J589))","v":1764333.2840298479},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AM$2),SUMIF(CLASS!$N589:$S589,AM$3,CLASS!$E589:$J589))","v":390178.53598218656},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AN$2),SUMIF(CLASS!$N589:$S589,AN$3,CLASS!$E589:$J589))","v":-75038.587303033928},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AO$2),SUMIF(CLASS!$N589:$S589,AO$3,CLASS!$E589:$J589))","v":-230194.5728468271},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AP$2),SUMIF(CLASS!$N589:$S589,AP$3,CLASS!$E589:$J589))","v":697896.7430212684},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AQ$2),SUMIF(CLASS!$N589:$S589,AQ$3,CLASS!$E589:$J589))","v":1449836.3796089548},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AR$2),SUMIF(CLASS!$N589:$S589,AR$3,CLASS!$E589:$J589))","v":1040845.156911148},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AS$2),SUMIF(CLASS!$N589:$S589,AS$3,CLASS!$E589:$J589))","v":278190.15741611749},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AT$2),SUMIF(CLASS!$N589:$S589,AT$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AU$2),SUMIF(CLASS!$N589:$S589,AU$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AV$2),SUMIF(CLASS!$N589:$S589,AV$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AW$2),SUMIF(CLASS!$N589:$S589,AW$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AX$2),SUMIF(CLASS!$N589:$S589,AX$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AY$2),SUMIF(CLASS!$N589:$S589,AY$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,AZ$2),SUMIF(CLASS!$N589:$S589,AZ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BA$2),SUMIF(CLASS!$N589:$S589,BA$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BB$2),SUMIF(CLASS!$N589:$S589,BB$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BC$2),SUMIF(CLASS!$N589:$S589,BC$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BD$2),SUMIF(CLASS!$N589:$S589,BD$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BE$2),SUMIF(CLASS!$N589:$S589,BE$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BF$2),SUMIF(CLASS!$N589:$S589,BF$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BG$2),SUMIF(CLASS!$N589:$S589,BG$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BH$2),SUMIF(CLASS!$N589:$S589,BH$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BI$2),SUMIF(CLASS!$N589:$S589,BI$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BJ$2),SUMIF(CLASS!$N589:$S589,BJ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BK$2),SUMIF(CLASS!$N589:$S589,BK$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BL$2),SUMIF(CLASS!$N589:$S589,BL$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BM$2),SUMIF(CLASS!$N589:$S589,BM$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BN$2),SUMIF(CLASS!$N589:$S589,BN$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BO$2),SUMIF(CLASS!$N589:$S589,BO$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BP$2),SUMIF(CLASS!$N589:$S589,BP$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BQ$2),SUMIF(CLASS!$N589:$S589,BQ$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BR$2),SUMIF(CLASS!$N589:$S589,BR$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BS$2),SUMIF(CLASS!$N589:$S589,BS$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BT$2),SUMIF(CLASS!$N589:$S589,BT$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BU$2),SUMIF(CLASS!$N589:$S589,BU$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BV$2),SUMIF(CLASS!$N589:$S589,BV$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BW$2),SUMIF(CLASS!$N589:$S589,BW$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BX$2),SUMIF(CLASS!$N589:$S589,BX$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BY$2),SUMIF(CLASS!$N589:$S589,BY$3,CLASS!$E589:$J589))","v":0},{"$f":"IF(CLASS!$L589<>0,FUNCALLOCD!$C589*INDEX(INDIRECT(ACCOUNTS!$R589),2,BZ$2),SUMIF(CLASS!$N589:$S589,BZ$3,CLASS!$E589:$J589))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,16542263.117729679,0,5848419.112161777,0,0,0,22390682.229891457,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-55892355.700000003]
[{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"ACCOUNTS!C594","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,J$2),SUMIF(CLASS!$N594:$S594,J$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,K$2),SUMIF(CLASS!$N594:$S594,K$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,L$2),SUMIF(CLASS!$N594:$S594,L$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,M$2),SUMIF(CLASS!$N594:$S594,M$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,N$2),SUMIF(CLASS!$N594:$S594,N$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,O$2),SUMIF(CLASS!$N594:$S594,O$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,P$2),SUMIF(CLASS!$N594:$S594,P$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,Q$2),SUMIF(CLASS!$N594:$S594,Q$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,R$2),SUMIF(CLASS!$N594:$S594,R$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,S$2),SUMIF(CLASS!$N594:$S594,S$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,T$2),SUMIF(CLASS!$N594:$S594,T$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,U$2),SUMIF(CLASS!$N594:$S594,U$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,V$2),SUMIF(CLASS!$N594:$S594,V$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,W$2),SUMIF(CLASS!$N594:$S594,W$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,X$2),SUMIF(CLASS!$N594:$S594,X$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,Y$2),SUMIF(CLASS!$N594:$S594,Y$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,Z$2),SUMIF(CLASS!$N594:$S594,Z$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AA$2),SUMIF(CLASS!$N594:$S594,AA$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AB$2),SUMIF(CLASS!$N594:$S594,AB$3,CLASS!$E594:$J594))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AG$2),SUMIF(CLASS!$N594:$S594,AG$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AH$2),SUMIF(CLASS!$N594:$S594,AH$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AI$2),SUMIF(CLASS!$N594:$S594,AI$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AJ$2),SUMIF(CLASS!$N594:$S594,AJ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AK$2),SUMIF(CLASS!$N594:$S594,AK$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AL$2),SUMIF(CLASS!$N594:$S594,AL$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AM$2),SUMIF(CLASS!$N594:$S594,AM$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AN$2),SUMIF(CLASS!$N594:$S594,AN$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AO$2),SUMIF(CLASS!$N594:$S594,AO$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AP$2),SUMIF(CLASS!$N594:$S594,AP$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AQ$2),SUMIF(CLASS!$N594:$S594,AQ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AR$2),SUMIF(CLASS!$N594:$S594,AR$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AS$2),SUMIF(CLASS!$N594:$S594,AS$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AT$2),SUMIF(CLASS!$N594:$S594,AT$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AU$2),SUMIF(CLASS!$N594:$S594,AU$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AV$2),SUMIF(CLASS!$N594:$S594,AV$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AW$2),SUMIF(CLASS!$N594:$S594,AW$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AX$2),SUMIF(CLASS!$N594:$S594,AX$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AY$2),SUMIF(CLASS!$N594:$S594,AY$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,AZ$2),SUMIF(CLASS!$N594:$S594,AZ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BA$2),SUMIF(CLASS!$N594:$S594,BA$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BB$2),SUMIF(CLASS!$N594:$S594,BB$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BC$2),SUMIF(CLASS!$N594:$S594,BC$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BD$2),SUMIF(CLASS!$N594:$S594,BD$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BE$2),SUMIF(CLASS!$N594:$S594,BE$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BF$2),SUMIF(CLASS!$N594:$S594,BF$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BG$2),SUMIF(CLASS!$N594:$S594,BG$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BH$2),SUMIF(CLASS!$N594:$S594,BH$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BI$2),SUMIF(CLASS!$N594:$S594,BI$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BJ$2),SUMIF(CLASS!$N594:$S594,BJ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BK$2),SUMIF(CLASS!$N594:$S594,BK$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BL$2),SUMIF(CLASS!$N594:$S594,BL$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BM$2),SUMIF(CLASS!$N594:$S594,BM$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BN$2),SUMIF(CLASS!$N594:$S594,BN$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BO$2),SUMIF(CLASS!$N594:$S594,BO$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BP$2),SUMIF(CLASS!$N594:$S594,BP$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BQ$2),SUMIF(CLASS!$N594:$S594,BQ$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BR$2),SUMIF(CLASS!$N594:$S594,BR$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BS$2),SUMIF(CLASS!$N594:$S594,BS$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BT$2),SUMIF(CLASS!$N594:$S594,BT$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BU$2),SUMIF(CLASS!$N594:$S594,BU$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BV$2),SUMIF(CLASS!$N594:$S594,BV$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BW$2),SUMIF(CLASS!$N594:$S594,BW$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BX$2),SUMIF(CLASS!$N594:$S594,BX$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BY$2),SUMIF(CLASS!$N594:$S594,BY$3,CLASS!$E594:$J594))","v":0},{"$f":"IF(CLASS!$L594<>0,FUNCALLOCD!$C594*INDEX(INDIRECT(ACCOUNTS!$R594),2,BZ$2),SUMIF(CLASS!$N594:$S594,BZ$3,CLASS!$E594:$J594))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ACCOUNTS!A604","v":451.01},{"$f":"ACCOUNTS!B604","v":"Misc Service Revenue - Temporary Service "},{"$f":"ACCOUNTS!C604","v":1314247.8600000001},null,null,null,null,null,null,{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,J$2),SUMIF(CLASS!$N604:$S604,J$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,K$2),SUMIF(CLASS!$N604:$S604,K$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,L$2),SUMIF(CLASS!$N604:$S604,L$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,M$2),SUMIF(CLASS!$N604:$S604,M$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,N$2),SUMIF(CLASS!$N604:$S604,N$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,O$2),SUMIF(CLASS!$N604:$S604,O$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,P$2),SUMIF(CLASS!$N604:$S604,P$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,Q$2),SUMIF(CLASS!$N604:$S604,Q$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,R$2),SUMIF(CLASS!$N604:$S604,R$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,S$2),SUMIF(CLASS!$N604:$S604,S$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,T$2),SUMIF(CLASS!$N604:$S604,T$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,U$2),SUMIF(CLASS!$N604:$S604,U$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,V$2),SUMIF(CLASS!$N604:$S604,V$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,W$2),SUMIF(CLASS!$N604:$S604,W$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,X$2),SUMIF(CLASS!$N604:$S604,X$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,Y$2),SUMIF(CLASS!$N604:$S604,Y$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,Z$2),SUMIF(CLASS!$N604:$S604,Z$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AA$2),SUMIF(CLASS!$N604:$S604,AA$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AB$2),SUMIF(CLASS!$N604:$S604,AB$3,CLASS!$E604:$J604))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AG$2),SUMIF(CLASS!$N604:$S604,AG$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AH$2),SUMIF(CLASS!$N604:$S604,AH$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AI$2),SUMIF(CLASS!$N604:$S604,AI$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AJ$2),SUMIF(CLASS!$N604:$S604,AJ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AK$2),SUMIF(CLASS!$N604:$S604,AK$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AL$2),SUMIF(CLASS!$N604:$S604,AL$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AM$2),SUMIF(CLASS!$N604:$S604,AM$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AN$2),SUMIF(CLASS!$N604:$S604,AN$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AO$2),SUMIF(CLASS!$N604:$S604,AO$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AP$2),SUMIF(CLASS!$N604:$S604,AP$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AQ$2),SUMIF(CLASS!$N604:$S604,AQ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AR$2),SUMIF(CLASS!$N604:$S604,AR$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AS$2),SUMIF(CLASS!$N604:$S604,AS$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AT$2),SUMIF(CLASS!$N604:$S604,AT$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AU$2),SUMIF(CLASS!$N604:$S604,AU$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AV$2),SUMIF(CLASS!$N604:$S604,AV$3,CLASS!$E604:$J604))","v":1314247.8600000001},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AW$2),SUMIF(CLASS!$N604:$S604,AW$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AX$2),SUMIF(CLASS!$N604:$S604,AX$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AY$2),SUMIF(CLASS!$N604:$S604,AY$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,AZ$2),SUMIF(CLASS!$N604:$S604,AZ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BA$2),SUMIF(CLASS!$N604:$S604,BA$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BB$2),SUMIF(CLASS!$N604:$S604,BB$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BC$2),SUMIF(CLASS!$N604:$S604,BC$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BD$2),SUMIF(CLASS!$N604:$S604,BD$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BE$2),SUMIF(CLASS!$N604:$S604,BE$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BF$2),SUMIF(CLASS!$N604:$S604,BF$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BG$2),SUMIF(CLASS!$N604:$S604,BG$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BH$2),SUMIF(CLASS!$N604:$S604,BH$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BI$2),SUMIF(CLASS!$N604:$S604,BI$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BJ$2),SUMIF(CLASS!$N604:$S604,BJ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BK$2),SUMIF(CLASS!$N604:$S604,BK$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BL$2),SUMIF(CLASS!$N604:$S604,BL$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BM$2),SUMIF(CLASS!$N604:$S604,BM$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BN$2),SUMIF(CLASS!$N604:$S604,BN$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BO$2),SUMIF(CLASS!$N604:$S604,BO$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BP$2),SUMIF(CLASS!$N604:$S604,BP$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BQ$2),SUMIF(CLASS!$N604:$S604,BQ$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BR$2),SUMIF(CLASS!$N604:$S604,BR$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BS$2),SUMIF(CLASS!$N604:$S604,BS$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BT$2),SUMIF(CLASS!$N604:$S604,BT$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BU$2),SUMIF(CLASS!$N604:$S604,BU$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BV$2),SUMIF(CLASS!$N604:$S604,BV$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BW$2),SUMIF(CLASS!$N604:$S604,BW$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BX$2),SUMIF(CLASS!$N604:$S604,BX$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BY$2),SUMIF(CLASS!$N604:$S604,BY$3,CLASS!$E604:$J604))","v":0},{"$f":"IF(CLASS!$L604<>0,FUNCALLOCD!$C604*INDEX(INDIRECT(ACCOUNTS!$R604),2,BZ$2),SUMIF(CLASS!$N604:$S604,BZ$3,CLASS!$E604:$J604))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1314247.8600000001,0,0,0,1314247.8600000001,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A605","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C605","v":1460925},null,null,null,null,null,null,{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,J$2),SUMIF(CLASS!$N605:$S605,J$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,K$2),SUMIF(CLASS!$N605:$S605,K$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,L$2),SUMIF(CLASS!$N605:$S605,L$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,M$2),SUMIF(CLASS!$N605:$S605,M$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,N$2),SUMIF(CLASS!$N605:$S605,N$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,O$2),SUMIF(CLASS!$N605:$S605,O$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,P$2),SUMIF(CLASS!$N605:$S605,P$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,Q$2),SUMIF(CLASS!$N605:$S605,Q$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,R$2),SUMIF(CLASS!$N605:$S605,R$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,S$2),SUMIF(CLASS!$N605:$S605,S$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,T$2),SUMIF(CLASS!$N605:$S605,T$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,U$2),SUMIF(CLASS!$N605:$S605,U$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,V$2),SUMIF(CLASS!$N605:$S605,V$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,W$2),SUMIF(CLASS!$N605:$S605,W$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,X$2),SUMIF(CLASS!$N605:$S605,X$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,Y$2),SUMIF(CLASS!$N605:$S605,Y$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,Z$2),SUMIF(CLASS!$N605:$S605,Z$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AA$2),SUMIF(CLASS!$N605:$S605,AA$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AB$2),SUMIF(CLASS!$N605:$S605,AB$3,CLASS!$E605:$J605))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AG$2),SUMIF(CLASS!$N605:$S605,AG$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AH$2),SUMIF(CLASS!$N605:$S605,AH$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AI$2),SUMIF(CLASS!$N605:$S605,AI$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AJ$2),SUMIF(CLASS!$N605:$S605,AJ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AK$2),SUMIF(CLASS!$N605:$S605,AK$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AL$2),SUMIF(CLASS!$N605:$S605,AL$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AM$2),SUMIF(CLASS!$N605:$S605,AM$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AN$2),SUMIF(CLASS!$N605:$S605,AN$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AO$2),SUMIF(CLASS!$N605:$S605,AO$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AP$2),SUMIF(CLASS!$N605:$S605,AP$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AQ$2),SUMIF(CLASS!$N605:$S605,AQ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AR$2),SUMIF(CLASS!$N605:$S605,AR$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AS$2),SUMIF(CLASS!$N605:$S605,AS$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AT$2),SUMIF(CLASS!$N605:$S605,AT$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AU$2),SUMIF(CLASS!$N605:$S605,AU$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AV$2),SUMIF(CLASS!$N605:$S605,AV$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AW$2),SUMIF(CLASS!$N605:$S605,AW$3,CLASS!$E605:$J605))","v":1460925},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AX$2),SUMIF(CLASS!$N605:$S605,AX$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AY$2),SUMIF(CLASS!$N605:$S605,AY$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,AZ$2),SUMIF(CLASS!$N605:$S605,AZ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BA$2),SUMIF(CLASS!$N605:$S605,BA$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BB$2),SUMIF(CLASS!$N605:$S605,BB$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BC$2),SUMIF(CLASS!$N605:$S605,BC$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BD$2),SUMIF(CLASS!$N605:$S605,BD$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BE$2),SUMIF(CLASS!$N605:$S605,BE$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BF$2),SUMIF(CLASS!$N605:$S605,BF$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BG$2),SUMIF(CLASS!$N605:$S605,BG$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BH$2),SUMIF(CLASS!$N605:$S605,BH$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BI$2),SUMIF(CLASS!$N605:$S605,BI$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BJ$2),SUMIF(CLASS!$N605:$S605,BJ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BK$2),SUMIF(CLASS!$N605:$S605,BK$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BL$2),SUMIF(CLASS!$N605:$S605,BL$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BM$2),SUMIF(CLASS!$N605:$S605,BM$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BN$2),SUMIF(CLASS!$N605:$S605,BN$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BO$2),SUMIF(CLASS!$N605:$S605,BO$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BP$2),SUMIF(CLASS!$N605:$S605,BP$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BQ$2),SUMIF(CLASS!$N605:$S605,BQ$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BR$2),SUMIF(CLASS!$N605:$S605,BR$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BS$2),SUMIF(CLASS!$N605:$S605,BS$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BT$2),SUMIF(CLASS!$N605:$S605,BT$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BU$2),SUMIF(CLASS!$N605:$S605,BU$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BV$2),SUMIF(CLASS!$N605:$S605,BV$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BW$2),SUMIF(CLASS!$N605:$S605,BW$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BX$2),SUMIF(CLASS!$N605:$S605,BX$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BY$2),SUMIF(CLASS!$N605:$S605,BY$3,CLASS!$E605:$J605))","v":0},{"$f":"IF(CLASS!$L605<>0,FUNCALLOCD!$C605*INDEX(INDIRECT(ACCOUNTS!$R605),2,BZ$2),SUMIF(CLASS!$N605:$S605,BZ$3,CLASS!$E605:$J605))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,1460925,0,0,0,1460925,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A610","v":451.07},{"$f":"ACCOUNTS!B610","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"ACCOUNTS!C610","v":4847787.22},null,null,null,null,null,null,{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,J$2),SUMIF(CLASS!$N610:$S610,J$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,K$2),SUMIF(CLASS!$N610:$S610,K$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,L$2),SUMIF(CLASS!$N610:$S610,L$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,M$2),SUMIF(CLASS!$N610:$S610,M$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,N$2),SUMIF(CLASS!$N610:$S610,N$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,O$2),SUMIF(CLASS!$N610:$S610,O$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,P$2),SUMIF(CLASS!$N610:$S610,P$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,Q$2),SUMIF(CLASS!$N610:$S610,Q$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,R$2),SUMIF(CLASS!$N610:$S610,R$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,S$2),SUMIF(CLASS!$N610:$S610,S$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,T$2),SUMIF(CLASS!$N610:$S610,T$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,U$2),SUMIF(CLASS!$N610:$S610,U$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,V$2),SUMIF(CLASS!$N610:$S610,V$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,W$2),SUMIF(CLASS!$N610:$S610,W$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,X$2),SUMIF(CLASS!$N610:$S610,X$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,Y$2),SUMIF(CLASS!$N610:$S610,Y$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,Z$2),SUMIF(CLASS!$N610:$S610,Z$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AA$2),SUMIF(CLASS!$N610:$S610,AA$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AB$2),SUMIF(CLASS!$N610:$S610,AB$3,CLASS!$E610:$J610))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AG$2),SUMIF(CLASS!$N610:$S610,AG$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AH$2),SUMIF(CLASS!$N610:$S610,AH$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AI$2),SUMIF(CLASS!$N610:$S610,AI$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AJ$2),SUMIF(CLASS!$N610:$S610,AJ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AK$2),SUMIF(CLASS!$N610:$S610,AK$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AL$2),SUMIF(CLASS!$N610:$S610,AL$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AM$2),SUMIF(CLASS!$N610:$S610,AM$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AN$2),SUMIF(CLASS!$N610:$S610,AN$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AO$2),SUMIF(CLASS!$N610:$S610,AO$3,CLASS!$E610:$J610))","v":4847787.22},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AP$2),SUMIF(CLASS!$N610:$S610,AP$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AQ$2),SUMIF(CLASS!$N610:$S610,AQ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AR$2),SUMIF(CLASS!$N610:$S610,AR$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AS$2),SUMIF(CLASS!$N610:$S610,AS$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AT$2),SUMIF(CLASS!$N610:$S610,AT$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AU$2),SUMIF(CLASS!$N610:$S610,AU$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AV$2),SUMIF(CLASS!$N610:$S610,AV$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AW$2),SUMIF(CLASS!$N610:$S610,AW$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AX$2),SUMIF(CLASS!$N610:$S610,AX$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AY$2),SUMIF(CLASS!$N610:$S610,AY$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,AZ$2),SUMIF(CLASS!$N610:$S610,AZ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BA$2),SUMIF(CLASS!$N610:$S610,BA$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BB$2),SUMIF(CLASS!$N610:$S610,BB$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BC$2),SUMIF(CLASS!$N610:$S610,BC$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BD$2),SUMIF(CLASS!$N610:$S610,BD$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BE$2),SUMIF(CLASS!$N610:$S610,BE$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BF$2),SUMIF(CLASS!$N610:$S610,BF$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BG$2),SUMIF(CLASS!$N610:$S610,BG$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BH$2),SUMIF(CLASS!$N610:$S610,BH$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BI$2),SUMIF(CLASS!$N610:$S610,BI$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BJ$2),SUMIF(CLASS!$N610:$S610,BJ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BK$2),SUMIF(CLASS!$N610:$S610,BK$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BL$2),SUMIF(CLASS!$N610:$S610,BL$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BM$2),SUMIF(CLASS!$N610:$S610,BM$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BN$2),SUMIF(CLASS!$N610:$S610,BN$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BO$2),SUMIF(CLASS!$N610:$S610,BO$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BP$2),SUMIF(CLASS!$N610:$S610,BP$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BQ$2),SUMIF(CLASS!$N610:$S610,BQ$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BR$2),SUMIF(CLASS!$N610:$S610,BR$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BS$2),SUMIF(CLASS!$N610:$S610,BS$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BT$2),SUMIF(CLASS!$N610:$S610,BT$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BU$2),SUMIF(CLASS!$N610:$S610,BU$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BV$2),SUMIF(CLASS!$N610:$S610,BV$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BW$2),SUMIF(CLASS!$N610:$S610,BW$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BX$2),SUMIF(CLASS!$N610:$S610,BX$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BY$2),SUMIF(CLASS!$N610:$S610,BY$3,CLASS!$E610:$J610))","v":0},{"$f":"IF(CLASS!$L610<>0,FUNCALLOCD!$C610*INDEX(INDIRECT(ACCOUNTS!$R610),2,BZ$2),SUMIF(CLASS!$N610:$S610,BZ$3,CLASS!$E610:$J610))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,4847787.22,0,0,0,4847787.22,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A615","v":454.04},{"$f":"ACCOUNTS!B615","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C615","v":1222583.4099999999},null,null,null,null,null,null,{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,J$2),SUMIF(CLASS!$N615:$S615,J$3,CLASS!$E615:$J615))","v":447.98269992151677},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,K$2),SUMIF(CLASS!$N615:$S615,K$3,CLASS!$E615:$J615))","v":5987.2399608378091},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,L$2),SUMIF(CLASS!$N615:$S615,L$3,CLASS!$E615:$J615))","v":74.778441490033018},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,M$2),SUMIF(CLASS!$N615:$S615,M$3,CLASS!$E615:$J615))","v":937.97422359955704},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,N$2),SUMIF(CLASS!$N615:$S615,N$3,CLASS!$E615:$J615))","v":3994.9819934677721},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,O$2),SUMIF(CLASS!$N615:$S615,O$3,CLASS!$E615:$J615))","v":55033.762661248657},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,P$2),SUMIF(CLASS!$N615:$S615,P$3,CLASS!$E615:$J615))","v":106669.00500107964},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,Q$2),SUMIF(CLASS!$N615:$S615,Q$3,CLASS!$E615:$J615))","v":8.4654138406466881},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,R$2),SUMIF(CLASS!$N615:$S615,R$3,CLASS!$E615:$J615))","v":3507.8064219083667},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,S$2),SUMIF(CLASS!$N615:$S615,S$3,CLASS!$E615:$J615))","v":215469.03134979488},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,T$2),SUMIF(CLASS!$N615:$S615,T$3,CLASS!$E615:$J615))","v":21698.011912947564},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,U$2),SUMIF(CLASS!$N615:$S615,U$3,CLASS!$E615:$J615))","v":39789.012241830613},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,V$2),SUMIF(CLASS!$N615:$S615,V$3,CLASS!$E615:$J615))","v":947.11621570713135},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,W$2),SUMIF(CLASS!$N615:$S615,W$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,X$2),SUMIF(CLASS!$N615:$S615,X$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,Y$2),SUMIF(CLASS!$N615:$S615,Y$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,Z$2),SUMIF(CLASS!$N615:$S615,Z$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AA$2),SUMIF(CLASS!$N615:$S615,AA$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AB$2),SUMIF(CLASS!$N615:$S615,AB$3,CLASS!$E615:$J615))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AG$2),SUMIF(CLASS!$N615:$S615,AG$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AH$2),SUMIF(CLASS!$N615:$S615,AH$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AI$2),SUMIF(CLASS!$N615:$S615,AI$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AJ$2),SUMIF(CLASS!$N615:$S615,AJ$3,CLASS!$E615:$J615))","v":5110.6295957836883},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AK$2),SUMIF(CLASS!$N615:$S615,AK$3,CLASS!$E615:$J615))","v":18515.490782582354},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AL$2),SUMIF(CLASS!$N615:$S615,AL$3,CLASS!$E615:$J615))","v":25747.498296119422},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AM$2),SUMIF(CLASS!$N615:$S615,AM$3,CLASS!$E615:$J615))","v":7159.050487711791},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AN$2),SUMIF(CLASS!$N615:$S615,AN$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AO$2),SUMIF(CLASS!$N615:$S615,AO$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AP$2),SUMIF(CLASS!$N615:$S615,AP$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AQ$2),SUMIF(CLASS!$N615:$S615,AQ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AR$2),SUMIF(CLASS!$N615:$S615,AR$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AS$2),SUMIF(CLASS!$N615:$S615,AS$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AT$2),SUMIF(CLASS!$N615:$S615,AT$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AU$2),SUMIF(CLASS!$N615:$S615,AU$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AV$2),SUMIF(CLASS!$N615:$S615,AV$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AW$2),SUMIF(CLASS!$N615:$S615,AW$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AX$2),SUMIF(CLASS!$N615:$S615,AX$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AY$2),SUMIF(CLASS!$N615:$S615,AY$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,AZ$2),SUMIF(CLASS!$N615:$S615,AZ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BA$2),SUMIF(CLASS!$N615:$S615,BA$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BB$2),SUMIF(CLASS!$N615:$S615,BB$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BC$2),SUMIF(CLASS!$N615:$S615,BC$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BD$2),SUMIF(CLASS!$N615:$S615,BD$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BE$2),SUMIF(CLASS!$N615:$S615,BE$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BF$2),SUMIF(CLASS!$N615:$S615,BF$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BG$2),SUMIF(CLASS!$N615:$S615,BG$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BH$2),SUMIF(CLASS!$N615:$S615,BH$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BI$2),SUMIF(CLASS!$N615:$S615,BI$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BJ$2),SUMIF(CLASS!$N615:$S615,BJ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BK$2),SUMIF(CLASS!$N615:$S615,BK$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BL$2),SUMIF(CLASS!$N615:$S615,BL$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BM$2),SUMIF(CLASS!$N615:$S615,BM$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BN$2),SUMIF(CLASS!$N615:$S615,BN$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BO$2),SUMIF(CLASS!$N615:$S615,BO$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BP$2),SUMIF(CLASS!$N615:$S615,BP$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BQ$2),SUMIF(CLASS!$N615:$S615,BQ$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BR$2),SUMIF(CLASS!$N615:$S615,BR$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BS$2),SUMIF(CLASS!$N615:$S615,BS$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BT$2),SUMIF(CLASS!$N615:$S615,BT$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BU$2),SUMIF(CLASS!$N615:$S615,BU$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BV$2),SUMIF(CLASS!$N615:$S615,BV$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BW$2),SUMIF(CLASS!$N615:$S615,BW$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BX$2),SUMIF(CLASS!$N615:$S615,BX$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BY$2),SUMIF(CLASS!$N615:$S615,BY$3,CLASS!$E615:$J615))","v":0},{"$f":"IF(CLASS!$L615<>0,FUNCALLOCD!$C615*INDEX(INDIRECT(ACCOUNTS!$R615),2,BZ$2),SUMIF(CLASS!$N615:$S615,BZ$3,CLASS!$E615:$J615))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC615:CH615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK615:CP615)","v":0},null,454565.16853767424,0,56532.669162197257,0,0,0,{"$f":"SUM(CS615:CX615)","v":511097.83769987151},null,0,0,0,0,0,0,{"$f":"SUM(DA615:DF615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI615:DN615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ615:DV615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY615:ED615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG615:EL615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO615:ET615)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW615:FB615)","v":0},null,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(FK615,FC615,EU615,EM615,EE615,DW615,DO615,DG615,CY615,CQ615,CI615)-C615),1)","v":-711485.6}]
[{"$f":"ACCOUNTS!A620","v":456.04},{"$f":"ACCOUNTS!B620","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C620","v":35693.46},null,null,null,null,null,null,{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,J$2),SUMIF(CLASS!$N620:$S620,J$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,K$2),SUMIF(CLASS!$N620:$S620,K$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,L$2),SUMIF(CLASS!$N620:$S620,L$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,M$2),SUMIF(CLASS!$N620:$S620,M$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,N$2),SUMIF(CLASS!$N620:$S620,N$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,O$2),SUMIF(CLASS!$N620:$S620,O$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,P$2),SUMIF(CLASS!$N620:$S620,P$3,CLASS!$E620:$J620))","v":35690.627537727232},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,Q$2),SUMIF(CLASS!$N620:$S620,Q$3,CLASS!$E620:$J620))","v":2.832462272767839},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,R$2),SUMIF(CLASS!$N620:$S620,R$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,S$2),SUMIF(CLASS!$N620:$S620,S$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,T$2),SUMIF(CLASS!$N620:$S620,T$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,U$2),SUMIF(CLASS!$N620:$S620,U$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,V$2),SUMIF(CLASS!$N620:$S620,V$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,W$2),SUMIF(CLASS!$N620:$S620,W$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,X$2),SUMIF(CLASS!$N620:$S620,X$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,Y$2),SUMIF(CLASS!$N620:$S620,Y$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,Z$2),SUMIF(CLASS!$N620:$S620,Z$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AA$2),SUMIF(CLASS!$N620:$S620,AA$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AB$2),SUMIF(CLASS!$N620:$S620,AB$3,CLASS!$E620:$J620))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AG$2),SUMIF(CLASS!$N620:$S620,AG$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AH$2),SUMIF(CLASS!$N620:$S620,AH$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AI$2),SUMIF(CLASS!$N620:$S620,AI$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AJ$2),SUMIF(CLASS!$N620:$S620,AJ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AK$2),SUMIF(CLASS!$N620:$S620,AK$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AL$2),SUMIF(CLASS!$N620:$S620,AL$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AM$2),SUMIF(CLASS!$N620:$S620,AM$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AN$2),SUMIF(CLASS!$N620:$S620,AN$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AO$2),SUMIF(CLASS!$N620:$S620,AO$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AP$2),SUMIF(CLASS!$N620:$S620,AP$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AQ$2),SUMIF(CLASS!$N620:$S620,AQ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AR$2),SUMIF(CLASS!$N620:$S620,AR$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AS$2),SUMIF(CLASS!$N620:$S620,AS$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AT$2),SUMIF(CLASS!$N620:$S620,AT$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AU$2),SUMIF(CLASS!$N620:$S620,AU$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AV$2),SUMIF(CLASS!$N620:$S620,AV$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AW$2),SUMIF(CLASS!$N620:$S620,AW$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AX$2),SUMIF(CLASS!$N620:$S620,AX$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AY$2),SUMIF(CLASS!$N620:$S620,AY$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,AZ$2),SUMIF(CLASS!$N620:$S620,AZ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BA$2),SUMIF(CLASS!$N620:$S620,BA$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BB$2),SUMIF(CLASS!$N620:$S620,BB$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BC$2),SUMIF(CLASS!$N620:$S620,BC$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BD$2),SUMIF(CLASS!$N620:$S620,BD$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BE$2),SUMIF(CLASS!$N620:$S620,BE$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BF$2),SUMIF(CLASS!$N620:$S620,BF$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BG$2),SUMIF(CLASS!$N620:$S620,BG$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BH$2),SUMIF(CLASS!$N620:$S620,BH$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BI$2),SUMIF(CLASS!$N620:$S620,BI$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BJ$2),SUMIF(CLASS!$N620:$S620,BJ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BK$2),SUMIF(CLASS!$N620:$S620,BK$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BL$2),SUMIF(CLASS!$N620:$S620,BL$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BM$2),SUMIF(CLASS!$N620:$S620,BM$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BN$2),SUMIF(CLASS!$N620:$S620,BN$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BO$2),SUMIF(CLASS!$N620:$S620,BO$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BP$2),SUMIF(CLASS!$N620:$S620,BP$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BQ$2),SUMIF(CLASS!$N620:$S620,BQ$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BR$2),SUMIF(CLASS!$N620:$S620,BR$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BS$2),SUMIF(CLASS!$N620:$S620,BS$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BT$2),SUMIF(CLASS!$N620:$S620,BT$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BU$2),SUMIF(CLASS!$N620:$S620,BU$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BV$2),SUMIF(CLASS!$N620:$S620,BV$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BW$2),SUMIF(CLASS!$N620:$S620,BW$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BX$2),SUMIF(CLASS!$N620:$S620,BX$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BY$2),SUMIF(CLASS!$N620:$S620,BY$3,CLASS!$E620:$J620))","v":0},{"$f":"IF(CLASS!$L620<>0,FUNCALLOCD!$C620*INDEX(INDIRECT(ACCOUNTS!$R620),2,BZ$2),SUMIF(CLASS!$N620:$S620,BZ$3,CLASS!$E620:$J620))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,35693.46,0,0,0,0,0,35693.46,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A621","v":456.05},{"$f":"ACCOUNTS!B621","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C621","v":21415123.754653767},null,null,null,null,null,null,{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,J$2),SUMIF(CLASS!$N621:$S621,J$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,K$2),SUMIF(CLASS!$N621:$S621,K$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,L$2),SUMIF(CLASS!$N621:$S621,L$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,M$2),SUMIF(CLASS!$N621:$S621,M$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,N$2),SUMIF(CLASS!$N621:$S621,N$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,O$2),SUMIF(CLASS!$N621:$S621,O$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,P$2),SUMIF(CLASS!$N621:$S621,P$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,Q$2),SUMIF(CLASS!$N621:$S621,Q$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,R$2),SUMIF(CLASS!$N621:$S621,R$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,S$2),SUMIF(CLASS!$N621:$S621,S$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,T$2),SUMIF(CLASS!$N621:$S621,T$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,U$2),SUMIF(CLASS!$N621:$S621,U$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,V$2),SUMIF(CLASS!$N621:$S621,V$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,W$2),SUMIF(CLASS!$N621:$S621,W$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,X$2),SUMIF(CLASS!$N621:$S621,X$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,Y$2),SUMIF(CLASS!$N621:$S621,Y$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,Z$2),SUMIF(CLASS!$N621:$S621,Z$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AA$2),SUMIF(CLASS!$N621:$S621,AA$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AB$2),SUMIF(CLASS!$N621:$S621,AB$3,CLASS!$E621:$J621))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AG$2),SUMIF(CLASS!$N621:$S621,AG$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AH$2),SUMIF(CLASS!$N621:$S621,AH$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AI$2),SUMIF(CLASS!$N621:$S621,AI$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AJ$2),SUMIF(CLASS!$N621:$S621,AJ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AK$2),SUMIF(CLASS!$N621:$S621,AK$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AL$2),SUMIF(CLASS!$N621:$S621,AL$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AM$2),SUMIF(CLASS!$N621:$S621,AM$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AN$2),SUMIF(CLASS!$N621:$S621,AN$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AO$2),SUMIF(CLASS!$N621:$S621,AO$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AP$2),SUMIF(CLASS!$N621:$S621,AP$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AQ$2),SUMIF(CLASS!$N621:$S621,AQ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AR$2),SUMIF(CLASS!$N621:$S621,AR$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AS$2),SUMIF(CLASS!$N621:$S621,AS$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AT$2),SUMIF(CLASS!$N621:$S621,AT$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AU$2),SUMIF(CLASS!$N621:$S621,AU$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AV$2),SUMIF(CLASS!$N621:$S621,AV$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AW$2),SUMIF(CLASS!$N621:$S621,AW$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AX$2),SUMIF(CLASS!$N621:$S621,AX$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AY$2),SUMIF(CLASS!$N621:$S621,AY$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,AZ$2),SUMIF(CLASS!$N621:$S621,AZ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BA$2),SUMIF(CLASS!$N621:$S621,BA$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BB$2),SUMIF(CLASS!$N621:$S621,BB$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BC$2),SUMIF(CLASS!$N621:$S621,BC$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BD$2),SUMIF(CLASS!$N621:$S621,BD$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BE$2),SUMIF(CLASS!$N621:$S621,BE$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BF$2),SUMIF(CLASS!$N621:$S621,BF$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BG$2),SUMIF(CLASS!$N621:$S621,BG$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BH$2),SUMIF(CLASS!$N621:$S621,BH$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BI$2),SUMIF(CLASS!$N621:$S621,BI$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BJ$2),SUMIF(CLASS!$N621:$S621,BJ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BK$2),SUMIF(CLASS!$N621:$S621,BK$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BL$2),SUMIF(CLASS!$N621:$S621,BL$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BM$2),SUMIF(CLASS!$N621:$S621,BM$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BN$2),SUMIF(CLASS!$N621:$S621,BN$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BO$2),SUMIF(CLASS!$N621:$S621,BO$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BP$2),SUMIF(CLASS!$N621:$S621,BP$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BQ$2),SUMIF(CLASS!$N621:$S621,BQ$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BR$2),SUMIF(CLASS!$N621:$S621,BR$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BS$2),SUMIF(CLASS!$N621:$S621,BS$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BT$2),SUMIF(CLASS!$N621:$S621,BT$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BU$2),SUMIF(CLASS!$N621:$S621,BU$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BV$2),SUMIF(CLASS!$N621:$S621,BV$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BW$2),SUMIF(CLASS!$N621:$S621,BW$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BX$2),SUMIF(CLASS!$N621:$S621,BX$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BY$2),SUMIF(CLASS!$N621:$S621,BY$3,CLASS!$E621:$J621))","v":0},{"$f":"IF(CLASS!$L621<>0,FUNCALLOCD!$C621*INDEX(INDIRECT(ACCOUNTS!$R621),2,BZ$2),SUMIF(CLASS!$N621:$S621,BZ$3,CLASS!$E621:$J621))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-21415123.800000001]
[{"$f":"ACCOUNTS!A628","v":456.12},{"$f":"ACCOUNTS!B628","v":"Other Elect Revenue -  Ferndale Plant"},{"$f":"ACCOUNTS!C628","v":305.69},null,null,null,null,null,null,{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,J$2),SUMIF(CLASS!$N628:$S628,J$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,K$2),SUMIF(CLASS!$N628:$S628,K$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,L$2),SUMIF(CLASS!$N628:$S628,L$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,M$2),SUMIF(CLASS!$N628:$S628,M$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,N$2),SUMIF(CLASS!$N628:$S628,N$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,O$2),SUMIF(CLASS!$N628:$S628,O$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,P$2),SUMIF(CLASS!$N628:$S628,P$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,Q$2),SUMIF(CLASS!$N628:$S628,Q$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,R$2),SUMIF(CLASS!$N628:$S628,R$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,S$2),SUMIF(CLASS!$N628:$S628,S$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,T$2),SUMIF(CLASS!$N628:$S628,T$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,U$2),SUMIF(CLASS!$N628:$S628,U$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,V$2),SUMIF(CLASS!$N628:$S628,V$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,W$2),SUMIF(CLASS!$N628:$S628,W$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,X$2),SUMIF(CLASS!$N628:$S628,X$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,Y$2),SUMIF(CLASS!$N628:$S628,Y$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,Z$2),SUMIF(CLASS!$N628:$S628,Z$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AA$2),SUMIF(CLASS!$N628:$S628,AA$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AB$2),SUMIF(CLASS!$N628:$S628,AB$3,CLASS!$E628:$J628))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AG$2),SUMIF(CLASS!$N628:$S628,AG$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AH$2),SUMIF(CLASS!$N628:$S628,AH$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AI$2),SUMIF(CLASS!$N628:$S628,AI$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AJ$2),SUMIF(CLASS!$N628:$S628,AJ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AK$2),SUMIF(CLASS!$N628:$S628,AK$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AL$2),SUMIF(CLASS!$N628:$S628,AL$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AM$2),SUMIF(CLASS!$N628:$S628,AM$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AN$2),SUMIF(CLASS!$N628:$S628,AN$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AO$2),SUMIF(CLASS!$N628:$S628,AO$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AP$2),SUMIF(CLASS!$N628:$S628,AP$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AQ$2),SUMIF(CLASS!$N628:$S628,AQ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AR$2),SUMIF(CLASS!$N628:$S628,AR$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AS$2),SUMIF(CLASS!$N628:$S628,AS$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AT$2),SUMIF(CLASS!$N628:$S628,AT$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AU$2),SUMIF(CLASS!$N628:$S628,AU$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AV$2),SUMIF(CLASS!$N628:$S628,AV$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AW$2),SUMIF(CLASS!$N628:$S628,AW$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AX$2),SUMIF(CLASS!$N628:$S628,AX$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AY$2),SUMIF(CLASS!$N628:$S628,AY$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,AZ$2),SUMIF(CLASS!$N628:$S628,AZ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BA$2),SUMIF(CLASS!$N628:$S628,BA$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BB$2),SUMIF(CLASS!$N628:$S628,BB$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BC$2),SUMIF(CLASS!$N628:$S628,BC$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BD$2),SUMIF(CLASS!$N628:$S628,BD$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BE$2),SUMIF(CLASS!$N628:$S628,BE$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BF$2),SUMIF(CLASS!$N628:$S628,BF$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BG$2),SUMIF(CLASS!$N628:$S628,BG$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BH$2),SUMIF(CLASS!$N628:$S628,BH$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BI$2),SUMIF(CLASS!$N628:$S628,BI$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BJ$2),SUMIF(CLASS!$N628:$S628,BJ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BK$2),SUMIF(CLASS!$N628:$S628,BK$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BL$2),SUMIF(CLASS!$N628:$S628,BL$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BM$2),SUMIF(CLASS!$N628:$S628,BM$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BN$2),SUMIF(CLASS!$N628:$S628,BN$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BO$2),SUMIF(CLASS!$N628:$S628,BO$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BP$2),SUMIF(CLASS!$N628:$S628,BP$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BQ$2),SUMIF(CLASS!$N628:$S628,BQ$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BR$2),SUMIF(CLASS!$N628:$S628,BR$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BS$2),SUMIF(CLASS!$N628:$S628,BS$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BT$2),SUMIF(CLASS!$N628:$S628,BT$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BU$2),SUMIF(CLASS!$N628:$S628,BU$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BV$2),SUMIF(CLASS!$N628:$S628,BV$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BW$2),SUMIF(CLASS!$N628:$S628,BW$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BX$2),SUMIF(CLASS!$N628:$S628,BX$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BY$2),SUMIF(CLASS!$N628:$S628,BY$3,CLASS!$E628:$J628))","v":0},{"$f":"IF(CLASS!$L628<>0,FUNCALLOCD!$C628*INDEX(INDIRECT(ACCOUNTS!$R628),2,BZ$2),SUMIF(CLASS!$N628:$S628,BZ$3,CLASS!$E628:$J628))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-305.7]
[{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},null,null,null,null,null,null,{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,J$2),SUMIF(CLASS!$N630:$S630,J$3,CLASS!$E630:$J630))","v":121.39031827018692},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,K$2),SUMIF(CLASS!$N630:$S630,K$3,CLASS!$E630:$J630))","v":1622.3683738979473},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,L$2),SUMIF(CLASS!$N630:$S630,L$3,CLASS!$E630:$J630))","v":20.262788750132426},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,M$2),SUMIF(CLASS!$N630:$S630,M$3,CLASS!$E630:$J630))","v":254.16380934337266},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,N$2),SUMIF(CLASS!$N630:$S630,N$3,CLASS!$E630:$J630))","v":1082.5242487169232},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,O$2),SUMIF(CLASS!$N630:$S630,O$3,CLASS!$E630:$J630))","v":14912.553467411331},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,P$2),SUMIF(CLASS!$N630:$S630,P$3,CLASS!$E630:$J630))","v":28904.206499299446},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,Q$2),SUMIF(CLASS!$N630:$S630,Q$3,CLASS!$E630:$J630))","v":2.2938816177164392},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,R$2),SUMIF(CLASS!$N630:$S630,R$3,CLASS!$E630:$J630))","v":950.51379899326832},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,S$2),SUMIF(CLASS!$N630:$S630,S$3,CLASS!$E630:$J630))","v":58385.857975102153},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,T$2),SUMIF(CLASS!$N630:$S630,T$3,CLASS!$E630:$J630))","v":5879.5318935406585},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,U$2),SUMIF(CLASS!$N630:$S630,U$3,CLASS!$E630:$J630))","v":10781.668266516459},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,V$2),SUMIF(CLASS!$N630:$S630,V$3,CLASS!$E630:$J630))","v":256.64102404777174},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,W$2),SUMIF(CLASS!$N630:$S630,W$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,X$2),SUMIF(CLASS!$N630:$S630,X$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,Y$2),SUMIF(CLASS!$N630:$S630,Y$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,Z$2),SUMIF(CLASS!$N630:$S630,Z$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AA$2),SUMIF(CLASS!$N630:$S630,AA$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AB$2),SUMIF(CLASS!$N630:$S630,AB$3,CLASS!$E630:$J630))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AG$2),SUMIF(CLASS!$N630:$S630,AG$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AH$2),SUMIF(CLASS!$N630:$S630,AH$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AI$2),SUMIF(CLASS!$N630:$S630,AI$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AJ$2),SUMIF(CLASS!$N630:$S630,AJ$3,CLASS!$E630:$J630))","v":1384.8323904068277},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AK$2),SUMIF(CLASS!$N630:$S630,AK$3,CLASS!$E630:$J630))","v":5017.1609738950801},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AL$2),SUMIF(CLASS!$N630:$S630,AL$3,CLASS!$E630:$J630))","v":6976.8252510076754},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AM$2),SUMIF(CLASS!$N630:$S630,AM$3,CLASS!$E630:$J630))","v":1939.8950391787912},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AN$2),SUMIF(CLASS!$N630:$S630,AN$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AO$2),SUMIF(CLASS!$N630:$S630,AO$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AP$2),SUMIF(CLASS!$N630:$S630,AP$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AQ$2),SUMIF(CLASS!$N630:$S630,AQ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AR$2),SUMIF(CLASS!$N630:$S630,AR$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AS$2),SUMIF(CLASS!$N630:$S630,AS$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AT$2),SUMIF(CLASS!$N630:$S630,AT$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AU$2),SUMIF(CLASS!$N630:$S630,AU$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AV$2),SUMIF(CLASS!$N630:$S630,AV$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AW$2),SUMIF(CLASS!$N630:$S630,AW$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AX$2),SUMIF(CLASS!$N630:$S630,AX$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AY$2),SUMIF(CLASS!$N630:$S630,AY$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,AZ$2),SUMIF(CLASS!$N630:$S630,AZ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BA$2),SUMIF(CLASS!$N630:$S630,BA$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BB$2),SUMIF(CLASS!$N630:$S630,BB$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BC$2),SUMIF(CLASS!$N630:$S630,BC$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BD$2),SUMIF(CLASS!$N630:$S630,BD$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BE$2),SUMIF(CLASS!$N630:$S630,BE$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BF$2),SUMIF(CLASS!$N630:$S630,BF$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BG$2),SUMIF(CLASS!$N630:$S630,BG$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BH$2),SUMIF(CLASS!$N630:$S630,BH$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BI$2),SUMIF(CLASS!$N630:$S630,BI$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BJ$2),SUMIF(CLASS!$N630:$S630,BJ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BK$2),SUMIF(CLASS!$N630:$S630,BK$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BL$2),SUMIF(CLASS!$N630:$S630,BL$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BM$2),SUMIF(CLASS!$N630:$S630,BM$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BN$2),SUMIF(CLASS!$N630:$S630,BN$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BO$2),SUMIF(CLASS!$N630:$S630,BO$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BP$2),SUMIF(CLASS!$N630:$S630,BP$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BQ$2),SUMIF(CLASS!$N630:$S630,BQ$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BR$2),SUMIF(CLASS!$N630:$S630,BR$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BS$2),SUMIF(CLASS!$N630:$S630,BS$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BT$2),SUMIF(CLASS!$N630:$S630,BT$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BU$2),SUMIF(CLASS!$N630:$S630,BU$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BV$2),SUMIF(CLASS!$N630:$S630,BV$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BW$2),SUMIF(CLASS!$N630:$S630,BW$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BX$2),SUMIF(CLASS!$N630:$S630,BX$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BY$2),SUMIF(CLASS!$N630:$S630,BY$3,CLASS!$E630:$J630))","v":0},{"$f":"IF(CLASS!$L630<>0,FUNCALLOCD!$C630*INDEX(INDIRECT(ACCOUNTS!$R630),2,BZ$2),SUMIF(CLASS!$N630:$S630,BZ$3,CLASS!$E630:$J630))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,123173.97634550737,0,15318.713654488374,0,0,0,138492.68999999575,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$f":"ACCOUNTS!C631","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,J$2),SUMIF(CLASS!$N631:$S631,J$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,K$2),SUMIF(CLASS!$N631:$S631,K$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,L$2),SUMIF(CLASS!$N631:$S631,L$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,M$2),SUMIF(CLASS!$N631:$S631,M$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,N$2),SUMIF(CLASS!$N631:$S631,N$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,O$2),SUMIF(CLASS!$N631:$S631,O$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,P$2),SUMIF(CLASS!$N631:$S631,P$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,Q$2),SUMIF(CLASS!$N631:$S631,Q$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,R$2),SUMIF(CLASS!$N631:$S631,R$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,S$2),SUMIF(CLASS!$N631:$S631,S$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,T$2),SUMIF(CLASS!$N631:$S631,T$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,U$2),SUMIF(CLASS!$N631:$S631,U$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,V$2),SUMIF(CLASS!$N631:$S631,V$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,W$2),SUMIF(CLASS!$N631:$S631,W$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,X$2),SUMIF(CLASS!$N631:$S631,X$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,Y$2),SUMIF(CLASS!$N631:$S631,Y$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,Z$2),SUMIF(CLASS!$N631:$S631,Z$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AA$2),SUMIF(CLASS!$N631:$S631,AA$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AB$2),SUMIF(CLASS!$N631:$S631,AB$3,CLASS!$E631:$J631))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AG$2),SUMIF(CLASS!$N631:$S631,AG$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AH$2),SUMIF(CLASS!$N631:$S631,AH$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AI$2),SUMIF(CLASS!$N631:$S631,AI$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AJ$2),SUMIF(CLASS!$N631:$S631,AJ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AK$2),SUMIF(CLASS!$N631:$S631,AK$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AL$2),SUMIF(CLASS!$N631:$S631,AL$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AM$2),SUMIF(CLASS!$N631:$S631,AM$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AN$2),SUMIF(CLASS!$N631:$S631,AN$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AO$2),SUMIF(CLASS!$N631:$S631,AO$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AP$2),SUMIF(CLASS!$N631:$S631,AP$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AQ$2),SUMIF(CLASS!$N631:$S631,AQ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AR$2),SUMIF(CLASS!$N631:$S631,AR$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AS$2),SUMIF(CLASS!$N631:$S631,AS$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AT$2),SUMIF(CLASS!$N631:$S631,AT$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AU$2),SUMIF(CLASS!$N631:$S631,AU$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AV$2),SUMIF(CLASS!$N631:$S631,AV$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AW$2),SUMIF(CLASS!$N631:$S631,AW$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AX$2),SUMIF(CLASS!$N631:$S631,AX$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AY$2),SUMIF(CLASS!$N631:$S631,AY$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,AZ$2),SUMIF(CLASS!$N631:$S631,AZ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BA$2),SUMIF(CLASS!$N631:$S631,BA$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BB$2),SUMIF(CLASS!$N631:$S631,BB$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BC$2),SUMIF(CLASS!$N631:$S631,BC$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BD$2),SUMIF(CLASS!$N631:$S631,BD$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BE$2),SUMIF(CLASS!$N631:$S631,BE$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BF$2),SUMIF(CLASS!$N631:$S631,BF$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BG$2),SUMIF(CLASS!$N631:$S631,BG$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BH$2),SUMIF(CLASS!$N631:$S631,BH$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BI$2),SUMIF(CLASS!$N631:$S631,BI$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BJ$2),SUMIF(CLASS!$N631:$S631,BJ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BK$2),SUMIF(CLASS!$N631:$S631,BK$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BL$2),SUMIF(CLASS!$N631:$S631,BL$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BM$2),SUMIF(CLASS!$N631:$S631,BM$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BN$2),SUMIF(CLASS!$N631:$S631,BN$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BO$2),SUMIF(CLASS!$N631:$S631,BO$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BP$2),SUMIF(CLASS!$N631:$S631,BP$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BQ$2),SUMIF(CLASS!$N631:$S631,BQ$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BR$2),SUMIF(CLASS!$N631:$S631,BR$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BS$2),SUMIF(CLASS!$N631:$S631,BS$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BT$2),SUMIF(CLASS!$N631:$S631,BT$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BU$2),SUMIF(CLASS!$N631:$S631,BU$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BV$2),SUMIF(CLASS!$N631:$S631,BV$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BW$2),SUMIF(CLASS!$N631:$S631,BW$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BX$2),SUMIF(CLASS!$N631:$S631,BX$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BY$2),SUMIF(CLASS!$N631:$S631,BY$3,CLASS!$E631:$J631))","v":0},{"$f":"IF(CLASS!$L631<>0,FUNCALLOCD!$C631*INDEX(INDIRECT(ACCOUNTS!$R631),2,BZ$2),SUMIF(CLASS!$N631:$S631,BZ$3,CLASS!$E631:$J631))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},null,null,null,null,null,null,{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,J$2),SUMIF(CLASS!$N632:$S632,J$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,K$2),SUMIF(CLASS!$N632:$S632,K$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,L$2),SUMIF(CLASS!$N632:$S632,L$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,M$2),SUMIF(CLASS!$N632:$S632,M$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,N$2),SUMIF(CLASS!$N632:$S632,N$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,O$2),SUMIF(CLASS!$N632:$S632,O$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,P$2),SUMIF(CLASS!$N632:$S632,P$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,Q$2),SUMIF(CLASS!$N632:$S632,Q$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,R$2),SUMIF(CLASS!$N632:$S632,R$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,S$2),SUMIF(CLASS!$N632:$S632,S$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,T$2),SUMIF(CLASS!$N632:$S632,T$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,U$2),SUMIF(CLASS!$N632:$S632,U$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,V$2),SUMIF(CLASS!$N632:$S632,V$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,W$2),SUMIF(CLASS!$N632:$S632,W$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,X$2),SUMIF(CLASS!$N632:$S632,X$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,Y$2),SUMIF(CLASS!$N632:$S632,Y$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,Z$2),SUMIF(CLASS!$N632:$S632,Z$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AA$2),SUMIF(CLASS!$N632:$S632,AA$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AB$2),SUMIF(CLASS!$N632:$S632,AB$3,CLASS!$E632:$J632))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AG$2),SUMIF(CLASS!$N632:$S632,AG$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AH$2),SUMIF(CLASS!$N632:$S632,AH$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AI$2),SUMIF(CLASS!$N632:$S632,AI$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AJ$2),SUMIF(CLASS!$N632:$S632,AJ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AK$2),SUMIF(CLASS!$N632:$S632,AK$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AL$2),SUMIF(CLASS!$N632:$S632,AL$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AM$2),SUMIF(CLASS!$N632:$S632,AM$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AN$2),SUMIF(CLASS!$N632:$S632,AN$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AO$2),SUMIF(CLASS!$N632:$S632,AO$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AP$2),SUMIF(CLASS!$N632:$S632,AP$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AQ$2),SUMIF(CLASS!$N632:$S632,AQ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AR$2),SUMIF(CLASS!$N632:$S632,AR$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AS$2),SUMIF(CLASS!$N632:$S632,AS$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AT$2),SUMIF(CLASS!$N632:$S632,AT$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AU$2),SUMIF(CLASS!$N632:$S632,AU$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AV$2),SUMIF(CLASS!$N632:$S632,AV$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AW$2),SUMIF(CLASS!$N632:$S632,AW$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AX$2),SUMIF(CLASS!$N632:$S632,AX$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AY$2),SUMIF(CLASS!$N632:$S632,AY$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,AZ$2),SUMIF(CLASS!$N632:$S632,AZ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BA$2),SUMIF(CLASS!$N632:$S632,BA$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BB$2),SUMIF(CLASS!$N632:$S632,BB$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BC$2),SUMIF(CLASS!$N632:$S632,BC$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BD$2),SUMIF(CLASS!$N632:$S632,BD$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BE$2),SUMIF(CLASS!$N632:$S632,BE$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BF$2),SUMIF(CLASS!$N632:$S632,BF$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BG$2),SUMIF(CLASS!$N632:$S632,BG$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BH$2),SUMIF(CLASS!$N632:$S632,BH$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BI$2),SUMIF(CLASS!$N632:$S632,BI$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BJ$2),SUMIF(CLASS!$N632:$S632,BJ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BK$2),SUMIF(CLASS!$N632:$S632,BK$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BL$2),SUMIF(CLASS!$N632:$S632,BL$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BM$2),SUMIF(CLASS!$N632:$S632,BM$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BN$2),SUMIF(CLASS!$N632:$S632,BN$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BO$2),SUMIF(CLASS!$N632:$S632,BO$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BP$2),SUMIF(CLASS!$N632:$S632,BP$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BQ$2),SUMIF(CLASS!$N632:$S632,BQ$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BR$2),SUMIF(CLASS!$N632:$S632,BR$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BS$2),SUMIF(CLASS!$N632:$S632,BS$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BT$2),SUMIF(CLASS!$N632:$S632,BT$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BU$2),SUMIF(CLASS!$N632:$S632,BU$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BV$2),SUMIF(CLASS!$N632:$S632,BV$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BW$2),SUMIF(CLASS!$N632:$S632,BW$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BX$2),SUMIF(CLASS!$N632:$S632,BX$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BY$2),SUMIF(CLASS!$N632:$S632,BY$3,CLASS!$E632:$J632))","v":0},{"$f":"IF(CLASS!$L632<>0,FUNCALLOCD!$C632*INDEX(INDIRECT(ACCOUNTS!$R632),2,BZ$2),SUMIF(CLASS!$N632:$S632,BZ$3,CLASS!$E632:$J632))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-1010227]
[{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,J$2),SUMIF(CLASS!$N633:$S633,J$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,K$2),SUMIF(CLASS!$N633:$S633,K$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,L$2),SUMIF(CLASS!$N633:$S633,L$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,M$2),SUMIF(CLASS!$N633:$S633,M$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,N$2),SUMIF(CLASS!$N633:$S633,N$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,O$2),SUMIF(CLASS!$N633:$S633,O$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,P$2),SUMIF(CLASS!$N633:$S633,P$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,Q$2),SUMIF(CLASS!$N633:$S633,Q$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,R$2),SUMIF(CLASS!$N633:$S633,R$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,S$2),SUMIF(CLASS!$N633:$S633,S$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,T$2),SUMIF(CLASS!$N633:$S633,T$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,U$2),SUMIF(CLASS!$N633:$S633,U$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,V$2),SUMIF(CLASS!$N633:$S633,V$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,W$2),SUMIF(CLASS!$N633:$S633,W$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,X$2),SUMIF(CLASS!$N633:$S633,X$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,Y$2),SUMIF(CLASS!$N633:$S633,Y$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,Z$2),SUMIF(CLASS!$N633:$S633,Z$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AA$2),SUMIF(CLASS!$N633:$S633,AA$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AB$2),SUMIF(CLASS!$N633:$S633,AB$3,CLASS!$E633:$J633))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AG$2),SUMIF(CLASS!$N633:$S633,AG$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AH$2),SUMIF(CLASS!$N633:$S633,AH$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AI$2),SUMIF(CLASS!$N633:$S633,AI$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AJ$2),SUMIF(CLASS!$N633:$S633,AJ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AK$2),SUMIF(CLASS!$N633:$S633,AK$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AL$2),SUMIF(CLASS!$N633:$S633,AL$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AM$2),SUMIF(CLASS!$N633:$S633,AM$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AN$2),SUMIF(CLASS!$N633:$S633,AN$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AO$2),SUMIF(CLASS!$N633:$S633,AO$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AP$2),SUMIF(CLASS!$N633:$S633,AP$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AQ$2),SUMIF(CLASS!$N633:$S633,AQ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AR$2),SUMIF(CLASS!$N633:$S633,AR$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AS$2),SUMIF(CLASS!$N633:$S633,AS$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AT$2),SUMIF(CLASS!$N633:$S633,AT$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AU$2),SUMIF(CLASS!$N633:$S633,AU$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AV$2),SUMIF(CLASS!$N633:$S633,AV$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AW$2),SUMIF(CLASS!$N633:$S633,AW$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AX$2),SUMIF(CLASS!$N633:$S633,AX$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AY$2),SUMIF(CLASS!$N633:$S633,AY$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,AZ$2),SUMIF(CLASS!$N633:$S633,AZ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BA$2),SUMIF(CLASS!$N633:$S633,BA$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BB$2),SUMIF(CLASS!$N633:$S633,BB$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BC$2),SUMIF(CLASS!$N633:$S633,BC$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BD$2),SUMIF(CLASS!$N633:$S633,BD$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BE$2),SUMIF(CLASS!$N633:$S633,BE$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BF$2),SUMIF(CLASS!$N633:$S633,BF$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BG$2),SUMIF(CLASS!$N633:$S633,BG$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BH$2),SUMIF(CLASS!$N633:$S633,BH$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BI$2),SUMIF(CLASS!$N633:$S633,BI$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BJ$2),SUMIF(CLASS!$N633:$S633,BJ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BK$2),SUMIF(CLASS!$N633:$S633,BK$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BL$2),SUMIF(CLASS!$N633:$S633,BL$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BM$2),SUMIF(CLASS!$N633:$S633,BM$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BN$2),SUMIF(CLASS!$N633:$S633,BN$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BO$2),SUMIF(CLASS!$N633:$S633,BO$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BP$2),SUMIF(CLASS!$N633:$S633,BP$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BQ$2),SUMIF(CLASS!$N633:$S633,BQ$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BR$2),SUMIF(CLASS!$N633:$S633,BR$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BS$2),SUMIF(CLASS!$N633:$S633,BS$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BT$2),SUMIF(CLASS!$N633:$S633,BT$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BU$2),SUMIF(CLASS!$N633:$S633,BU$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BV$2),SUMIF(CLASS!$N633:$S633,BV$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BW$2),SUMIF(CLASS!$N633:$S633,BW$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BX$2),SUMIF(CLASS!$N633:$S633,BX$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BY$2),SUMIF(CLASS!$N633:$S633,BY$3,CLASS!$E633:$J633))","v":0},{"$f":"IF(CLASS!$L633<>0,FUNCALLOCD!$C633*INDEX(INDIRECT(ACCOUNTS!$R633),2,BZ$2),SUMIF(CLASS!$N633:$S633,BZ$3,CLASS!$E633:$J633))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,J$2),SUMIF(CLASS!$N634:$S634,J$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,K$2),SUMIF(CLASS!$N634:$S634,K$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,L$2),SUMIF(CLASS!$N634:$S634,L$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,M$2),SUMIF(CLASS!$N634:$S634,M$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,N$2),SUMIF(CLASS!$N634:$S634,N$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,O$2),SUMIF(CLASS!$N634:$S634,O$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,P$2),SUMIF(CLASS!$N634:$S634,P$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,Q$2),SUMIF(CLASS!$N634:$S634,Q$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,R$2),SUMIF(CLASS!$N634:$S634,R$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,S$2),SUMIF(CLASS!$N634:$S634,S$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,T$2),SUMIF(CLASS!$N634:$S634,T$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,U$2),SUMIF(CLASS!$N634:$S634,U$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,V$2),SUMIF(CLASS!$N634:$S634,V$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,W$2),SUMIF(CLASS!$N634:$S634,W$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,X$2),SUMIF(CLASS!$N634:$S634,X$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,Y$2),SUMIF(CLASS!$N634:$S634,Y$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,Z$2),SUMIF(CLASS!$N634:$S634,Z$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AA$2),SUMIF(CLASS!$N634:$S634,AA$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AB$2),SUMIF(CLASS!$N634:$S634,AB$3,CLASS!$E634:$J634))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AG$2),SUMIF(CLASS!$N634:$S634,AG$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AH$2),SUMIF(CLASS!$N634:$S634,AH$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AI$2),SUMIF(CLASS!$N634:$S634,AI$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AJ$2),SUMIF(CLASS!$N634:$S634,AJ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AK$2),SUMIF(CLASS!$N634:$S634,AK$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AL$2),SUMIF(CLASS!$N634:$S634,AL$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AM$2),SUMIF(CLASS!$N634:$S634,AM$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AN$2),SUMIF(CLASS!$N634:$S634,AN$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AO$2),SUMIF(CLASS!$N634:$S634,AO$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AP$2),SUMIF(CLASS!$N634:$S634,AP$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AQ$2),SUMIF(CLASS!$N634:$S634,AQ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AR$2),SUMIF(CLASS!$N634:$S634,AR$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AS$2),SUMIF(CLASS!$N634:$S634,AS$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AT$2),SUMIF(CLASS!$N634:$S634,AT$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AU$2),SUMIF(CLASS!$N634:$S634,AU$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AV$2),SUMIF(CLASS!$N634:$S634,AV$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AW$2),SUMIF(CLASS!$N634:$S634,AW$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AX$2),SUMIF(CLASS!$N634:$S634,AX$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AY$2),SUMIF(CLASS!$N634:$S634,AY$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,AZ$2),SUMIF(CLASS!$N634:$S634,AZ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BA$2),SUMIF(CLASS!$N634:$S634,BA$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BB$2),SUMIF(CLASS!$N634:$S634,BB$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BC$2),SUMIF(CLASS!$N634:$S634,BC$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BD$2),SUMIF(CLASS!$N634:$S634,BD$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BE$2),SUMIF(CLASS!$N634:$S634,BE$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BF$2),SUMIF(CLASS!$N634:$S634,BF$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BG$2),SUMIF(CLASS!$N634:$S634,BG$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BH$2),SUMIF(CLASS!$N634:$S634,BH$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BI$2),SUMIF(CLASS!$N634:$S634,BI$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BJ$2),SUMIF(CLASS!$N634:$S634,BJ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BK$2),SUMIF(CLASS!$N634:$S634,BK$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BL$2),SUMIF(CLASS!$N634:$S634,BL$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BM$2),SUMIF(CLASS!$N634:$S634,BM$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BN$2),SUMIF(CLASS!$N634:$S634,BN$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BO$2),SUMIF(CLASS!$N634:$S634,BO$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BP$2),SUMIF(CLASS!$N634:$S634,BP$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BQ$2),SUMIF(CLASS!$N634:$S634,BQ$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BR$2),SUMIF(CLASS!$N634:$S634,BR$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BS$2),SUMIF(CLASS!$N634:$S634,BS$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BT$2),SUMIF(CLASS!$N634:$S634,BT$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BU$2),SUMIF(CLASS!$N634:$S634,BU$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BV$2),SUMIF(CLASS!$N634:$S634,BV$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BW$2),SUMIF(CLASS!$N634:$S634,BW$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BX$2),SUMIF(CLASS!$N634:$S634,BX$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BY$2),SUMIF(CLASS!$N634:$S634,BY$3,CLASS!$E634:$J634))","v":0},{"$f":"IF(CLASS!$L634<>0,FUNCALLOCD!$C634*INDEX(INDIRECT(ACCOUNTS!$R634),2,BZ$2),SUMIF(CLASS!$N634:$S634,BZ$3,CLASS!$E634:$J634))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,J$2),SUMIF(CLASS!$N635:$S635,J$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,K$2),SUMIF(CLASS!$N635:$S635,K$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,L$2),SUMIF(CLASS!$N635:$S635,L$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,M$2),SUMIF(CLASS!$N635:$S635,M$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,N$2),SUMIF(CLASS!$N635:$S635,N$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,O$2),SUMIF(CLASS!$N635:$S635,O$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,P$2),SUMIF(CLASS!$N635:$S635,P$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Q$2),SUMIF(CLASS!$N635:$S635,Q$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,R$2),SUMIF(CLASS!$N635:$S635,R$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,S$2),SUMIF(CLASS!$N635:$S635,S$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,T$2),SUMIF(CLASS!$N635:$S635,T$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,U$2),SUMIF(CLASS!$N635:$S635,U$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,V$2),SUMIF(CLASS!$N635:$S635,V$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,W$2),SUMIF(CLASS!$N635:$S635,W$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,X$2),SUMIF(CLASS!$N635:$S635,X$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Y$2),SUMIF(CLASS!$N635:$S635,Y$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,Z$2),SUMIF(CLASS!$N635:$S635,Z$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AA$2),SUMIF(CLASS!$N635:$S635,AA$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AB$2),SUMIF(CLASS!$N635:$S635,AB$3,CLASS!$E635:$J635))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AG$2),SUMIF(CLASS!$N635:$S635,AG$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AH$2),SUMIF(CLASS!$N635:$S635,AH$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AI$2),SUMIF(CLASS!$N635:$S635,AI$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AJ$2),SUMIF(CLASS!$N635:$S635,AJ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AK$2),SUMIF(CLASS!$N635:$S635,AK$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AL$2),SUMIF(CLASS!$N635:$S635,AL$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AM$2),SUMIF(CLASS!$N635:$S635,AM$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AN$2),SUMIF(CLASS!$N635:$S635,AN$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AO$2),SUMIF(CLASS!$N635:$S635,AO$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AP$2),SUMIF(CLASS!$N635:$S635,AP$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AQ$2),SUMIF(CLASS!$N635:$S635,AQ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AR$2),SUMIF(CLASS!$N635:$S635,AR$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AS$2),SUMIF(CLASS!$N635:$S635,AS$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AT$2),SUMIF(CLASS!$N635:$S635,AT$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AU$2),SUMIF(CLASS!$N635:$S635,AU$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AV$2),SUMIF(CLASS!$N635:$S635,AV$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AW$2),SUMIF(CLASS!$N635:$S635,AW$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AX$2),SUMIF(CLASS!$N635:$S635,AX$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AY$2),SUMIF(CLASS!$N635:$S635,AY$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,AZ$2),SUMIF(CLASS!$N635:$S635,AZ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BA$2),SUMIF(CLASS!$N635:$S635,BA$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BB$2),SUMIF(CLASS!$N635:$S635,BB$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BC$2),SUMIF(CLASS!$N635:$S635,BC$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BD$2),SUMIF(CLASS!$N635:$S635,BD$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BE$2),SUMIF(CLASS!$N635:$S635,BE$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BF$2),SUMIF(CLASS!$N635:$S635,BF$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BG$2),SUMIF(CLASS!$N635:$S635,BG$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BH$2),SUMIF(CLASS!$N635:$S635,BH$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BI$2),SUMIF(CLASS!$N635:$S635,BI$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BJ$2),SUMIF(CLASS!$N635:$S635,BJ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BK$2),SUMIF(CLASS!$N635:$S635,BK$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BL$2),SUMIF(CLASS!$N635:$S635,BL$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BM$2),SUMIF(CLASS!$N635:$S635,BM$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BN$2),SUMIF(CLASS!$N635:$S635,BN$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BO$2),SUMIF(CLASS!$N635:$S635,BO$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BP$2),SUMIF(CLASS!$N635:$S635,BP$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BQ$2),SUMIF(CLASS!$N635:$S635,BQ$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BR$2),SUMIF(CLASS!$N635:$S635,BR$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BS$2),SUMIF(CLASS!$N635:$S635,BS$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BT$2),SUMIF(CLASS!$N635:$S635,BT$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BU$2),SUMIF(CLASS!$N635:$S635,BU$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BV$2),SUMIF(CLASS!$N635:$S635,BV$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BW$2),SUMIF(CLASS!$N635:$S635,BW$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BX$2),SUMIF(CLASS!$N635:$S635,BX$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BY$2),SUMIF(CLASS!$N635:$S635,BY$3,CLASS!$E635:$J635))","v":0},{"$f":"IF(CLASS!$L635<>0,FUNCALLOCD!$C635*INDEX(INDIRECT(ACCOUNTS!$R635),2,BZ$2),SUMIF(CLASS!$N635:$S635,BZ$3,CLASS!$E635:$J635))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A636","v":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,J$2),SUMIF(CLASS!$N636:$S636,J$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,K$2),SUMIF(CLASS!$N636:$S636,K$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,L$2),SUMIF(CLASS!$N636:$S636,L$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,M$2),SUMIF(CLASS!$N636:$S636,M$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,N$2),SUMIF(CLASS!$N636:$S636,N$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,O$2),SUMIF(CLASS!$N636:$S636,O$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,P$2),SUMIF(CLASS!$N636:$S636,P$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Q$2),SUMIF(CLASS!$N636:$S636,Q$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,R$2),SUMIF(CLASS!$N636:$S636,R$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,S$2),SUMIF(CLASS!$N636:$S636,S$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,T$2),SUMIF(CLASS!$N636:$S636,T$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,U$2),SUMIF(CLASS!$N636:$S636,U$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,V$2),SUMIF(CLASS!$N636:$S636,V$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,W$2),SUMIF(CLASS!$N636:$S636,W$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,X$2),SUMIF(CLASS!$N636:$S636,X$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Y$2),SUMIF(CLASS!$N636:$S636,Y$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,Z$2),SUMIF(CLASS!$N636:$S636,Z$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AA$2),SUMIF(CLASS!$N636:$S636,AA$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AB$2),SUMIF(CLASS!$N636:$S636,AB$3,CLASS!$E636:$J636))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AG$2),SUMIF(CLASS!$N636:$S636,AG$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AH$2),SUMIF(CLASS!$N636:$S636,AH$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AI$2),SUMIF(CLASS!$N636:$S636,AI$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AJ$2),SUMIF(CLASS!$N636:$S636,AJ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AK$2),SUMIF(CLASS!$N636:$S636,AK$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AL$2),SUMIF(CLASS!$N636:$S636,AL$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AM$2),SUMIF(CLASS!$N636:$S636,AM$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AN$2),SUMIF(CLASS!$N636:$S636,AN$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AO$2),SUMIF(CLASS!$N636:$S636,AO$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AP$2),SUMIF(CLASS!$N636:$S636,AP$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AQ$2),SUMIF(CLASS!$N636:$S636,AQ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AR$2),SUMIF(CLASS!$N636:$S636,AR$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AS$2),SUMIF(CLASS!$N636:$S636,AS$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AT$2),SUMIF(CLASS!$N636:$S636,AT$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AU$2),SUMIF(CLASS!$N636:$S636,AU$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AV$2),SUMIF(CLASS!$N636:$S636,AV$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AW$2),SUMIF(CLASS!$N636:$S636,AW$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AX$2),SUMIF(CLASS!$N636:$S636,AX$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AY$2),SUMIF(CLASS!$N636:$S636,AY$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,AZ$2),SUMIF(CLASS!$N636:$S636,AZ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BA$2),SUMIF(CLASS!$N636:$S636,BA$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BB$2),SUMIF(CLASS!$N636:$S636,BB$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BC$2),SUMIF(CLASS!$N636:$S636,BC$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BD$2),SUMIF(CLASS!$N636:$S636,BD$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BE$2),SUMIF(CLASS!$N636:$S636,BE$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BF$2),SUMIF(CLASS!$N636:$S636,BF$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BG$2),SUMIF(CLASS!$N636:$S636,BG$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BH$2),SUMIF(CLASS!$N636:$S636,BH$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BI$2),SUMIF(CLASS!$N636:$S636,BI$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BJ$2),SUMIF(CLASS!$N636:$S636,BJ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BK$2),SUMIF(CLASS!$N636:$S636,BK$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BL$2),SUMIF(CLASS!$N636:$S636,BL$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BM$2),SUMIF(CLASS!$N636:$S636,BM$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BN$2),SUMIF(CLASS!$N636:$S636,BN$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BO$2),SUMIF(CLASS!$N636:$S636,BO$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BP$2),SUMIF(CLASS!$N636:$S636,BP$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BQ$2),SUMIF(CLASS!$N636:$S636,BQ$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BR$2),SUMIF(CLASS!$N636:$S636,BR$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BS$2),SUMIF(CLASS!$N636:$S636,BS$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BT$2),SUMIF(CLASS!$N636:$S636,BT$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BU$2),SUMIF(CLASS!$N636:$S636,BU$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BV$2),SUMIF(CLASS!$N636:$S636,BV$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BW$2),SUMIF(CLASS!$N636:$S636,BW$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BX$2),SUMIF(CLASS!$N636:$S636,BX$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BY$2),SUMIF(CLASS!$N636:$S636,BY$3,CLASS!$E636:$J636))","v":0},{"$f":"IF(CLASS!$L636<>0,FUNCALLOCD!$C636*INDEX(INDIRECT(ACCOUNTS!$R636),2,BZ$2),SUMIF(CLASS!$N636:$S636,BZ$3,CLASS!$E636:$J636))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A637","v":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,J$2),SUMIF(CLASS!$N637:$S637,J$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,K$2),SUMIF(CLASS!$N637:$S637,K$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,L$2),SUMIF(CLASS!$N637:$S637,L$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,M$2),SUMIF(CLASS!$N637:$S637,M$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,N$2),SUMIF(CLASS!$N637:$S637,N$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,O$2),SUMIF(CLASS!$N637:$S637,O$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,P$2),SUMIF(CLASS!$N637:$S637,P$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Q$2),SUMIF(CLASS!$N637:$S637,Q$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,R$2),SUMIF(CLASS!$N637:$S637,R$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,S$2),SUMIF(CLASS!$N637:$S637,S$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,T$2),SUMIF(CLASS!$N637:$S637,T$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,U$2),SUMIF(CLASS!$N637:$S637,U$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,V$2),SUMIF(CLASS!$N637:$S637,V$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,W$2),SUMIF(CLASS!$N637:$S637,W$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,X$2),SUMIF(CLASS!$N637:$S637,X$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Y$2),SUMIF(CLASS!$N637:$S637,Y$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,Z$2),SUMIF(CLASS!$N637:$S637,Z$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AA$2),SUMIF(CLASS!$N637:$S637,AA$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AB$2),SUMIF(CLASS!$N637:$S637,AB$3,CLASS!$E637:$J637))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AG$2),SUMIF(CLASS!$N637:$S637,AG$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AH$2),SUMIF(CLASS!$N637:$S637,AH$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AI$2),SUMIF(CLASS!$N637:$S637,AI$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AJ$2),SUMIF(CLASS!$N637:$S637,AJ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AK$2),SUMIF(CLASS!$N637:$S637,AK$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AL$2),SUMIF(CLASS!$N637:$S637,AL$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AM$2),SUMIF(CLASS!$N637:$S637,AM$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AN$2),SUMIF(CLASS!$N637:$S637,AN$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AO$2),SUMIF(CLASS!$N637:$S637,AO$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AP$2),SUMIF(CLASS!$N637:$S637,AP$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AQ$2),SUMIF(CLASS!$N637:$S637,AQ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AR$2),SUMIF(CLASS!$N637:$S637,AR$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AS$2),SUMIF(CLASS!$N637:$S637,AS$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AT$2),SUMIF(CLASS!$N637:$S637,AT$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AU$2),SUMIF(CLASS!$N637:$S637,AU$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AV$2),SUMIF(CLASS!$N637:$S637,AV$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AW$2),SUMIF(CLASS!$N637:$S637,AW$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AX$2),SUMIF(CLASS!$N637:$S637,AX$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AY$2),SUMIF(CLASS!$N637:$S637,AY$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,AZ$2),SUMIF(CLASS!$N637:$S637,AZ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BA$2),SUMIF(CLASS!$N637:$S637,BA$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BB$2),SUMIF(CLASS!$N637:$S637,BB$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BC$2),SUMIF(CLASS!$N637:$S637,BC$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BD$2),SUMIF(CLASS!$N637:$S637,BD$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BE$2),SUMIF(CLASS!$N637:$S637,BE$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BF$2),SUMIF(CLASS!$N637:$S637,BF$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BG$2),SUMIF(CLASS!$N637:$S637,BG$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BH$2),SUMIF(CLASS!$N637:$S637,BH$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BI$2),SUMIF(CLASS!$N637:$S637,BI$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BJ$2),SUMIF(CLASS!$N637:$S637,BJ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BK$2),SUMIF(CLASS!$N637:$S637,BK$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BL$2),SUMIF(CLASS!$N637:$S637,BL$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BM$2),SUMIF(CLASS!$N637:$S637,BM$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BN$2),SUMIF(CLASS!$N637:$S637,BN$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BO$2),SUMIF(CLASS!$N637:$S637,BO$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BP$2),SUMIF(CLASS!$N637:$S637,BP$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BQ$2),SUMIF(CLASS!$N637:$S637,BQ$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BR$2),SUMIF(CLASS!$N637:$S637,BR$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BS$2),SUMIF(CLASS!$N637:$S637,BS$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BT$2),SUMIF(CLASS!$N637:$S637,BT$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BU$2),SUMIF(CLASS!$N637:$S637,BU$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BV$2),SUMIF(CLASS!$N637:$S637,BV$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BW$2),SUMIF(CLASS!$N637:$S637,BW$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BX$2),SUMIF(CLASS!$N637:$S637,BX$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BY$2),SUMIF(CLASS!$N637:$S637,BY$3,CLASS!$E637:$J637))","v":0},{"$f":"IF(CLASS!$L637<>0,FUNCALLOCD!$C637*INDEX(INDIRECT(ACCOUNTS!$R637),2,BZ$2),SUMIF(CLASS!$N637:$S637,BZ$3,CLASS!$E637:$J637))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,J$2),SUMIF(CLASS!$N638:$S638,J$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,K$2),SUMIF(CLASS!$N638:$S638,K$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,L$2),SUMIF(CLASS!$N638:$S638,L$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,M$2),SUMIF(CLASS!$N638:$S638,M$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,N$2),SUMIF(CLASS!$N638:$S638,N$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,O$2),SUMIF(CLASS!$N638:$S638,O$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,P$2),SUMIF(CLASS!$N638:$S638,P$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,Q$2),SUMIF(CLASS!$N638:$S638,Q$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,R$2),SUMIF(CLASS!$N638:$S638,R$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,S$2),SUMIF(CLASS!$N638:$S638,S$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,T$2),SUMIF(CLASS!$N638:$S638,T$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,U$2),SUMIF(CLASS!$N638:$S638,U$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,V$2),SUMIF(CLASS!$N638:$S638,V$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,W$2),SUMIF(CLASS!$N638:$S638,W$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,X$2),SUMIF(CLASS!$N638:$S638,X$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,Y$2),SUMIF(CLASS!$N638:$S638,Y$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,Z$2),SUMIF(CLASS!$N638:$S638,Z$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AA$2),SUMIF(CLASS!$N638:$S638,AA$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AB$2),SUMIF(CLASS!$N638:$S638,AB$3,CLASS!$E638:$J638))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AG$2),SUMIF(CLASS!$N638:$S638,AG$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AH$2),SUMIF(CLASS!$N638:$S638,AH$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AI$2),SUMIF(CLASS!$N638:$S638,AI$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AJ$2),SUMIF(CLASS!$N638:$S638,AJ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AK$2),SUMIF(CLASS!$N638:$S638,AK$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AL$2),SUMIF(CLASS!$N638:$S638,AL$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AM$2),SUMIF(CLASS!$N638:$S638,AM$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AN$2),SUMIF(CLASS!$N638:$S638,AN$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AO$2),SUMIF(CLASS!$N638:$S638,AO$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AP$2),SUMIF(CLASS!$N638:$S638,AP$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AQ$2),SUMIF(CLASS!$N638:$S638,AQ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AR$2),SUMIF(CLASS!$N638:$S638,AR$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AS$2),SUMIF(CLASS!$N638:$S638,AS$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AT$2),SUMIF(CLASS!$N638:$S638,AT$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AU$2),SUMIF(CLASS!$N638:$S638,AU$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AV$2),SUMIF(CLASS!$N638:$S638,AV$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AW$2),SUMIF(CLASS!$N638:$S638,AW$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AX$2),SUMIF(CLASS!$N638:$S638,AX$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AY$2),SUMIF(CLASS!$N638:$S638,AY$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,AZ$2),SUMIF(CLASS!$N638:$S638,AZ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BA$2),SUMIF(CLASS!$N638:$S638,BA$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BB$2),SUMIF(CLASS!$N638:$S638,BB$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BC$2),SUMIF(CLASS!$N638:$S638,BC$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BD$2),SUMIF(CLASS!$N638:$S638,BD$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BE$2),SUMIF(CLASS!$N638:$S638,BE$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BF$2),SUMIF(CLASS!$N638:$S638,BF$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BG$2),SUMIF(CLASS!$N638:$S638,BG$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BH$2),SUMIF(CLASS!$N638:$S638,BH$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BI$2),SUMIF(CLASS!$N638:$S638,BI$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BJ$2),SUMIF(CLASS!$N638:$S638,BJ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BK$2),SUMIF(CLASS!$N638:$S638,BK$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BL$2),SUMIF(CLASS!$N638:$S638,BL$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BM$2),SUMIF(CLASS!$N638:$S638,BM$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BN$2),SUMIF(CLASS!$N638:$S638,BN$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BO$2),SUMIF(CLASS!$N638:$S638,BO$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BP$2),SUMIF(CLASS!$N638:$S638,BP$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BQ$2),SUMIF(CLASS!$N638:$S638,BQ$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BR$2),SUMIF(CLASS!$N638:$S638,BR$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BS$2),SUMIF(CLASS!$N638:$S638,BS$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BT$2),SUMIF(CLASS!$N638:$S638,BT$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BU$2),SUMIF(CLASS!$N638:$S638,BU$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BV$2),SUMIF(CLASS!$N638:$S638,BV$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BW$2),SUMIF(CLASS!$N638:$S638,BW$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BX$2),SUMIF(CLASS!$N638:$S638,BX$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BY$2),SUMIF(CLASS!$N638:$S638,BY$3,CLASS!$E638:$J638))","v":0},{"$f":"IF(CLASS!$L638<>0,FUNCALLOCD!$C638*INDEX(INDIRECT(ACCOUNTS!$R638),2,BZ$2),SUMIF(CLASS!$N638:$S638,BZ$3,CLASS!$E638:$J638))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC638:CH638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK638:CP638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS638:CX638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA638:DF638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI638:DN638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ638:DV638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY638:ED638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG638:EL638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO638:ET638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW638:FB638)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE638:FJ638)","v":0},{"$f":"ROUND((SUM(FK638,FC638,EU638,EM638,EE638,DW638,DO638,DG638,CY638,CQ638,CI638)-C638),1)","v":0}]
[{"$f":"ACCOUNTS!A639","v":"~"},{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,J$2),SUMIF(CLASS!$N639:$S639,J$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,K$2),SUMIF(CLASS!$N639:$S639,K$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,L$2),SUMIF(CLASS!$N639:$S639,L$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,M$2),SUMIF(CLASS!$N639:$S639,M$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,N$2),SUMIF(CLASS!$N639:$S639,N$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,O$2),SUMIF(CLASS!$N639:$S639,O$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,P$2),SUMIF(CLASS!$N639:$S639,P$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,Q$2),SUMIF(CLASS!$N639:$S639,Q$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,R$2),SUMIF(CLASS!$N639:$S639,R$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,S$2),SUMIF(CLASS!$N639:$S639,S$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,T$2),SUMIF(CLASS!$N639:$S639,T$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,U$2),SUMIF(CLASS!$N639:$S639,U$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,V$2),SUMIF(CLASS!$N639:$S639,V$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,W$2),SUMIF(CLASS!$N639:$S639,W$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,X$2),SUMIF(CLASS!$N639:$S639,X$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,Y$2),SUMIF(CLASS!$N639:$S639,Y$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,Z$2),SUMIF(CLASS!$N639:$S639,Z$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AA$2),SUMIF(CLASS!$N639:$S639,AA$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AB$2),SUMIF(CLASS!$N639:$S639,AB$3,CLASS!$E639:$J639))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AG$2),SUMIF(CLASS!$N639:$S639,AG$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AH$2),SUMIF(CLASS!$N639:$S639,AH$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AI$2),SUMIF(CLASS!$N639:$S639,AI$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AJ$2),SUMIF(CLASS!$N639:$S639,AJ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AK$2),SUMIF(CLASS!$N639:$S639,AK$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AL$2),SUMIF(CLASS!$N639:$S639,AL$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AM$2),SUMIF(CLASS!$N639:$S639,AM$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AN$2),SUMIF(CLASS!$N639:$S639,AN$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AO$2),SUMIF(CLASS!$N639:$S639,AO$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AP$2),SUMIF(CLASS!$N639:$S639,AP$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AQ$2),SUMIF(CLASS!$N639:$S639,AQ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AR$2),SUMIF(CLASS!$N639:$S639,AR$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AS$2),SUMIF(CLASS!$N639:$S639,AS$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AT$2),SUMIF(CLASS!$N639:$S639,AT$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AU$2),SUMIF(CLASS!$N639:$S639,AU$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AV$2),SUMIF(CLASS!$N639:$S639,AV$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AW$2),SUMIF(CLASS!$N639:$S639,AW$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AX$2),SUMIF(CLASS!$N639:$S639,AX$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AY$2),SUMIF(CLASS!$N639:$S639,AY$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,AZ$2),SUMIF(CLASS!$N639:$S639,AZ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BA$2),SUMIF(CLASS!$N639:$S639,BA$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BB$2),SUMIF(CLASS!$N639:$S639,BB$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BC$2),SUMIF(CLASS!$N639:$S639,BC$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BD$2),SUMIF(CLASS!$N639:$S639,BD$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BE$2),SUMIF(CLASS!$N639:$S639,BE$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BF$2),SUMIF(CLASS!$N639:$S639,BF$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BG$2),SUMIF(CLASS!$N639:$S639,BG$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BH$2),SUMIF(CLASS!$N639:$S639,BH$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BI$2),SUMIF(CLASS!$N639:$S639,BI$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BJ$2),SUMIF(CLASS!$N639:$S639,BJ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BK$2),SUMIF(CLASS!$N639:$S639,BK$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BL$2),SUMIF(CLASS!$N639:$S639,BL$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BM$2),SUMIF(CLASS!$N639:$S639,BM$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BN$2),SUMIF(CLASS!$N639:$S639,BN$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BO$2),SUMIF(CLASS!$N639:$S639,BO$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BP$2),SUMIF(CLASS!$N639:$S639,BP$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BQ$2),SUMIF(CLASS!$N639:$S639,BQ$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BR$2),SUMIF(CLASS!$N639:$S639,BR$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BS$2),SUMIF(CLASS!$N639:$S639,BS$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BT$2),SUMIF(CLASS!$N639:$S639,BT$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BU$2),SUMIF(CLASS!$N639:$S639,BU$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BV$2),SUMIF(CLASS!$N639:$S639,BV$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BW$2),SUMIF(CLASS!$N639:$S639,BW$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BX$2),SUMIF(CLASS!$N639:$S639,BX$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BY$2),SUMIF(CLASS!$N639:$S639,BY$3,CLASS!$E639:$J639))","v":0},{"$f":"IF(CLASS!$L639<>0,FUNCALLOCD!$C639*INDEX(INDIRECT(ACCOUNTS!$R639),2,BZ$2),SUMIF(CLASS!$N639:$S639,BZ$3,CLASS!$E639:$J639))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC639:CH639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK639:CP639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS639:CX639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA639:DF639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI639:DN639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ639:DV639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY639:ED639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG639:EL639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO639:ET639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW639:FB639)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE639:FJ639)","v":0},{"$f":"ROUND((SUM(FK639,FC639,EU639,EM639,EE639,DW639,DO639,DG639,CY639,CQ639,CI639)-C639),1)","v":0}]
[{"$f":"ACCOUNTS!A640","v":"~"},{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,J$2),SUMIF(CLASS!$N640:$S640,J$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,K$2),SUMIF(CLASS!$N640:$S640,K$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,L$2),SUMIF(CLASS!$N640:$S640,L$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,M$2),SUMIF(CLASS!$N640:$S640,M$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,N$2),SUMIF(CLASS!$N640:$S640,N$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,O$2),SUMIF(CLASS!$N640:$S640,O$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,P$2),SUMIF(CLASS!$N640:$S640,P$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,Q$2),SUMIF(CLASS!$N640:$S640,Q$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,R$2),SUMIF(CLASS!$N640:$S640,R$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,S$2),SUMIF(CLASS!$N640:$S640,S$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,T$2),SUMIF(CLASS!$N640:$S640,T$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,U$2),SUMIF(CLASS!$N640:$S640,U$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,V$2),SUMIF(CLASS!$N640:$S640,V$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,W$2),SUMIF(CLASS!$N640:$S640,W$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,X$2),SUMIF(CLASS!$N640:$S640,X$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,Y$2),SUMIF(CLASS!$N640:$S640,Y$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,Z$2),SUMIF(CLASS!$N640:$S640,Z$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AA$2),SUMIF(CLASS!$N640:$S640,AA$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AB$2),SUMIF(CLASS!$N640:$S640,AB$3,CLASS!$E640:$J640))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AG$2),SUMIF(CLASS!$N640:$S640,AG$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AH$2),SUMIF(CLASS!$N640:$S640,AH$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AI$2),SUMIF(CLASS!$N640:$S640,AI$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AJ$2),SUMIF(CLASS!$N640:$S640,AJ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AK$2),SUMIF(CLASS!$N640:$S640,AK$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AL$2),SUMIF(CLASS!$N640:$S640,AL$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AM$2),SUMIF(CLASS!$N640:$S640,AM$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AN$2),SUMIF(CLASS!$N640:$S640,AN$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AO$2),SUMIF(CLASS!$N640:$S640,AO$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AP$2),SUMIF(CLASS!$N640:$S640,AP$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AQ$2),SUMIF(CLASS!$N640:$S640,AQ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AR$2),SUMIF(CLASS!$N640:$S640,AR$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AS$2),SUMIF(CLASS!$N640:$S640,AS$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AT$2),SUMIF(CLASS!$N640:$S640,AT$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AU$2),SUMIF(CLASS!$N640:$S640,AU$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AV$2),SUMIF(CLASS!$N640:$S640,AV$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AW$2),SUMIF(CLASS!$N640:$S640,AW$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AX$2),SUMIF(CLASS!$N640:$S640,AX$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AY$2),SUMIF(CLASS!$N640:$S640,AY$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,AZ$2),SUMIF(CLASS!$N640:$S640,AZ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BA$2),SUMIF(CLASS!$N640:$S640,BA$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BB$2),SUMIF(CLASS!$N640:$S640,BB$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BC$2),SUMIF(CLASS!$N640:$S640,BC$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BD$2),SUMIF(CLASS!$N640:$S640,BD$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BE$2),SUMIF(CLASS!$N640:$S640,BE$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BF$2),SUMIF(CLASS!$N640:$S640,BF$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BG$2),SUMIF(CLASS!$N640:$S640,BG$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BH$2),SUMIF(CLASS!$N640:$S640,BH$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BI$2),SUMIF(CLASS!$N640:$S640,BI$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BJ$2),SUMIF(CLASS!$N640:$S640,BJ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BK$2),SUMIF(CLASS!$N640:$S640,BK$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BL$2),SUMIF(CLASS!$N640:$S640,BL$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BM$2),SUMIF(CLASS!$N640:$S640,BM$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BN$2),SUMIF(CLASS!$N640:$S640,BN$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BO$2),SUMIF(CLASS!$N640:$S640,BO$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BP$2),SUMIF(CLASS!$N640:$S640,BP$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BQ$2),SUMIF(CLASS!$N640:$S640,BQ$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BR$2),SUMIF(CLASS!$N640:$S640,BR$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BS$2),SUMIF(CLASS!$N640:$S640,BS$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BT$2),SUMIF(CLASS!$N640:$S640,BT$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BU$2),SUMIF(CLASS!$N640:$S640,BU$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BV$2),SUMIF(CLASS!$N640:$S640,BV$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BW$2),SUMIF(CLASS!$N640:$S640,BW$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BX$2),SUMIF(CLASS!$N640:$S640,BX$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BY$2),SUMIF(CLASS!$N640:$S640,BY$3,CLASS!$E640:$J640))","v":0},{"$f":"IF(CLASS!$L640<>0,FUNCALLOCD!$C640*INDEX(INDIRECT(ACCOUNTS!$R640),2,BZ$2),SUMIF(CLASS!$N640:$S640,BZ$3,CLASS!$E640:$J640))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC640:CH640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK640:CP640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS640:CX640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA640:DF640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI640:DN640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ640:DV640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY640:ED640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG640:EL640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO640:ET640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW640:FB640)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE640:FJ640)","v":0},{"$f":"ROUND((SUM(FK640,FC640,EU640,EM640,EE640,DW640,DO640,DG640,CY640,CQ640,CI640)-C640),1)","v":0}]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,J$2),SUMIF(CLASS!$N641:$S641,J$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,K$2),SUMIF(CLASS!$N641:$S641,K$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,L$2),SUMIF(CLASS!$N641:$S641,L$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,M$2),SUMIF(CLASS!$N641:$S641,M$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,N$2),SUMIF(CLASS!$N641:$S641,N$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,O$2),SUMIF(CLASS!$N641:$S641,O$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,P$2),SUMIF(CLASS!$N641:$S641,P$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,Q$2),SUMIF(CLASS!$N641:$S641,Q$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,R$2),SUMIF(CLASS!$N641:$S641,R$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,S$2),SUMIF(CLASS!$N641:$S641,S$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,T$2),SUMIF(CLASS!$N641:$S641,T$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,U$2),SUMIF(CLASS!$N641:$S641,U$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,V$2),SUMIF(CLASS!$N641:$S641,V$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,W$2),SUMIF(CLASS!$N641:$S641,W$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,X$2),SUMIF(CLASS!$N641:$S641,X$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,Y$2),SUMIF(CLASS!$N641:$S641,Y$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,Z$2),SUMIF(CLASS!$N641:$S641,Z$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AA$2),SUMIF(CLASS!$N641:$S641,AA$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AB$2),SUMIF(CLASS!$N641:$S641,AB$3,CLASS!$E641:$J641))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AG$2),SUMIF(CLASS!$N641:$S641,AG$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AH$2),SUMIF(CLASS!$N641:$S641,AH$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AI$2),SUMIF(CLASS!$N641:$S641,AI$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AJ$2),SUMIF(CLASS!$N641:$S641,AJ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AK$2),SUMIF(CLASS!$N641:$S641,AK$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AL$2),SUMIF(CLASS!$N641:$S641,AL$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AM$2),SUMIF(CLASS!$N641:$S641,AM$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AN$2),SUMIF(CLASS!$N641:$S641,AN$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AO$2),SUMIF(CLASS!$N641:$S641,AO$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AP$2),SUMIF(CLASS!$N641:$S641,AP$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AQ$2),SUMIF(CLASS!$N641:$S641,AQ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AR$2),SUMIF(CLASS!$N641:$S641,AR$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AS$2),SUMIF(CLASS!$N641:$S641,AS$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AT$2),SUMIF(CLASS!$N641:$S641,AT$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AU$2),SUMIF(CLASS!$N641:$S641,AU$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AV$2),SUMIF(CLASS!$N641:$S641,AV$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AW$2),SUMIF(CLASS!$N641:$S641,AW$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AX$2),SUMIF(CLASS!$N641:$S641,AX$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AY$2),SUMIF(CLASS!$N641:$S641,AY$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,AZ$2),SUMIF(CLASS!$N641:$S641,AZ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BA$2),SUMIF(CLASS!$N641:$S641,BA$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BB$2),SUMIF(CLASS!$N641:$S641,BB$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BC$2),SUMIF(CLASS!$N641:$S641,BC$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BD$2),SUMIF(CLASS!$N641:$S641,BD$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BE$2),SUMIF(CLASS!$N641:$S641,BE$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BF$2),SUMIF(CLASS!$N641:$S641,BF$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BG$2),SUMIF(CLASS!$N641:$S641,BG$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BH$2),SUMIF(CLASS!$N641:$S641,BH$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BI$2),SUMIF(CLASS!$N641:$S641,BI$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BJ$2),SUMIF(CLASS!$N641:$S641,BJ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BK$2),SUMIF(CLASS!$N641:$S641,BK$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BL$2),SUMIF(CLASS!$N641:$S641,BL$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BM$2),SUMIF(CLASS!$N641:$S641,BM$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BN$2),SUMIF(CLASS!$N641:$S641,BN$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BO$2),SUMIF(CLASS!$N641:$S641,BO$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BP$2),SUMIF(CLASS!$N641:$S641,BP$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BQ$2),SUMIF(CLASS!$N641:$S641,BQ$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BR$2),SUMIF(CLASS!$N641:$S641,BR$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BS$2),SUMIF(CLASS!$N641:$S641,BS$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BT$2),SUMIF(CLASS!$N641:$S641,BT$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BU$2),SUMIF(CLASS!$N641:$S641,BU$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BV$2),SUMIF(CLASS!$N641:$S641,BV$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BW$2),SUMIF(CLASS!$N641:$S641,BW$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BX$2),SUMIF(CLASS!$N641:$S641,BX$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BY$2),SUMIF(CLASS!$N641:$S641,BY$3,CLASS!$E641:$J641))","v":0},{"$f":"IF(CLASS!$L641<>0,FUNCALLOCD!$C641*INDEX(INDIRECT(ACCOUNTS!$R641),2,BZ$2),SUMIF(CLASS!$N641:$S641,BZ$3,CLASS!$E641:$J641))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC641:CH641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK641:CP641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS641:CX641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA641:DF641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI641:DN641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ641:DV641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY641:ED641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG641:EL641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO641:ET641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW641:FB641)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE641:FJ641)","v":0},{"$f":"ROUND((SUM(FK641,FC641,EU641,EM641,EE641,DW641,DO641,DG641,CY641,CQ641,CI641)-C641),1)","v":0}]
[null,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(C602:C641)","v":76831178.983163401},null,null,null,null,null,null,{"$f":"SUM(J602:J641)","v":898.53930346049628},12008.879863004866,149.98652568969106,1881.3376179140382,8012.9173255499309,110383.72414182939,7631525.0797917331,605.64939210839543,11366.428544587588,698189.42491032474,43520.690674334299,79806.633942380184,1899.6741278328816,0,0,0,0,0,4617136.54,null,null,null,null,{"$f":"SUM(AG602:AG641)","v":0},0,0,10250.622530835621,37137.363103364143,51642.92993657694,17855.341369357749,0,4847787.22,8525.2044969514172,17710.573586828374,12714.513860481804,4870.8288283733073,2151272.19,300105,4350582.3499999996,1460925,1397401.6500000001,181120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ602:BQ641)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC602:CC641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CK602:CK641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS602:CS641)","v":13217385.506160751},0,14849900.787712768,0,0,0,28067286.293873511,null,{"$f":"SUM(DA602:DA641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI602:DI641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ602:DQ641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY602:DY641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG602:EG641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO602:EO641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW602:EW641)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE602:FE641)","v":0},0,0,0,0,0,0,{"$f":"ROUND((SUM(FK642,FC642,EU642,EM642,EE642,DW642,DO642,DG642,CY642,CQ642,CI642)-C642),1)","v":-48763892.700000003}]
[]
[{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((SUM(FK644,FC644,EU644,EM644,EE644,DW644,DO644,DG644,CY644,CQ644,CI644)-C644),1)","v":0}]
[{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},null,null,null,null,null,null,{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,J$2),SUMIF(CLASS!$N645:$S645,J$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,K$2),SUMIF(CLASS!$N645:$S645,K$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,L$2),SUMIF(CLASS!$N645:$S645,L$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,M$2),SUMIF(CLASS!$N645:$S645,M$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,N$2),SUMIF(CLASS!$N645:$S645,N$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,O$2),SUMIF(CLASS!$N645:$S645,O$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,P$2),SUMIF(CLASS!$N645:$S645,P$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,Q$2),SUMIF(CLASS!$N645:$S645,Q$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,R$2),SUMIF(CLASS!$N645:$S645,R$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,S$2),SUMIF(CLASS!$N645:$S645,S$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,T$2),SUMIF(CLASS!$N645:$S645,T$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,U$2),SUMIF(CLASS!$N645:$S645,U$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,V$2),SUMIF(CLASS!$N645:$S645,V$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,W$2),SUMIF(CLASS!$N645:$S645,W$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,X$2),SUMIF(CLASS!$N645:$S645,X$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,Y$2),SUMIF(CLASS!$N645:$S645,Y$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,Z$2),SUMIF(CLASS!$N645:$S645,Z$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AA$2),SUMIF(CLASS!$N645:$S645,AA$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AB$2),SUMIF(CLASS!$N645:$S645,AB$3,CLASS!$E645:$J645))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AG$2),SUMIF(CLASS!$N645:$S645,AG$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AH$2),SUMIF(CLASS!$N645:$S645,AH$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AI$2),SUMIF(CLASS!$N645:$S645,AI$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AJ$2),SUMIF(CLASS!$N645:$S645,AJ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AK$2),SUMIF(CLASS!$N645:$S645,AK$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AL$2),SUMIF(CLASS!$N645:$S645,AL$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AM$2),SUMIF(CLASS!$N645:$S645,AM$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AN$2),SUMIF(CLASS!$N645:$S645,AN$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AO$2),SUMIF(CLASS!$N645:$S645,AO$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AP$2),SUMIF(CLASS!$N645:$S645,AP$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AQ$2),SUMIF(CLASS!$N645:$S645,AQ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AR$2),SUMIF(CLASS!$N645:$S645,AR$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AS$2),SUMIF(CLASS!$N645:$S645,AS$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AT$2),SUMIF(CLASS!$N645:$S645,AT$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AU$2),SUMIF(CLASS!$N645:$S645,AU$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AV$2),SUMIF(CLASS!$N645:$S645,AV$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AW$2),SUMIF(CLASS!$N645:$S645,AW$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AX$2),SUMIF(CLASS!$N645:$S645,AX$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AY$2),SUMIF(CLASS!$N645:$S645,AY$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,AZ$2),SUMIF(CLASS!$N645:$S645,AZ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BA$2),SUMIF(CLASS!$N645:$S645,BA$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BB$2),SUMIF(CLASS!$N645:$S645,BB$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BC$2),SUMIF(CLASS!$N645:$S645,BC$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BD$2),SUMIF(CLASS!$N645:$S645,BD$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BE$2),SUMIF(CLASS!$N645:$S645,BE$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BF$2),SUMIF(CLASS!$N645:$S645,BF$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BG$2),SUMIF(CLASS!$N645:$S645,BG$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BH$2),SUMIF(CLASS!$N645:$S645,BH$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BI$2),SUMIF(CLASS!$N645:$S645,BI$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BJ$2),SUMIF(CLASS!$N645:$S645,BJ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BK$2),SUMIF(CLASS!$N645:$S645,BK$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BL$2),SUMIF(CLASS!$N645:$S645,BL$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BM$2),SUMIF(CLASS!$N645:$S645,BM$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BN$2),SUMIF(CLASS!$N645:$S645,BN$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BO$2),SUMIF(CLASS!$N645:$S645,BO$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BP$2),SUMIF(CLASS!$N645:$S645,BP$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BQ$2),SUMIF(CLASS!$N645:$S645,BQ$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BR$2),SUMIF(CLASS!$N645:$S645,BR$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BS$2),SUMIF(CLASS!$N645:$S645,BS$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BT$2),SUMIF(CLASS!$N645:$S645,BT$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BU$2),SUMIF(CLASS!$N645:$S645,BU$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BV$2),SUMIF(CLASS!$N645:$S645,BV$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BW$2),SUMIF(CLASS!$N645:$S645,BW$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BX$2),SUMIF(CLASS!$N645:$S645,BX$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BY$2),SUMIF(CLASS!$N645:$S645,BY$3,CLASS!$E645:$J645))","v":0},{"$f":"IF(CLASS!$L645<>0,FUNCALLOCD!$C645*INDEX(INDIRECT(ACCOUNTS!$R645),2,BZ$2),SUMIF(CLASS!$N645:$S645,BZ$3,CLASS!$E645:$J645))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CC645:CH645)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CK645:CP645)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E645:$BL645)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E645:$BA645)","v":0},0,0,{"$f":"SUM(CS645:CX645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DA645:DF645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DI645:DN645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DQ645:DV645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(DY645:ED645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EG645:EL645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EO645:ET645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(EW645:FB645)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E645:$BA645)","v":0},0,0,0,0,0,{"$f":"SUM(FE645:FJ645)","v":0},{"$f":"ROUND((SUM(FK645,FC645,EU645,EM645,EE645,DW645,DO645,DG645,CY645,CQ645,CI645)-C645),1)","v":-5469488}]
[{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"ACCOUNTS!C646","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,J$2),SUMIF(CLASS!$N646:$S646,J$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,K$2),SUMIF(CLASS!$N646:$S646,K$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,L$2),SUMIF(CLASS!$N646:$S646,L$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,M$2),SUMIF(CLASS!$N646:$S646,M$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,N$2),SUMIF(CLASS!$N646:$S646,N$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,O$2),SUMIF(CLASS!$N646:$S646,O$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,P$2),SUMIF(CLASS!$N646:$S646,P$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,Q$2),SUMIF(CLASS!$N646:$S646,Q$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,R$2),SUMIF(CLASS!$N646:$S646,R$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,S$2),SUMIF(CLASS!$N646:$S646,S$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,T$2),SUMIF(CLASS!$N646:$S646,T$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,U$2),SUMIF(CLASS!$N646:$S646,U$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,V$2),SUMIF(CLASS!$N646:$S646,V$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,W$2),SUMIF(CLASS!$N646:$S646,W$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,X$2),SUMIF(CLASS!$N646:$S646,X$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,Y$2),SUMIF(CLASS!$N646:$S646,Y$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,Z$2),SUMIF(CLASS!$N646:$S646,Z$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AA$2),SUMIF(CLASS!$N646:$S646,AA$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AB$2),SUMIF(CLASS!$N646:$S646,AB$3,CLASS!$E646:$J646))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AG$2),SUMIF(CLASS!$N646:$S646,AG$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AH$2),SUMIF(CLASS!$N646:$S646,AH$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AI$2),SUMIF(CLASS!$N646:$S646,AI$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AJ$2),SUMIF(CLASS!$N646:$S646,AJ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AK$2),SUMIF(CLASS!$N646:$S646,AK$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AL$2),SUMIF(CLASS!$N646:$S646,AL$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AM$2),SUMIF(CLASS!$N646:$S646,AM$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AN$2),SUMIF(CLASS!$N646:$S646,AN$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AO$2),SUMIF(CLASS!$N646:$S646,AO$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AP$2),SUMIF(CLASS!$N646:$S646,AP$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AQ$2),SUMIF(CLASS!$N646:$S646,AQ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AR$2),SUMIF(CLASS!$N646:$S646,AR$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AS$2),SUMIF(CLASS!$N646:$S646,AS$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AT$2),SUMIF(CLASS!$N646:$S646,AT$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AU$2),SUMIF(CLASS!$N646:$S646,AU$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AV$2),SUMIF(CLASS!$N646:$S646,AV$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AW$2),SUMIF(CLASS!$N646:$S646,AW$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AX$2),SUMIF(CLASS!$N646:$S646,AX$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AY$2),SUMIF(CLASS!$N646:$S646,AY$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,AZ$2),SUMIF(CLASS!$N646:$S646,AZ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BA$2),SUMIF(CLASS!$N646:$S646,BA$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BB$2),SUMIF(CLASS!$N646:$S646,BB$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BC$2),SUMIF(CLASS!$N646:$S646,BC$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BD$2),SUMIF(CLASS!$N646:$S646,BD$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BE$2),SUMIF(CLASS!$N646:$S646,BE$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BF$2),SUMIF(CLASS!$N646:$S646,BF$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BG$2),SUMIF(CLASS!$N646:$S646,BG$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BH$2),SUMIF(CLASS!$N646:$S646,BH$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BI$2),SUMIF(CLASS!$N646:$S646,BI$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BJ$2),SUMIF(CLASS!$N646:$S646,BJ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BK$2),SUMIF(CLASS!$N646:$S646,BK$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BL$2),SUMIF(CLASS!$N646:$S646,BL$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BM$2),SUMIF(CLASS!$N646:$S646,BM$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BN$2),SUMIF(CLASS!$N646:$S646,BN$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BO$2),SUMIF(CLASS!$N646:$S646,BO$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BP$2),SUMIF(CLASS!$N646:$S646,BP$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BQ$2),SUMIF(CLASS!$N646:$S646,BQ$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BR$2),SUMIF(CLASS!$N646:$S646,BR$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BS$2),SUMIF(CLASS!$N646:$S646,BS$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BT$2),SUMIF(CLASS!$N646:$S646,BT$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BU$2),SUMIF(CLASS!$N646:$S646,BU$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BV$2),SUMIF(CLASS!$N646:$S646,BV$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BW$2),SUMIF(CLASS!$N646:$S646,BW$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BX$2),SUMIF(CLASS!$N646:$S646,BX$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BY$2),SUMIF(CLASS!$N646:$S646,BY$3,CLASS!$E646:$J646))","v":0},{"$f":"IF(CLASS!$L646<>0,FUNCALLOCD!$C646*INDEX(INDIRECT(ACCOUNTS!$R646),2,BZ$2),SUMIF(CLASS!$N646:$S646,BZ$3,CLASS!$E646:$J646))","v":0},null,null,0,0,0,0,0,0,{"$f":"SUM(CC646:CH646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CK646:CP646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(CS646:CX646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DA646:DF646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DI646:DN646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DQ646:DV646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(DY646:ED646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EG646:EL646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EO646:ET646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(EW646:FB646)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(FE646:FJ646)","v":0},{"$f":"ROUND((SUM(FK646,FC646,EU646,EM646,EE646,DW646,DO646,DG646,CY646,CQ646,CI646)-C646),1)","v":0}]
[null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},{"$f":"SUM(C645:C646)","v":5469488.0226491988},null,null,null,null,null,null,{"$f":"SUM(J645:J646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AG645:AG646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ645:BQ646)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC645:CC646)","v":0},0,0,0,0,0,{"$f":"SUM(CC647:CH647)","v":0},null,{"$f":"SUM(CK645:CK646)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS645:CS646)","v":0},0,0,0,0,0,{"$f":"SUM(CS647:CX647)","v":0},null,{"$f":"SUM(DA645:DA646)","v":0},0,0,0,0,0,{"$f":"SUM(DG602:DG646)","v":0},null,{"$f":"SUM(DI645:DI646)","v":0},0,0,0,0,0,{"$f":"SUM(DO602:DO646)","v":0},null,{"$f":"SUM(DQ645:DQ646)","v":0},0,0,0,0,0,{"$f":"SUM(DW602:DW646)","v":0},null,{"$f":"SUM(DY645:DY646)","v":0},0,0,0,0,0,{"$f":"SUM(EE602:EE646)","v":0},null,{"$f":"SUM(EG645:EG646)","v":0},0,0,0,0,0,{"$f":"SUM(EM602:EM646)","v":0},null,{"$f":"SUM(EO645:EO646)","v":0},0,0,0,0,0,{"$f":"SUM(EU602:EU646)","v":0},null,{"$f":"SUM(EW645:EW646)","v":0},0,0,0,0,0,{"$f":"SUM(FC602:FC646)","v":0},null,{"$f":"SUM(FE645:FE646)","v":0},0,0,0,0,0,{"$f":"SUM(FK602:FK646)","v":0},{"$f":"ROUND((SUM(FK647,FC647,EU647,EM647,EE647,DW647,DO647,DG647,CY647,CQ647,CI647)-C647),1)","v":-5469488}]
[]
[null,"TOTAL OTHER OPERATING AND NON FIRM REVENUE",{"$f":"C642+C647","v":82300667.0058126},null,{"$f":"E642+E647","v":0},0,0,0,0,898.53930346049628,12008.879863004866,149.98652568969106,1881.3376179140382,8012.9173255499309,110383.72414182939,7631525.0797917331,605.64939210839543,11366.428544587588,698189.42491032474,43520.690674334299,79806.633942380184,1899.6741278328816,0,0,0,0,0,4617136.54,{"$f":"AC642+AC647","v":0},0,0,0,{"$f":"AG642+AG647","v":0},0,0,10250.622530835621,37137.363103364143,51642.92993657694,17855.341369357749,0,4847787.22,8525.2044969514172,17710.573586828374,12714.513860481804,4870.8288283733073,2151272.19,300105,4350582.3499999996,1460925,1397401.6500000001,181120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ642+BQ647","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,13217385.506160751,0,14849900.787712768,0,0,0,28067286.293873511,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"EC642+EC647","v":0},0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,-54233380.700000003]
[]
[{"$f":"ACCOUNTS!A651","v":"INCOME TAXES"}]
[{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},null,null,null,null,null,null,{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,J$2),SUMIF(CLASS!$N652:$S652,J$3,CLASS!$E652:$J652))","v":46148.674464730546},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,K$2),SUMIF(CLASS!$N652:$S652,K$3,CLASS!$E652:$J652))","v":569950.73936989915},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,L$2),SUMIF(CLASS!$N652:$S652,L$3,CLASS!$E652:$J652))","v":7703.2571880744736},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,M$2),SUMIF(CLASS!$N652:$S652,M$3,CLASS!$E652:$J652))","v":63998.472077660641},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,N$2),SUMIF(CLASS!$N652:$S652,N$3,CLASS!$E652:$J652))","v":411540.72141916107},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,O$2),SUMIF(CLASS!$N652:$S652,O$3,CLASS!$E652:$J652))","v":3928124.0447529727},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,P$2),SUMIF(CLASS!$N652:$S652,P$3,CLASS!$E652:$J652))","v":7087524.5365852648},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,Q$2),SUMIF(CLASS!$N652:$S652,Q$3,CLASS!$E652:$J652))","v":871.90001307369607},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,R$2),SUMIF(CLASS!$N652:$S652,R$3,CLASS!$E652:$J652))","v":361288.47599118185},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,S$2),SUMIF(CLASS!$N652:$S652,S$3,CLASS!$E652:$J652))","v":13036695.160911182},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,T$2),SUMIF(CLASS!$N652:$S652,T$3,CLASS!$E652:$J652))","v":1226355.2645092632},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,U$2),SUMIF(CLASS!$N652:$S652,U$3,CLASS!$E652:$J652))","v":2232534.6070827679},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,V$2),SUMIF(CLASS!$N652:$S652,V$3,CLASS!$E652:$J652))","v":80340.841486011836},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,W$2),SUMIF(CLASS!$N652:$S652,W$3,CLASS!$E652:$J652))","v":-167.99909357479618},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,X$2),SUMIF(CLASS!$N652:$S652,X$3,CLASS!$E652:$J652))","v":-3110.733027818882},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,Y$2),SUMIF(CLASS!$N652:$S652,Y$3,CLASS!$E652:$J652))","v":-156297.70082345753},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,Z$2),SUMIF(CLASS!$N652:$S652,Z$3,CLASS!$E652:$J652))","v":-721.30446009432615},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AA$2),SUMIF(CLASS!$N652:$S652,AA$3,CLASS!$E652:$J652))","v":-219843.19464082038},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AB$2),SUMIF(CLASS!$N652:$S652,AB$3,CLASS!$E652:$J652))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AG$2),SUMIF(CLASS!$N652:$S652,AG$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AH$2),SUMIF(CLASS!$N652:$S652,AH$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AI$2),SUMIF(CLASS!$N652:$S652,AI$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AJ$2),SUMIF(CLASS!$N652:$S652,AJ$3,CLASS!$E652:$J652))","v":68649.346746060997},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AK$2),SUMIF(CLASS!$N652:$S652,AK$3,CLASS!$E652:$J652))","v":612444.2630215704},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AL$2),SUMIF(CLASS!$N652:$S652,AL$3,CLASS!$E652:$J652))","v":2110094.2452276945},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AM$2),SUMIF(CLASS!$N652:$S652,AM$3,CLASS!$E652:$J652))","v":496124.93043880595},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AN$2),SUMIF(CLASS!$N652:$S652,AN$3,CLASS!$E652:$J652))","v":-357281.74331289827},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AO$2),SUMIF(CLASS!$N652:$S652,AO$3,CLASS!$E652:$J652))","v":-1096027.0074881469},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AP$2),SUMIF(CLASS!$N652:$S652,AP$3,CLASS!$E652:$J652))","v":169513.17589705443},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AQ$2),SUMIF(CLASS!$N652:$S652,AQ$3,CLASS!$E652:$J652))","v":352152.91043579433},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AR$2),SUMIF(CLASS!$N652:$S652,AR$3,CLASS!$E652:$J652))","v":252812.42523251002},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AS$2),SUMIF(CLASS!$N652:$S652,AS$3,CLASS!$E652:$J652))","v":96850.423264772646},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AT$2),SUMIF(CLASS!$N652:$S652,AT$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AU$2),SUMIF(CLASS!$N652:$S652,AU$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AV$2),SUMIF(CLASS!$N652:$S652,AV$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AW$2),SUMIF(CLASS!$N652:$S652,AW$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AX$2),SUMIF(CLASS!$N652:$S652,AX$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AY$2),SUMIF(CLASS!$N652:$S652,AY$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,AZ$2),SUMIF(CLASS!$N652:$S652,AZ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BA$2),SUMIF(CLASS!$N652:$S652,BA$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BB$2),SUMIF(CLASS!$N652:$S652,BB$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BC$2),SUMIF(CLASS!$N652:$S652,BC$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BD$2),SUMIF(CLASS!$N652:$S652,BD$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BE$2),SUMIF(CLASS!$N652:$S652,BE$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BF$2),SUMIF(CLASS!$N652:$S652,BF$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BG$2),SUMIF(CLASS!$N652:$S652,BG$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BH$2),SUMIF(CLASS!$N652:$S652,BH$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BI$2),SUMIF(CLASS!$N652:$S652,BI$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BJ$2),SUMIF(CLASS!$N652:$S652,BJ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BK$2),SUMIF(CLASS!$N652:$S652,BK$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BL$2),SUMIF(CLASS!$N652:$S652,BL$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BM$2),SUMIF(CLASS!$N652:$S652,BM$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BN$2),SUMIF(CLASS!$N652:$S652,BN$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BO$2),SUMIF(CLASS!$N652:$S652,BO$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BP$2),SUMIF(CLASS!$N652:$S652,BP$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BQ$2),SUMIF(CLASS!$N652:$S652,BQ$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BR$2),SUMIF(CLASS!$N652:$S652,BR$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BS$2),SUMIF(CLASS!$N652:$S652,BS$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BT$2),SUMIF(CLASS!$N652:$S652,BT$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BU$2),SUMIF(CLASS!$N652:$S652,BU$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BV$2),SUMIF(CLASS!$N652:$S652,BV$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BW$2),SUMIF(CLASS!$N652:$S652,BW$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BX$2),SUMIF(CLASS!$N652:$S652,BX$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BY$2),SUMIF(CLASS!$N652:$S652,BY$3,CLASS!$E652:$J652))","v":0},{"$f":"IF(CLASS!$L652<>0,FUNCALLOCD!$C652*INDEX(INDIRECT(ACCOUNTS!$R652),2,BZ$2),SUMIF(CLASS!$N652:$S652,BZ$3,CLASS!$E652:$J652))","v":0},null,null,{"$f":"SUMIF($E$4:$BL$4,CC$4,$E652:$BL652)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CF$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CC652:CH652)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CK$4,$E652:$BL652)","v":0},0,0,{"$f":"SUMIF($E$4:$BA$4,CN$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CK652:CP652)","v":0},null,{"$f":"SUMIF($E$4:$BL$4,CS$4,$E652:$BL652)","v":28672935.763805483},0,2705332.9694632185,{"$f":"SUMIF($E$4:$BA$4,CV$4,$E652:$BA652)","v":0},0,0,{"$f":"SUM(CS652:CX652)","v":31378268.733268701},null,{"$f":"SUMIF($E$4:$BA$4,DA$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DA652:DF652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DI$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DI652:DN652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DQ$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DQ652:DV652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,DY$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(DY652:ED652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EG$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EG652:EL652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EO$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EO652:ET652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,EW$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(EW652:FB652)","v":0},null,{"$f":"SUMIF($E$4:$BA$4,FE$4,$E652:$BA652)","v":0},0,0,0,0,0,{"$f":"SUM(FE652:FJ652)","v":0},{"$f":"ROUND((SUM(FK652,FC652,EU652,EM652,EE652,DW652,DO652,DG652,CY652,CQ652,CI652)-C652),1)","v":-43690995.700000003}]
[{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},null,null,null,null,null,null,{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,J$2),SUMIF(CLASS!$N653:$S653,J$3,CLASS!$E653:$J653))","v":-37386.001422812442},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,K$2),SUMIF(CLASS!$N653:$S653,K$3,CLASS!$E653:$J653))","v":-461728.95321838505},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,L$2),SUMIF(CLASS!$N653:$S653,L$3,CLASS!$E653:$J653))","v":-6240.5689336482219},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,M$2),SUMIF(CLASS!$N653:$S653,M$3,CLASS!$E653:$J653))","v":-51846.493878861904},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,N$2),SUMIF(CLASS!$N653:$S653,N$3,CLASS!$E653:$J653))","v":-333397.70155870391},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,O$2),SUMIF(CLASS!$N653:$S653,O$3,CLASS!$E653:$J653))","v":-3182255.0231286664},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,P$2),SUMIF(CLASS!$N653:$S653,P$3,CLASS!$E653:$J653))","v":-5741751.1008144608},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,Q$2),SUMIF(CLASS!$N653:$S653,Q$3,CLASS!$E653:$J653))","v":-706.3443426578973},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,R$2),SUMIF(CLASS!$N653:$S653,R$3,CLASS!$E653:$J653))","v":-292687.31191347621},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,S$2),SUMIF(CLASS!$N653:$S653,S$3,CLASS!$E653:$J653))","v":-10561298.010998966},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,T$2),SUMIF(CLASS!$N653:$S653,T$3,CLASS!$E653:$J653))","v":-993495.91717649228},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,U$2),SUMIF(CLASS!$N653:$S653,U$3,CLASS!$E653:$J653))","v":-1808622.7386804686},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,V$2),SUMIF(CLASS!$N653:$S653,V$3,CLASS!$E653:$J653))","v":-65085.787380556889},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,W$2),SUMIF(CLASS!$N653:$S653,W$3,CLASS!$E653:$J653))","v":136.09956134750277},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,X$2),SUMIF(CLASS!$N653:$S653,X$3,CLASS!$E653:$J653))","v":2520.0695524398616},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,Y$2),SUMIF(CLASS!$N653:$S653,Y$3,CLASS!$E653:$J653))","v":126620.01960281472},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,Z$2),SUMIF(CLASS!$N653:$S653,Z$3,CLASS!$E653:$J653))","v":584.34375167106737},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AA$2),SUMIF(CLASS!$N653:$S653,AA$3,CLASS!$E653:$J653))","v":178099.5463676604},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AB$2),SUMIF(CLASS!$N653:$S653,AB$3,CLASS!$E653:$J653))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AG$2),SUMIF(CLASS!$N653:$S653,AG$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AH$2),SUMIF(CLASS!$N653:$S653,AH$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AI$2),SUMIF(CLASS!$N653:$S653,AI$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AJ$2),SUMIF(CLASS!$N653:$S653,AJ$3,CLASS!$E653:$J653))","v":-55614.264220847035},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AK$2),SUMIF(CLASS!$N653:$S653,AK$3,CLASS!$E653:$J653))","v":-496153.8409129568},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AL$2),SUMIF(CLASS!$N653:$S653,AL$3,CLASS!$E653:$J653))","v":-1709431.2538628089},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AM$2),SUMIF(CLASS!$N653:$S653,AM$3,CLASS!$E653:$J653))","v":-401921.12927216274},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AN$2),SUMIF(CLASS!$N653:$S653,AN$3,CLASS!$E653:$J653))","v":289441.3744006746},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AO$2),SUMIF(CLASS!$N653:$S653,AO$3,CLASS!$E653:$J653))","v":887914.2843573757},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AP$2),SUMIF(CLASS!$N653:$S653,AP$3,CLASS!$E653:$J653))","v":-137326.15094104494},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AQ$2),SUMIF(CLASS!$N653:$S653,AQ$3,CLASS!$E653:$J653))","v":-285286.40016869921},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AR$2),SUMIF(CLASS!$N653:$S653,AR$3,CLASS!$E653:$J653))","v":-204808.60607753255},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AS$2),SUMIF(CLASS!$N653:$S653,AS$3,CLASS!$E653:$J653))","v":-78460.543102793512},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AT$2),SUMIF(CLASS!$N653:$S653,AT$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AU$2),SUMIF(CLASS!$N653:$S653,AU$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AV$2),SUMIF(CLASS!$N653:$S653,AV$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AW$2),SUMIF(CLASS!$N653:$S653,AW$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AX$2),SUMIF(CLASS!$N653:$S653,AX$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AY$2),SUMIF(CLASS!$N653:$S653,AY$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,AZ$2),SUMIF(CLASS!$N653:$S653,AZ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BA$2),SUMIF(CLASS!$N653:$S653,BA$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BB$2),SUMIF(CLASS!$N653:$S653,BB$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BC$2),SUMIF(CLASS!$N653:$S653,BC$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BD$2),SUMIF(CLASS!$N653:$S653,BD$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BE$2),SUMIF(CLASS!$N653:$S653,BE$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BF$2),SUMIF(CLASS!$N653:$S653,BF$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BG$2),SUMIF(CLASS!$N653:$S653,BG$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BH$2),SUMIF(CLASS!$N653:$S653,BH$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BI$2),SUMIF(CLASS!$N653:$S653,BI$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BJ$2),SUMIF(CLASS!$N653:$S653,BJ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BK$2),SUMIF(CLASS!$N653:$S653,BK$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BL$2),SUMIF(CLASS!$N653:$S653,BL$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BM$2),SUMIF(CLASS!$N653:$S653,BM$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BN$2),SUMIF(CLASS!$N653:$S653,BN$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BO$2),SUMIF(CLASS!$N653:$S653,BO$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BP$2),SUMIF(CLASS!$N653:$S653,BP$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BQ$2),SUMIF(CLASS!$N653:$S653,BQ$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BR$2),SUMIF(CLASS!$N653:$S653,BR$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BS$2),SUMIF(CLASS!$N653:$S653,BS$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BT$2),SUMIF(CLASS!$N653:$S653,BT$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BU$2),SUMIF(CLASS!$N653:$S653,BU$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BV$2),SUMIF(CLASS!$N653:$S653,BV$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BW$2),SUMIF(CLASS!$N653:$S653,BW$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BX$2),SUMIF(CLASS!$N653:$S653,BX$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BY$2),SUMIF(CLASS!$N653:$S653,BY$3,CLASS!$E653:$J653))","v":0},{"$f":"IF(CLASS!$L653<>0,FUNCALLOCD!$C653*INDEX(INDIRECT(ACCOUNTS!$R653),2,BZ$2),SUMIF(CLASS!$N653:$S653,BZ$3,CLASS!$E653:$J653))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,-23228541.87461222,0,-2191646.5298007959,0,0,0,-25420188.404413015,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,35394984.700000003]
[{"$f":"ACCOUNTS!A654","v":"~"},{"$f":"ACCOUNTS!B654","v":"~"},{"$f":"ACCOUNTS!C654","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,J$2),SUMIF(CLASS!$N654:$S654,J$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,K$2),SUMIF(CLASS!$N654:$S654,K$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,L$2),SUMIF(CLASS!$N654:$S654,L$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,M$2),SUMIF(CLASS!$N654:$S654,M$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,N$2),SUMIF(CLASS!$N654:$S654,N$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,O$2),SUMIF(CLASS!$N654:$S654,O$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,P$2),SUMIF(CLASS!$N654:$S654,P$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,Q$2),SUMIF(CLASS!$N654:$S654,Q$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,R$2),SUMIF(CLASS!$N654:$S654,R$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,S$2),SUMIF(CLASS!$N654:$S654,S$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,T$2),SUMIF(CLASS!$N654:$S654,T$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,U$2),SUMIF(CLASS!$N654:$S654,U$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,V$2),SUMIF(CLASS!$N654:$S654,V$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,W$2),SUMIF(CLASS!$N654:$S654,W$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,X$2),SUMIF(CLASS!$N654:$S654,X$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,Y$2),SUMIF(CLASS!$N654:$S654,Y$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,Z$2),SUMIF(CLASS!$N654:$S654,Z$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AA$2),SUMIF(CLASS!$N654:$S654,AA$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AB$2),SUMIF(CLASS!$N654:$S654,AB$3,CLASS!$E654:$J654))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AG$2),SUMIF(CLASS!$N654:$S654,AG$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AH$2),SUMIF(CLASS!$N654:$S654,AH$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AI$2),SUMIF(CLASS!$N654:$S654,AI$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AJ$2),SUMIF(CLASS!$N654:$S654,AJ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AK$2),SUMIF(CLASS!$N654:$S654,AK$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AL$2),SUMIF(CLASS!$N654:$S654,AL$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AM$2),SUMIF(CLASS!$N654:$S654,AM$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AN$2),SUMIF(CLASS!$N654:$S654,AN$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AO$2),SUMIF(CLASS!$N654:$S654,AO$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AP$2),SUMIF(CLASS!$N654:$S654,AP$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AQ$2),SUMIF(CLASS!$N654:$S654,AQ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AR$2),SUMIF(CLASS!$N654:$S654,AR$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AS$2),SUMIF(CLASS!$N654:$S654,AS$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AT$2),SUMIF(CLASS!$N654:$S654,AT$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AU$2),SUMIF(CLASS!$N654:$S654,AU$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AV$2),SUMIF(CLASS!$N654:$S654,AV$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AW$2),SUMIF(CLASS!$N654:$S654,AW$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AX$2),SUMIF(CLASS!$N654:$S654,AX$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AY$2),SUMIF(CLASS!$N654:$S654,AY$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,AZ$2),SUMIF(CLASS!$N654:$S654,AZ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BA$2),SUMIF(CLASS!$N654:$S654,BA$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BB$2),SUMIF(CLASS!$N654:$S654,BB$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BC$2),SUMIF(CLASS!$N654:$S654,BC$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BD$2),SUMIF(CLASS!$N654:$S654,BD$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BE$2),SUMIF(CLASS!$N654:$S654,BE$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BF$2),SUMIF(CLASS!$N654:$S654,BF$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BG$2),SUMIF(CLASS!$N654:$S654,BG$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BH$2),SUMIF(CLASS!$N654:$S654,BH$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BI$2),SUMIF(CLASS!$N654:$S654,BI$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BJ$2),SUMIF(CLASS!$N654:$S654,BJ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BK$2),SUMIF(CLASS!$N654:$S654,BK$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BL$2),SUMIF(CLASS!$N654:$S654,BL$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BM$2),SUMIF(CLASS!$N654:$S654,BM$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BN$2),SUMIF(CLASS!$N654:$S654,BN$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BO$2),SUMIF(CLASS!$N654:$S654,BO$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BP$2),SUMIF(CLASS!$N654:$S654,BP$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BQ$2),SUMIF(CLASS!$N654:$S654,BQ$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BR$2),SUMIF(CLASS!$N654:$S654,BR$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BS$2),SUMIF(CLASS!$N654:$S654,BS$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BT$2),SUMIF(CLASS!$N654:$S654,BT$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BU$2),SUMIF(CLASS!$N654:$S654,BU$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BV$2),SUMIF(CLASS!$N654:$S654,BV$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BW$2),SUMIF(CLASS!$N654:$S654,BW$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BX$2),SUMIF(CLASS!$N654:$S654,BX$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BY$2),SUMIF(CLASS!$N654:$S654,BY$3,CLASS!$E654:$J654))","v":0},{"$f":"IF(CLASS!$L654<>0,FUNCALLOCD!$C654*INDEX(INDIRECT(ACCOUNTS!$R654),2,BZ$2),SUMIF(CLASS!$N654:$S654,BZ$3,CLASS!$E654:$J654))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A655","v":"~"},{"$f":"ACCOUNTS!B655","v":"~"},{"$f":"ACCOUNTS!C655","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,J$2),SUMIF(CLASS!$N655:$S655,J$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,K$2),SUMIF(CLASS!$N655:$S655,K$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,L$2),SUMIF(CLASS!$N655:$S655,L$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,M$2),SUMIF(CLASS!$N655:$S655,M$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,N$2),SUMIF(CLASS!$N655:$S655,N$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,O$2),SUMIF(CLASS!$N655:$S655,O$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,P$2),SUMIF(CLASS!$N655:$S655,P$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,Q$2),SUMIF(CLASS!$N655:$S655,Q$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,R$2),SUMIF(CLASS!$N655:$S655,R$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,S$2),SUMIF(CLASS!$N655:$S655,S$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,T$2),SUMIF(CLASS!$N655:$S655,T$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,U$2),SUMIF(CLASS!$N655:$S655,U$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,V$2),SUMIF(CLASS!$N655:$S655,V$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,W$2),SUMIF(CLASS!$N655:$S655,W$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,X$2),SUMIF(CLASS!$N655:$S655,X$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,Y$2),SUMIF(CLASS!$N655:$S655,Y$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,Z$2),SUMIF(CLASS!$N655:$S655,Z$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AA$2),SUMIF(CLASS!$N655:$S655,AA$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AB$2),SUMIF(CLASS!$N655:$S655,AB$3,CLASS!$E655:$J655))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AG$2),SUMIF(CLASS!$N655:$S655,AG$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AH$2),SUMIF(CLASS!$N655:$S655,AH$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AI$2),SUMIF(CLASS!$N655:$S655,AI$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AJ$2),SUMIF(CLASS!$N655:$S655,AJ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AK$2),SUMIF(CLASS!$N655:$S655,AK$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AL$2),SUMIF(CLASS!$N655:$S655,AL$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AM$2),SUMIF(CLASS!$N655:$S655,AM$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AN$2),SUMIF(CLASS!$N655:$S655,AN$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AO$2),SUMIF(CLASS!$N655:$S655,AO$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AP$2),SUMIF(CLASS!$N655:$S655,AP$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AQ$2),SUMIF(CLASS!$N655:$S655,AQ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AR$2),SUMIF(CLASS!$N655:$S655,AR$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AS$2),SUMIF(CLASS!$N655:$S655,AS$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AT$2),SUMIF(CLASS!$N655:$S655,AT$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AU$2),SUMIF(CLASS!$N655:$S655,AU$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AV$2),SUMIF(CLASS!$N655:$S655,AV$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AW$2),SUMIF(CLASS!$N655:$S655,AW$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AX$2),SUMIF(CLASS!$N655:$S655,AX$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AY$2),SUMIF(CLASS!$N655:$S655,AY$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,AZ$2),SUMIF(CLASS!$N655:$S655,AZ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BA$2),SUMIF(CLASS!$N655:$S655,BA$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BB$2),SUMIF(CLASS!$N655:$S655,BB$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BC$2),SUMIF(CLASS!$N655:$S655,BC$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BD$2),SUMIF(CLASS!$N655:$S655,BD$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BE$2),SUMIF(CLASS!$N655:$S655,BE$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BF$2),SUMIF(CLASS!$N655:$S655,BF$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BG$2),SUMIF(CLASS!$N655:$S655,BG$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BH$2),SUMIF(CLASS!$N655:$S655,BH$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BI$2),SUMIF(CLASS!$N655:$S655,BI$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BJ$2),SUMIF(CLASS!$N655:$S655,BJ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BK$2),SUMIF(CLASS!$N655:$S655,BK$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BL$2),SUMIF(CLASS!$N655:$S655,BL$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BM$2),SUMIF(CLASS!$N655:$S655,BM$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BN$2),SUMIF(CLASS!$N655:$S655,BN$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BO$2),SUMIF(CLASS!$N655:$S655,BO$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BP$2),SUMIF(CLASS!$N655:$S655,BP$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BQ$2),SUMIF(CLASS!$N655:$S655,BQ$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BR$2),SUMIF(CLASS!$N655:$S655,BR$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BS$2),SUMIF(CLASS!$N655:$S655,BS$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BT$2),SUMIF(CLASS!$N655:$S655,BT$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BU$2),SUMIF(CLASS!$N655:$S655,BU$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BV$2),SUMIF(CLASS!$N655:$S655,BV$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BW$2),SUMIF(CLASS!$N655:$S655,BW$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BX$2),SUMIF(CLASS!$N655:$S655,BX$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BY$2),SUMIF(CLASS!$N655:$S655,BY$3,CLASS!$E655:$J655))","v":0},{"$f":"IF(CLASS!$L655<>0,FUNCALLOCD!$C655*INDEX(INDIRECT(ACCOUNTS!$R655),2,BZ$2),SUMIF(CLASS!$N655:$S655,BZ$3,CLASS!$E655:$J655))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A656","v":"~"},{"$f":"ACCOUNTS!B656","v":"~"},{"$f":"ACCOUNTS!C656","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,J$2),SUMIF(CLASS!$N656:$S656,J$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,K$2),SUMIF(CLASS!$N656:$S656,K$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,L$2),SUMIF(CLASS!$N656:$S656,L$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,M$2),SUMIF(CLASS!$N656:$S656,M$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,N$2),SUMIF(CLASS!$N656:$S656,N$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,O$2),SUMIF(CLASS!$N656:$S656,O$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,P$2),SUMIF(CLASS!$N656:$S656,P$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,Q$2),SUMIF(CLASS!$N656:$S656,Q$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,R$2),SUMIF(CLASS!$N656:$S656,R$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,S$2),SUMIF(CLASS!$N656:$S656,S$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,T$2),SUMIF(CLASS!$N656:$S656,T$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,U$2),SUMIF(CLASS!$N656:$S656,U$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,V$2),SUMIF(CLASS!$N656:$S656,V$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,W$2),SUMIF(CLASS!$N656:$S656,W$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,X$2),SUMIF(CLASS!$N656:$S656,X$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,Y$2),SUMIF(CLASS!$N656:$S656,Y$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,Z$2),SUMIF(CLASS!$N656:$S656,Z$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AA$2),SUMIF(CLASS!$N656:$S656,AA$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AB$2),SUMIF(CLASS!$N656:$S656,AB$3,CLASS!$E656:$J656))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AG$2),SUMIF(CLASS!$N656:$S656,AG$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AH$2),SUMIF(CLASS!$N656:$S656,AH$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AI$2),SUMIF(CLASS!$N656:$S656,AI$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AJ$2),SUMIF(CLASS!$N656:$S656,AJ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AK$2),SUMIF(CLASS!$N656:$S656,AK$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AL$2),SUMIF(CLASS!$N656:$S656,AL$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AM$2),SUMIF(CLASS!$N656:$S656,AM$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AN$2),SUMIF(CLASS!$N656:$S656,AN$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AO$2),SUMIF(CLASS!$N656:$S656,AO$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AP$2),SUMIF(CLASS!$N656:$S656,AP$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AQ$2),SUMIF(CLASS!$N656:$S656,AQ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AR$2),SUMIF(CLASS!$N656:$S656,AR$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AS$2),SUMIF(CLASS!$N656:$S656,AS$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AT$2),SUMIF(CLASS!$N656:$S656,AT$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AU$2),SUMIF(CLASS!$N656:$S656,AU$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AV$2),SUMIF(CLASS!$N656:$S656,AV$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AW$2),SUMIF(CLASS!$N656:$S656,AW$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AX$2),SUMIF(CLASS!$N656:$S656,AX$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AY$2),SUMIF(CLASS!$N656:$S656,AY$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,AZ$2),SUMIF(CLASS!$N656:$S656,AZ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BA$2),SUMIF(CLASS!$N656:$S656,BA$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BB$2),SUMIF(CLASS!$N656:$S656,BB$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BC$2),SUMIF(CLASS!$N656:$S656,BC$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BD$2),SUMIF(CLASS!$N656:$S656,BD$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BE$2),SUMIF(CLASS!$N656:$S656,BE$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BF$2),SUMIF(CLASS!$N656:$S656,BF$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BG$2),SUMIF(CLASS!$N656:$S656,BG$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BH$2),SUMIF(CLASS!$N656:$S656,BH$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BI$2),SUMIF(CLASS!$N656:$S656,BI$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BJ$2),SUMIF(CLASS!$N656:$S656,BJ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BK$2),SUMIF(CLASS!$N656:$S656,BK$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BL$2),SUMIF(CLASS!$N656:$S656,BL$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BM$2),SUMIF(CLASS!$N656:$S656,BM$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BN$2),SUMIF(CLASS!$N656:$S656,BN$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BO$2),SUMIF(CLASS!$N656:$S656,BO$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BP$2),SUMIF(CLASS!$N656:$S656,BP$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BQ$2),SUMIF(CLASS!$N656:$S656,BQ$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BR$2),SUMIF(CLASS!$N656:$S656,BR$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BS$2),SUMIF(CLASS!$N656:$S656,BS$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BT$2),SUMIF(CLASS!$N656:$S656,BT$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BU$2),SUMIF(CLASS!$N656:$S656,BU$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BV$2),SUMIF(CLASS!$N656:$S656,BV$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BW$2),SUMIF(CLASS!$N656:$S656,BW$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BX$2),SUMIF(CLASS!$N656:$S656,BX$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BY$2),SUMIF(CLASS!$N656:$S656,BY$3,CLASS!$E656:$J656))","v":0},{"$f":"IF(CLASS!$L656<>0,FUNCALLOCD!$C656*INDEX(INDIRECT(ACCOUNTS!$R656),2,BZ$2),SUMIF(CLASS!$N656:$S656,BZ$3,CLASS!$E656:$J656))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A657","v":"~"},{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,J$2),SUMIF(CLASS!$N657:$S657,J$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,K$2),SUMIF(CLASS!$N657:$S657,K$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,L$2),SUMIF(CLASS!$N657:$S657,L$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,M$2),SUMIF(CLASS!$N657:$S657,M$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,N$2),SUMIF(CLASS!$N657:$S657,N$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,O$2),SUMIF(CLASS!$N657:$S657,O$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,P$2),SUMIF(CLASS!$N657:$S657,P$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,Q$2),SUMIF(CLASS!$N657:$S657,Q$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,R$2),SUMIF(CLASS!$N657:$S657,R$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,S$2),SUMIF(CLASS!$N657:$S657,S$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,T$2),SUMIF(CLASS!$N657:$S657,T$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,U$2),SUMIF(CLASS!$N657:$S657,U$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,V$2),SUMIF(CLASS!$N657:$S657,V$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,W$2),SUMIF(CLASS!$N657:$S657,W$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,X$2),SUMIF(CLASS!$N657:$S657,X$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,Y$2),SUMIF(CLASS!$N657:$S657,Y$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,Z$2),SUMIF(CLASS!$N657:$S657,Z$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AA$2),SUMIF(CLASS!$N657:$S657,AA$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AB$2),SUMIF(CLASS!$N657:$S657,AB$3,CLASS!$E657:$J657))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AG$2),SUMIF(CLASS!$N657:$S657,AG$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AH$2),SUMIF(CLASS!$N657:$S657,AH$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AI$2),SUMIF(CLASS!$N657:$S657,AI$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AJ$2),SUMIF(CLASS!$N657:$S657,AJ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AK$2),SUMIF(CLASS!$N657:$S657,AK$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AL$2),SUMIF(CLASS!$N657:$S657,AL$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AM$2),SUMIF(CLASS!$N657:$S657,AM$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AN$2),SUMIF(CLASS!$N657:$S657,AN$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AO$2),SUMIF(CLASS!$N657:$S657,AO$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AP$2),SUMIF(CLASS!$N657:$S657,AP$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AQ$2),SUMIF(CLASS!$N657:$S657,AQ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AR$2),SUMIF(CLASS!$N657:$S657,AR$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AS$2),SUMIF(CLASS!$N657:$S657,AS$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AT$2),SUMIF(CLASS!$N657:$S657,AT$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AU$2),SUMIF(CLASS!$N657:$S657,AU$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AV$2),SUMIF(CLASS!$N657:$S657,AV$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AW$2),SUMIF(CLASS!$N657:$S657,AW$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AX$2),SUMIF(CLASS!$N657:$S657,AX$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AY$2),SUMIF(CLASS!$N657:$S657,AY$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,AZ$2),SUMIF(CLASS!$N657:$S657,AZ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BA$2),SUMIF(CLASS!$N657:$S657,BA$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BB$2),SUMIF(CLASS!$N657:$S657,BB$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BC$2),SUMIF(CLASS!$N657:$S657,BC$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BD$2),SUMIF(CLASS!$N657:$S657,BD$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BE$2),SUMIF(CLASS!$N657:$S657,BE$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BF$2),SUMIF(CLASS!$N657:$S657,BF$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BG$2),SUMIF(CLASS!$N657:$S657,BG$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BH$2),SUMIF(CLASS!$N657:$S657,BH$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BI$2),SUMIF(CLASS!$N657:$S657,BI$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BJ$2),SUMIF(CLASS!$N657:$S657,BJ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BK$2),SUMIF(CLASS!$N657:$S657,BK$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BL$2),SUMIF(CLASS!$N657:$S657,BL$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BM$2),SUMIF(CLASS!$N657:$S657,BM$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BN$2),SUMIF(CLASS!$N657:$S657,BN$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BO$2),SUMIF(CLASS!$N657:$S657,BO$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BP$2),SUMIF(CLASS!$N657:$S657,BP$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BQ$2),SUMIF(CLASS!$N657:$S657,BQ$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BR$2),SUMIF(CLASS!$N657:$S657,BR$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BS$2),SUMIF(CLASS!$N657:$S657,BS$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BT$2),SUMIF(CLASS!$N657:$S657,BT$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BU$2),SUMIF(CLASS!$N657:$S657,BU$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BV$2),SUMIF(CLASS!$N657:$S657,BV$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BW$2),SUMIF(CLASS!$N657:$S657,BW$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BX$2),SUMIF(CLASS!$N657:$S657,BX$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BY$2),SUMIF(CLASS!$N657:$S657,BY$3,CLASS!$E657:$J657))","v":0},{"$f":"IF(CLASS!$L657<>0,FUNCALLOCD!$C657*INDEX(INDIRECT(ACCOUNTS!$R657),2,BZ$2),SUMIF(CLASS!$N657:$S657,BZ$3,CLASS!$E657:$J657))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A658","v":"~"},{"$f":"ACCOUNTS!B658","v":"~"},{"$f":"ACCOUNTS!C658","v":0},null,null,null,null,null,null,{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,J$2),SUMIF(CLASS!$N658:$S658,J$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,K$2),SUMIF(CLASS!$N658:$S658,K$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,L$2),SUMIF(CLASS!$N658:$S658,L$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,M$2),SUMIF(CLASS!$N658:$S658,M$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,N$2),SUMIF(CLASS!$N658:$S658,N$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,O$2),SUMIF(CLASS!$N658:$S658,O$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,P$2),SUMIF(CLASS!$N658:$S658,P$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,Q$2),SUMIF(CLASS!$N658:$S658,Q$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,R$2),SUMIF(CLASS!$N658:$S658,R$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,S$2),SUMIF(CLASS!$N658:$S658,S$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,T$2),SUMIF(CLASS!$N658:$S658,T$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,U$2),SUMIF(CLASS!$N658:$S658,U$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,V$2),SUMIF(CLASS!$N658:$S658,V$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,W$2),SUMIF(CLASS!$N658:$S658,W$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,X$2),SUMIF(CLASS!$N658:$S658,X$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,Y$2),SUMIF(CLASS!$N658:$S658,Y$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,Z$2),SUMIF(CLASS!$N658:$S658,Z$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AA$2),SUMIF(CLASS!$N658:$S658,AA$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AB$2),SUMIF(CLASS!$N658:$S658,AB$3,CLASS!$E658:$J658))","v":0},null,null,null,null,{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AG$2),SUMIF(CLASS!$N658:$S658,AG$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AH$2),SUMIF(CLASS!$N658:$S658,AH$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AI$2),SUMIF(CLASS!$N658:$S658,AI$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AJ$2),SUMIF(CLASS!$N658:$S658,AJ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AK$2),SUMIF(CLASS!$N658:$S658,AK$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AL$2),SUMIF(CLASS!$N658:$S658,AL$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AM$2),SUMIF(CLASS!$N658:$S658,AM$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AN$2),SUMIF(CLASS!$N658:$S658,AN$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AO$2),SUMIF(CLASS!$N658:$S658,AO$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AP$2),SUMIF(CLASS!$N658:$S658,AP$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AQ$2),SUMIF(CLASS!$N658:$S658,AQ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AR$2),SUMIF(CLASS!$N658:$S658,AR$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AS$2),SUMIF(CLASS!$N658:$S658,AS$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AT$2),SUMIF(CLASS!$N658:$S658,AT$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AU$2),SUMIF(CLASS!$N658:$S658,AU$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AV$2),SUMIF(CLASS!$N658:$S658,AV$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AW$2),SUMIF(CLASS!$N658:$S658,AW$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AX$2),SUMIF(CLASS!$N658:$S658,AX$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AY$2),SUMIF(CLASS!$N658:$S658,AY$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,AZ$2),SUMIF(CLASS!$N658:$S658,AZ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BA$2),SUMIF(CLASS!$N658:$S658,BA$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BB$2),SUMIF(CLASS!$N658:$S658,BB$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BC$2),SUMIF(CLASS!$N658:$S658,BC$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BD$2),SUMIF(CLASS!$N658:$S658,BD$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BE$2),SUMIF(CLASS!$N658:$S658,BE$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BF$2),SUMIF(CLASS!$N658:$S658,BF$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BG$2),SUMIF(CLASS!$N658:$S658,BG$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BH$2),SUMIF(CLASS!$N658:$S658,BH$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BI$2),SUMIF(CLASS!$N658:$S658,BI$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BJ$2),SUMIF(CLASS!$N658:$S658,BJ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BK$2),SUMIF(CLASS!$N658:$S658,BK$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BL$2),SUMIF(CLASS!$N658:$S658,BL$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BM$2),SUMIF(CLASS!$N658:$S658,BM$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BN$2),SUMIF(CLASS!$N658:$S658,BN$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BO$2),SUMIF(CLASS!$N658:$S658,BO$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BP$2),SUMIF(CLASS!$N658:$S658,BP$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BQ$2),SUMIF(CLASS!$N658:$S658,BQ$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BR$2),SUMIF(CLASS!$N658:$S658,BR$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BS$2),SUMIF(CLASS!$N658:$S658,BS$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BT$2),SUMIF(CLASS!$N658:$S658,BT$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BU$2),SUMIF(CLASS!$N658:$S658,BU$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BV$2),SUMIF(CLASS!$N658:$S658,BV$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BW$2),SUMIF(CLASS!$N658:$S658,BW$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BX$2),SUMIF(CLASS!$N658:$S658,BX$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BY$2),SUMIF(CLASS!$N658:$S658,BY$3,CLASS!$E658:$J658))","v":0},{"$f":"IF(CLASS!$L658<>0,FUNCALLOCD!$C658*INDEX(INDIRECT(ACCOUNTS!$R658),2,BZ$2),SUMIF(CLASS!$N658:$S658,BZ$3,CLASS!$E658:$J658))","v":0},null,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"TOTAL FIT",{"$f":"SUM(C652:C658)","v":14254091.317042813},null,null,null,null,null,null,{"$f":"SUM(J652:J658)","v":8762.673041918104},108221.7861515141,1462.6882544262517,12151.978198798737,78143.019860457163,745869.02162430622,1345773.4357708041,165.55567041579877,68601.164077705645,2475397.1499122158,232859.34733277094,423911.86840229924,15255.054105454947,-31.899532227293406,-590.66347537902038,-29677.681220642815,-136.96070842325878,-41743.648273159983,0,null,null,null,null,{"$f":"SUM(AG652:AG658)","v":0},0,0,13035.082525213962,116290.42210861359,400662.99136488559,94203.801166643214,-67840.368912223668,-208112.72313077119,32187.024956009496,66866.510267095116,48003.819154977478,18389.880161979134,0,0,0,0,0,0,{"$f":"SUM(AZ652:AZ658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ652:BQ658)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CC652:CC658)","v":0},{"$f":"SUM(CD652:CD658)","v":0},0,0,0,0,0,null,{"$f":"SUM(CK652:CK658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(CS652:CS658)","v":5444393.8891932629},0,513686.43966242252,0,0,0,5958080.3288556859,null,{"$f":"SUM(DA652:DA658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DI652:DI658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DQ652:DQ658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DY652:DY658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EG652:EG658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EO652:EO658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EW652:EW658)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FE652:FE658)","v":0},0,0,0,0,0,0,-8296011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"REV REQ","index":13,"n_rows":624,"n_cols":30,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Revenue Requirement"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,4,null,5,{"$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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"},{"$f":"INPUTS!$B$30","v":"~"},{"$f":"INPUTS!$B$31","v":"~"},{"$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":524086043.21733874},0,{"$f":"CLASSALLOC!H1139+CLASSALLOC!H1315+CLASSALLOC!H1491","v":302253615.6441254},{"$f":"CLASSALLOC!I1139+CLASSALLOC!I1315+CLASSALLOC!I1491","v":69685475.572761819},{"$f":"CLASSALLOC!J1139+CLASSALLOC!J1315+CLASSALLOC!J1491","v":74587013.126020685},{"$f":"CLASSALLOC!K1139+CLASSALLOC!K1315+CLASSALLOC!K1491","v":39189348.266675442},{"$f":"CLASSALLOC!L1139+CLASSALLOC!L1315+CLASSALLOC!L1491","v":27684242.300979242},{"$f":"CLASSALLOC!M1139+CLASSALLOC!M1315+CLASSALLOC!M1491","v":946.08973132648725},{"$f":"CLASSALLOC!N1139+CLASSALLOC!N1315+CLASSALLOC!N1491","v":0},{"$f":"CLASSALLOC!O1139+CLASSALLOC!O1315+CLASSALLOC!O1491","v":0},{"$f":"CLASSALLOC!P1139+CLASSALLOC!P1315+CLASSALLOC!P1491","v":9403166.3738154322},{"$f":"CLASSALLOC!Q1139+CLASSALLOC!Q1315+CLASSALLOC!Q1491","v":0},{"$f":"CLASSALLOC!R1139+CLASSALLOC!R1315+CLASSALLOC!R1491","v":1089189.4402656578},{"$f":"CLASSALLOC!S1139+CLASSALLOC!S1315+CLASSALLOC!S1491","v":193046.40296379349},{"$f":"CLASSALLOC!T1139+CLASSALLOC!T1315+CLASSALLOC!T1491","v":0},{"$f":"CLASSALLOC!U1139+CLASSALLOC!U1315+CLASSALLOC!U1491","v":0},{"$f":"CLASSALLOC!V1139+CLASSALLOC!V1315+CLASSALLOC!V1491","v":0},{"$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":657241227.91646647},0,{"$f":"CLASSALLOC!H1140+CLASSALLOC!H1316+CLASSALLOC!H1492","v":342398710.38737589},{"$f":"CLASSALLOC!I1140+CLASSALLOC!I1316+CLASSALLOC!I1492","v":86999494.650014743},{"$f":"CLASSALLOC!J1140+CLASSALLOC!J1316+CLASSALLOC!J1492","v":96750100.457505852},{"$f":"CLASSALLOC!K1140+CLASSALLOC!K1316+CLASSALLOC!K1492","v":62439207.729162812},{"$f":"CLASSALLOC!L1140+CLASSALLOC!L1316+CLASSALLOC!L1492","v":43441628.536041483},{"$f":"CLASSALLOC!M1140+CLASSALLOC!M1316+CLASSALLOC!M1492","v":137171.64957938966},{"$f":"CLASSALLOC!N1140+CLASSALLOC!N1316+CLASSALLOC!N1492","v":3785870.9681999693},{"$f":"CLASSALLOC!O1140+CLASSALLOC!O1316+CLASSALLOC!O1492","v":0},{"$f":"CLASSALLOC!P1140+CLASSALLOC!P1316+CLASSALLOC!P1492","v":18803303.107022654},{"$f":"CLASSALLOC!Q1140+CLASSALLOC!Q1316+CLASSALLOC!Q1492","v":0},{"$f":"CLASSALLOC!R1140+CLASSALLOC!R1316+CLASSALLOC!R1492","v":2264150.8045673184},{"$f":"CLASSALLOC!S1140+CLASSALLOC!S1316+CLASSALLOC!S1492","v":221589.6269964955},{"$f":"CLASSALLOC!T1140+CLASSALLOC!T1316+CLASSALLOC!T1492","v":0},{"$f":"CLASSALLOC!U1140+CLASSALLOC!U1316+CLASSALLOC!U1492","v":0},{"$f":"CLASSALLOC!V1140+CLASSALLOC!V1316+CLASSALLOC!V1492","v":0},{"$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":1181327271.1338053},0,{"$f":"SUM(F7:F12)","v":644652326.03150129},156684970.22277656,171337113.58352655,101628555.99583825,71125870.837020725,138117.73931071616,{"$f":"SUM(L7:L12)","v":3785870.9681999693},0,28206469.480838086,0,3353340.2448329763,414636.02996028902,0,0,0,0,{"$f":"SUM(V7:V12)","v":0},{"$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":104779289.42904678},0,{"$f":"CLASSALLOC!H1148+CLASSALLOC!H1324+CLASSALLOC!H1500","v":56950285.187360533},{"$f":"CLASSALLOC!I1148+CLASSALLOC!I1324+CLASSALLOC!I1500","v":13130058.672179082},{"$f":"CLASSALLOC!J1148+CLASSALLOC!J1324+CLASSALLOC!J1500","v":14053600.846917909},{"$f":"CLASSALLOC!K1148+CLASSALLOC!K1324+CLASSALLOC!K1500","v":7384012.7779372614},{"$f":"CLASSALLOC!L1148+CLASSALLOC!L1324+CLASSALLOC!L1500","v":5216233.6945973318},{"$f":"CLASSALLOC!M1148+CLASSALLOC!M1324+CLASSALLOC!M1500","v":178.26115957969338},{"$f":"CLASSALLOC!N1148+CLASSALLOC!N1324+CLASSALLOC!N1500","v":0},{"$f":"CLASSALLOC!O1148+CLASSALLOC!O1324+CLASSALLOC!O1500","v":1040585.4049510211},{"$f":"CLASSALLOC!P1148+CLASSALLOC!P1324+CLASSALLOC!P1500","v":1771733.9973312435},{"$f":"CLASSALLOC!Q1148+CLASSALLOC!Q1324+CLASSALLOC!Q1500","v":4991003.1559460433},{"$f":"CLASSALLOC!R1148+CLASSALLOC!R1324+CLASSALLOC!R1500","v":205223.84525988519},{"$f":"CLASSALLOC!S1148+CLASSALLOC!S1324+CLASSALLOC!S1500","v":36373.58540692064},{"$f":"CLASSALLOC!T1148+CLASSALLOC!T1324+CLASSALLOC!T1500","v":0},{"$f":"CLASSALLOC!U1148+CLASSALLOC!U1324+CLASSALLOC!U1500","v":0},{"$f":"CLASSALLOC!V1148+CLASSALLOC!V1324+CLASSALLOC!V1500","v":0},{"$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":0},0,{"$f":"CLASSALLOC!H1149+CLASSALLOC!H1325+CLASSALLOC!H1501","v":0},{"$f":"CLASSALLOC!I1149+CLASSALLOC!I1325+CLASSALLOC!I1501","v":0},{"$f":"CLASSALLOC!J1149+CLASSALLOC!J1325+CLASSALLOC!J1501","v":0},{"$f":"CLASSALLOC!K1149+CLASSALLOC!K1325+CLASSALLOC!K1501","v":0},{"$f":"CLASSALLOC!L1149+CLASSALLOC!L1325+CLASSALLOC!L1501","v":0},{"$f":"CLASSALLOC!M1149+CLASSALLOC!M1325+CLASSALLOC!M1501","v":0},{"$f":"CLASSALLOC!N1149+CLASSALLOC!N1325+CLASSALLOC!N1501","v":0},{"$f":"CLASSALLOC!O1149+CLASSALLOC!O1325+CLASSALLOC!O1501","v":0},{"$f":"CLASSALLOC!P1149+CLASSALLOC!P1325+CLASSALLOC!P1501","v":0},{"$f":"CLASSALLOC!Q1149+CLASSALLOC!Q1325+CLASSALLOC!Q1501","v":0},{"$f":"CLASSALLOC!R1149+CLASSALLOC!R1325+CLASSALLOC!R1501","v":0},{"$f":"CLASSALLOC!S1149+CLASSALLOC!S1325+CLASSALLOC!S1501","v":0},{"$f":"CLASSALLOC!T1149+CLASSALLOC!T1325+CLASSALLOC!T1501","v":0},{"$f":"CLASSALLOC!U1149+CLASSALLOC!U1325+CLASSALLOC!U1501","v":0},{"$f":"CLASSALLOC!V1149+CLASSALLOC!V1325+CLASSALLOC!V1501","v":0},{"$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":104779289.42904678},0,{"$f":"SUM(F16:F21)","v":56950285.187360533},13130058.672179082,14053600.846917909,7384012.7779372614,5216233.6945973318,178.26115957969338,{"$f":"SUM(L16:L21)","v":0},1040585.4049510211,1771733.9973312435,4991003.1559460433,205223.84525988519,36373.58540692064,0,0,0,0,{"$f":"SUM(V16:V21)","v":0},{"$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":295028296.61632842},0,{"$f":"CLASSALLOC!H1157+CLASSALLOC!H1333+CLASSALLOC!H1509","v":197872682.24527469},{"$f":"CLASSALLOC!I1157+CLASSALLOC!I1333+CLASSALLOC!I1509","v":36112274.103652038},{"$f":"CLASSALLOC!J1157+CLASSALLOC!J1333+CLASSALLOC!J1509","v":30003348.572479386},{"$f":"CLASSALLOC!K1157+CLASSALLOC!K1333+CLASSALLOC!K1509","v":12779558.931016836},{"$f":"CLASSALLOC!L1157+CLASSALLOC!L1333+CLASSALLOC!L1509","v":10391337.293745531},{"$f":"CLASSALLOC!M1157+CLASSALLOC!M1333+CLASSALLOC!M1509","v":153735.1077904547},{"$f":"CLASSALLOC!N1157+CLASSALLOC!N1333+CLASSALLOC!N1509","v":2609793.4971312992},{"$f":"CLASSALLOC!O1157+CLASSALLOC!O1333+CLASSALLOC!O1509","v":1915350.7472695108},{"$f":"CLASSALLOC!P1157+CLASSALLOC!P1333+CLASSALLOC!P1509","v":1174334.8512354479},{"$f":"CLASSALLOC!Q1157+CLASSALLOC!Q1333+CLASSALLOC!Q1509","v":388021.37994141685},{"$f":"CLASSALLOC!R1157+CLASSALLOC!R1333+CLASSALLOC!R1509","v":1509369.360938526},{"$f":"CLASSALLOC!S1157+CLASSALLOC!S1333+CLASSALLOC!S1509","v":118490.52585320524},{"$f":"CLASSALLOC!T1157+CLASSALLOC!T1333+CLASSALLOC!T1509","v":0},{"$f":"CLASSALLOC!U1157+CLASSALLOC!U1333+CLASSALLOC!U1509","v":0},{"$f":"CLASSALLOC!V1157+CLASSALLOC!V1333+CLASSALLOC!V1509","v":0},{"$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":0},0,{"$f":"CLASSALLOC!H1158+CLASSALLOC!H1334+CLASSALLOC!H1510","v":0},{"$f":"CLASSALLOC!I1158+CLASSALLOC!I1334+CLASSALLOC!I1510","v":0},{"$f":"CLASSALLOC!J1158+CLASSALLOC!J1334+CLASSALLOC!J1510","v":0},{"$f":"CLASSALLOC!K1158+CLASSALLOC!K1334+CLASSALLOC!K1510","v":0},{"$f":"CLASSALLOC!L1158+CLASSALLOC!L1334+CLASSALLOC!L1510","v":0},{"$f":"CLASSALLOC!M1158+CLASSALLOC!M1334+CLASSALLOC!M1510","v":0},{"$f":"CLASSALLOC!N1158+CLASSALLOC!N1334+CLASSALLOC!N1510","v":0},{"$f":"CLASSALLOC!O1158+CLASSALLOC!O1334+CLASSALLOC!O1510","v":0},{"$f":"CLASSALLOC!P1158+CLASSALLOC!P1334+CLASSALLOC!P1510","v":0},{"$f":"CLASSALLOC!Q1158+CLASSALLOC!Q1334+CLASSALLOC!Q1510","v":0},{"$f":"CLASSALLOC!R1158+CLASSALLOC!R1334+CLASSALLOC!R1510","v":0},{"$f":"CLASSALLOC!S1158+CLASSALLOC!S1334+CLASSALLOC!S1510","v":0},{"$f":"CLASSALLOC!T1158+CLASSALLOC!T1334+CLASSALLOC!T1510","v":0},{"$f":"CLASSALLOC!U1158+CLASSALLOC!U1334+CLASSALLOC!U1510","v":0},{"$f":"CLASSALLOC!V1158+CLASSALLOC!V1334+CLASSALLOC!V1510","v":0},{"$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":145575104.80845878},0,{"$f":"CLASSALLOC!H1159+CLASSALLOC!H1335+CLASSALLOC!H1511","v":112894820.51277752},{"$f":"CLASSALLOC!I1159+CLASSALLOC!I1335+CLASSALLOC!I1511","v":15184943.983131839},{"$f":"CLASSALLOC!J1159+CLASSALLOC!J1335+CLASSALLOC!J1511","v":2785413.8239440727},{"$f":"CLASSALLOC!K1159+CLASSALLOC!K1335+CLASSALLOC!K1511","v":1036084.0452330707},{"$f":"CLASSALLOC!L1159+CLASSALLOC!L1335+CLASSALLOC!L1511","v":3530110.625398302},{"$f":"CLASSALLOC!M1159+CLASSALLOC!M1335+CLASSALLOC!M1511","v":8682.0680177778013},{"$f":"CLASSALLOC!N1159+CLASSALLOC!N1335+CLASSALLOC!N1511","v":882270.38047737337},{"$f":"CLASSALLOC!O1159+CLASSALLOC!O1335+CLASSALLOC!O1511","v":273366.1473663731},{"$f":"CLASSALLOC!P1159+CLASSALLOC!P1335+CLASSALLOC!P1511","v":266484.19064790418},{"$f":"CLASSALLOC!Q1159+CLASSALLOC!Q1335+CLASSALLOC!Q1511","v":456752.70842942147},{"$f":"CLASSALLOC!R1159+CLASSALLOC!R1335+CLASSALLOC!R1511","v":8254038.1363125425},{"$f":"CLASSALLOC!S1159+CLASSALLOC!S1335+CLASSALLOC!S1511","v":2138.1867225770843},{"$f":"CLASSALLOC!T1159+CLASSALLOC!T1335+CLASSALLOC!T1511","v":0},{"$f":"CLASSALLOC!U1159+CLASSALLOC!U1335+CLASSALLOC!U1511","v":0},{"$f":"CLASSALLOC!V1159+CLASSALLOC!V1335+CLASSALLOC!V1511","v":0},{"$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":440603401.42478716},0,{"$f":"SUM(F25:F30)","v":310767502.75805223},51297218.086783879,32788762.396423459,13815642.976249907,13921447.919143833,162417.17580823251,{"$f":"SUM(L25:L30)","v":3492063.8776086727},2188716.8946358841,1440819.0418833522,844774.08837083832,9763407.4972510692,120628.71257578232,0,0,0,0,{"$f":"SUM(V25:V30)","v":0},{"$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":923893629.26271403},0,{"$f":"CLASSALLOC!H1229+CLASSALLOC!H1405+CLASSALLOC!H1581","v":557076583.07676065},{"$f":"CLASSALLOC!I1229+CLASSALLOC!I1405+CLASSALLOC!I1581","v":118927808.34859295},{"$f":"CLASSALLOC!J1229+CLASSALLOC!J1405+CLASSALLOC!J1581","v":118643962.54541796},{"$f":"CLASSALLOC!K1229+CLASSALLOC!K1405+CLASSALLOC!K1581","v":59352919.975629546},{"$f":"CLASSALLOC!L1229+CLASSALLOC!L1405+CLASSALLOC!L1581","v":43291813.289322108},{"$f":"CLASSALLOC!M1229+CLASSALLOC!M1405+CLASSALLOC!M1581","v":154859.45868136088},{"$f":"CLASSALLOC!N1229+CLASSALLOC!N1405+CLASSALLOC!N1581","v":2609793.4971312992},{"$f":"CLASSALLOC!O1229+CLASSALLOC!O1405+CLASSALLOC!O1581","v":2955936.1522205323},{"$f":"CLASSALLOC!P1229+CLASSALLOC!P1405+CLASSALLOC!P1581","v":12349235.222382125},{"$f":"CLASSALLOC!Q1229+CLASSALLOC!Q1405+CLASSALLOC!Q1581","v":5379024.5358874593},{"$f":"CLASSALLOC!R1229+CLASSALLOC!R1405+CLASSALLOC!R1581","v":2803782.6464640694},{"$f":"CLASSALLOC!S1229+CLASSALLOC!S1405+CLASSALLOC!S1581","v":347910.51422391937},{"$f":"CLASSALLOC!T1229+CLASSALLOC!T1405+CLASSALLOC!T1581","v":0},{"$f":"CLASSALLOC!U1229+CLASSALLOC!U1405+CLASSALLOC!U1581","v":0},{"$f":"CLASSALLOC!V1229+CLASSALLOC!V1405+CLASSALLOC!V1581","v":0},{"$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":657241227.91646647},0,{"$f":"CLASSALLOC!H1230+CLASSALLOC!H1406+CLASSALLOC!H1582","v":342398710.38737589},{"$f":"CLASSALLOC!I1230+CLASSALLOC!I1406+CLASSALLOC!I1582","v":86999494.650014743},{"$f":"CLASSALLOC!J1230+CLASSALLOC!J1406+CLASSALLOC!J1582","v":96750100.457505852},{"$f":"CLASSALLOC!K1230+CLASSALLOC!K1406+CLASSALLOC!K1582","v":62439207.729162812},{"$f":"CLASSALLOC!L1230+CLASSALLOC!L1406+CLASSALLOC!L1582","v":43441628.536041483},{"$f":"CLASSALLOC!M1230+CLASSALLOC!M1406+CLASSALLOC!M1582","v":137171.64957938966},{"$f":"CLASSALLOC!N1230+CLASSALLOC!N1406+CLASSALLOC!N1582","v":3785870.9681999693},{"$f":"CLASSALLOC!O1230+CLASSALLOC!O1406+CLASSALLOC!O1582","v":0},{"$f":"CLASSALLOC!P1230+CLASSALLOC!P1406+CLASSALLOC!P1582","v":18803303.107022654},{"$f":"CLASSALLOC!Q1230+CLASSALLOC!Q1406+CLASSALLOC!Q1582","v":0},{"$f":"CLASSALLOC!R1230+CLASSALLOC!R1406+CLASSALLOC!R1582","v":2264150.8045673184},{"$f":"CLASSALLOC!S1230+CLASSALLOC!S1406+CLASSALLOC!S1582","v":221589.6269964955},{"$f":"CLASSALLOC!T1230+CLASSALLOC!T1406+CLASSALLOC!T1582","v":0},{"$f":"CLASSALLOC!U1230+CLASSALLOC!U1406+CLASSALLOC!U1582","v":0},{"$f":"CLASSALLOC!V1230+CLASSALLOC!V1406+CLASSALLOC!V1582","v":0},{"$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":145575104.80845878},0,{"$f":"CLASSALLOC!H1231+CLASSALLOC!H1407+CLASSALLOC!H1583","v":112894820.51277752},{"$f":"CLASSALLOC!I1231+CLASSALLOC!I1407+CLASSALLOC!I1583","v":15184943.983131839},{"$f":"CLASSALLOC!J1231+CLASSALLOC!J1407+CLASSALLOC!J1583","v":2785413.8239440727},{"$f":"CLASSALLOC!K1231+CLASSALLOC!K1407+CLASSALLOC!K1583","v":1036084.0452330707},{"$f":"CLASSALLOC!L1231+CLASSALLOC!L1407+CLASSALLOC!L1583","v":3530110.625398302},{"$f":"CLASSALLOC!M1231+CLASSALLOC!M1407+CLASSALLOC!M1583","v":8682.0680177778013},{"$f":"CLASSALLOC!N1231+CLASSALLOC!N1407+CLASSALLOC!N1583","v":882270.38047737337},{"$f":"CLASSALLOC!O1231+CLASSALLOC!O1407+CLASSALLOC!O1583","v":273366.1473663731},{"$f":"CLASSALLOC!P1231+CLASSALLOC!P1407+CLASSALLOC!P1583","v":266484.19064790418},{"$f":"CLASSALLOC!Q1231+CLASSALLOC!Q1407+CLASSALLOC!Q1583","v":456752.70842942147},{"$f":"CLASSALLOC!R1231+CLASSALLOC!R1407+CLASSALLOC!R1583","v":8254038.1363125425},{"$f":"CLASSALLOC!S1231+CLASSALLOC!S1407+CLASSALLOC!S1583","v":2138.1867225770843},{"$f":"CLASSALLOC!T1231+CLASSALLOC!T1407+CLASSALLOC!T1583","v":0},{"$f":"CLASSALLOC!U1231+CLASSALLOC!U1407+CLASSALLOC!U1583","v":0},{"$f":"CLASSALLOC!V1231+CLASSALLOC!V1407+CLASSALLOC!V1583","v":0},{"$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":1726709961.9876394},0,{"$f":"SUM(F97:F102)","v":1012370113.9769142},221112246.98173952,218179476.82686788,122828211.75002542,90263552.450761899,300713.17627852835,{"$f":"SUM(L97:L102)","v":7277934.845808642},3229302.2995869052,31419022.520052683,5835777.2443168806,13321971.587343931,571638.32794299198,0,0,0,0,{"$f":"SUM(V97:V102)","v":0},{"$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,{"$f":"SUM(D97:D102)","v":1726709961.9876394},0,{"$f":"SUM(F97:F102)","v":1012370113.9769142},221112246.98173952,218179476.82686788,122828211.75002542,90263552.450761899,300713.17627852835,{"$f":"SUM(L97:L102)","v":7277934.845808642},3229302.2995869052,31419022.520052683,5835777.2443168806,13321971.587343931,571638.32794299198,0,0,0,{"$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":168245305.88515627},0,{"$f":"CLASSALLOC!H82*ROR","v":97031303.689672336},{"$f":"CLASSALLOC!I82*ROR","v":22370857.42928255},{"$f":"CLASSALLOC!J82*ROR","v":23944378.982905813},{"$f":"CLASSALLOC!K82*ROR","v":12580804.186446214},{"$f":"CLASSALLOC!L82*ROR","v":8887364.726473866},{"$f":"CLASSALLOC!M82*ROR","v":303.7195099962243},{"$f":"CLASSALLOC!N82*ROR","v":0},{"$f":"CLASSALLOC!O82*ROR","v":0},{"$f":"CLASSALLOC!P82*ROR","v":3018661.9608099749},{"$f":"CLASSALLOC!Q82*ROR","v":0},{"$f":"CLASSALLOC!R82*ROR","v":349658.2534795407},{"$f":"CLASSALLOC!S82*ROR","v":61972.936575995504},{"$f":"CLASSALLOC!T82*ROR","v":0},{"$f":"CLASSALLOC!U82*ROR","v":0},{"$f":"CLASSALLOC!V82*ROR","v":0},{"$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":0},0,{"$f":"CLASSALLOC!H83*ROR","v":0},{"$f":"CLASSALLOC!I83*ROR","v":0},{"$f":"CLASSALLOC!J83*ROR","v":0},{"$f":"CLASSALLOC!K83*ROR","v":0},{"$f":"CLASSALLOC!L83*ROR","v":0},{"$f":"CLASSALLOC!M83*ROR","v":0},{"$f":"CLASSALLOC!N83*ROR","v":0},{"$f":"CLASSALLOC!O83*ROR","v":0},{"$f":"CLASSALLOC!P83*ROR","v":0},{"$f":"CLASSALLOC!Q83*ROR","v":0},{"$f":"CLASSALLOC!R83*ROR","v":0},{"$f":"CLASSALLOC!S83*ROR","v":0},{"$f":"CLASSALLOC!T83*ROR","v":0},{"$f":"CLASSALLOC!U83*ROR","v":0},{"$f":"CLASSALLOC!V83*ROR","v":0},{"$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":168245305.88515627},0,{"$f":"SUM(F110:F115)","v":97031303.689672336},22370857.42928255,23944378.982905813,12580804.186446214,8887364.726473866,303.7195099962243,{"$f":"SUM(L110:L115)","v":0},0,3018661.9608099749,0,349658.2534795407,61972.936575995504,0,0,0,0,{"$f":"SUM(V110:V115)","v":0},{"$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":72507657.755099833},{"$f":"ROUND((SUM(F119:Y119)-D119),1)","v":0},{"$f":"CLASSALLOC!H91*ROR","v":39300446.307372168},{"$f":"CLASSALLOC!I91*ROR","v":9060835.5017183386},{"$f":"CLASSALLOC!J91*ROR","v":9698156.6236672141},{"$f":"CLASSALLOC!K91*ROR","v":5095584.6271456219},{"$f":"CLASSALLOC!L91*ROR","v":3599636.2716498827},{"$f":"CLASSALLOC!M91*ROR","v":123.01506669726891},{"$f":"CLASSALLOC!N91*ROR","v":0},{"$f":"CLASSALLOC!O91*ROR","v":755141.52487776044},{"$f":"CLASSALLOC!P91*ROR","v":1222644.216863658},{"$f":"CLASSALLOC!Q91*ROR","v":3608367.2908859001},{"$f":"CLASSALLOC!R91*ROR","v":141621.56844507944},{"$f":"CLASSALLOC!S91*ROR","v":25100.807407520435},{"$f":"CLASSALLOC!T91*ROR","v":0},{"$f":"CLASSALLOC!U91*ROR","v":0},{"$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":0},0,{"$f":"CLASSALLOC!H92*ROR","v":0},{"$f":"CLASSALLOC!I92*ROR","v":0},{"$f":"CLASSALLOC!J92*ROR","v":0},{"$f":"CLASSALLOC!K92*ROR","v":0},{"$f":"CLASSALLOC!L92*ROR","v":0},{"$f":"CLASSALLOC!M92*ROR","v":0},{"$f":"CLASSALLOC!N92*ROR","v":0},{"$f":"CLASSALLOC!O92*ROR","v":0},{"$f":"CLASSALLOC!P92*ROR","v":0},{"$f":"CLASSALLOC!Q92*ROR","v":0},{"$f":"CLASSALLOC!R92*ROR","v":0},{"$f":"CLASSALLOC!S92*ROR","v":0},{"$f":"CLASSALLOC!T92*ROR","v":0},{"$f":"CLASSALLOC!U92*ROR","v":0},{"$f":"CLASSALLOC!V92*ROR","v":0},{"$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":72507657.755099833},{"$f":"ROUND((SUM(F125:Y125)-D125),1)","v":0},{"$f":"SUM(F119:F124)","v":39300446.307372168},9060835.5017183386,9698156.6236672141,5095584.6271456219,3599636.2716498827,123.01506669726891,{"$f":"SUM(L119:L124)","v":0},755141.52487776044,1222644.216863658,3608367.2908859001,141621.56844507944,25100.807407520435,0,0,0,0,{"$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":"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,{"$f":"INPUTS!$F$14","v":"~"},null,null,{"$f":"ROUND((SUM(F136:Y136)-D136),1)","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,{"$f":"IF(OR((B136=\"~\"),(C141=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B145=\"~\"),(C146=\"~\")),\"~\",\"\")","v":"~"},{"$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=\"~\"),(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((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,{"$f":"IF(OR((B154=\"~\"),(C161=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$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((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,{"$f":"IF(OR((B163=\"~\"),(C169=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B163=\"~\"),(C171=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$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,{"$f":"INPUTS!$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,{"$f":"IF(OR((B181=\"~\"),(C186=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B190=\"~\"),(C191=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B190=\"~\"),(C196=\"~\")),\"~\",\"\")","v":"~"},{"$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,"TOTAL",null,null,{"$f":"ROUND((SUM(F199:Y199)-D199),1)","v":0}]
[null,{"$f":"IF(OR((B199=\"~\"),(C201=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B199=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},{"$f":"CLASSALLOC!F173*ROR","v":0},0,{"$f":"CLASSALLOC!H173*ROR","v":0},{"$f":"CLASSALLOC!I173*ROR","v":0},{"$f":"CLASSALLOC!J173*ROR","v":0},{"$f":"CLASSALLOC!K173*ROR","v":0},{"$f":"CLASSALLOC!L173*ROR","v":0},{"$f":"CLASSALLOC!M173*ROR","v":0},{"$f":"CLASSALLOC!N173*ROR","v":0},{"$f":"CLASSALLOC!O173*ROR","v":0},{"$f":"CLASSALLOC!P173*ROR","v":0},{"$f":"CLASSALLOC!Q173*ROR","v":0},{"$f":"CLASSALLOC!R173*ROR","v":0},{"$f":"CLASSALLOC!S173*ROR","v":0},{"$f":"CLASSALLOC!T173*ROR","v":0},{"$f":"CLASSALLOC!U173*ROR","v":0},{"$f":"CLASSALLOC!V173*ROR","v":0},{"$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,{"$f":"IF(OR((B199=\"~\"),(C206=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D200:D205)","v":413658411.67078859},0,{"$f":"SUM(F200:F205)","v":251237795.17257392},49999599.970014378,50625741.670903601,25052814.209185507,19269344.491442014,73846.434832994593,{"$f":"SUM(L200:L205)","v":1631882.6913584347},2318651.5098017133,5319090.9855973357,3874610.7975526769,4110796.7973533194,144236.94017260271,0,0,0,0,{"$f":"SUM(V200:V205)","v":0},{"$f":"SUM(W200:W205)","v":0},{"$f":"SUM(X200:X205)","v":0},{"$f":"SUM(Y200:Y205)","v":0}]
["Income Taxes",null,null,null,0]
[null,null,null,null,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,{"$f":"IF(OR((B213=\"~\"),(C221=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$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=\"~\"),(C229=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D223:D228)","v":2498512.651179011},0,{"$f":"SUM(F223:F228)","v":1354238.5085393887},312223.74066693534,334184.93670268601,175586.73180531966,124038.44011534774,4.2389274449723686,{"$f":"SUM(L223:L228)","v":0},26021.122620044796,42130.612659458653,124339.29884798752,4880.0815168375457,864.93877756086533,0,0,0,0,{"$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":"INPUTS!$F$13","v":"Distribution"},null,null,0]
[null,{"$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((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=\"~\"),(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((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=\"~\"),(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,{"$f":"IF(OR((B258=\"~\"),(C259=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B258=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$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=\"~\"),(C266=\"~\")),\"~\",\"\")","v":"~"},null,null,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":"INPUTS!$F$18","v":"~"},null,null,0]
[null,{"$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":"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=\"~\"),(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((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=\"~\"),(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=\"~\"),(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((B303=\"~\"),(C306=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B303=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},513686.43966242258,0,{"$f":"+CLASSALLOC!H1760","v":381884.58073116268},{"$f":"+CLASSALLOC!I1760","v":-25526.161337409139},{"$f":"+CLASSALLOC!J1760","v":14013.788965188265},{"$f":"+CLASSALLOC!K1760","v":2658.8206605288374},{"$f":"+CLASSALLOC!L1760","v":30450.694964534039},{"$f":"+CLASSALLOC!M1760","v":94.345182061847026},{"$f":"+CLASSALLOC!N1760","v":9433.525476021643},{"$f":"+CLASSALLOC!O1760","v":2075.7686818111865},{"$f":"+CLASSALLOC!P1760","v":1459.5704116706806},{"$f":"+CLASSALLOC!Q1760","v":2398.6825907590992},{"$f":"+CLASSALLOC!R1760","v":94721.252741895529},{"$f":"+CLASSALLOC!S1760","v":21.570594198017851},{"$f":"+CLASSALLOC!T1760","v":0},{"$f":"+CLASSALLOC!U1760","v":0},{"$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=\"~\"),(C311=\"~\")),\"~\",\"\")","v":""},null,null,0]
["Total Revenue Requirement",null,null,null,{"$f":"ROUND((SUM(F315:Y315)-D315),1)","v":0}]
[null,null,null,null,0]
[null,{"$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,{"$f":"INPUTS!$F$12","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C328=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},0,0,{"$f":"F17+F120+F224","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,{"$f":"IF(OR((B335=\"~\"),(C336=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"D25+D128+D232","v":458470789.34056258},0,{"$f":"F25+F128+F232","v":305273928.76524085},{"$f":"G25+G128+G232","v":56086309.041978166},47151073.658405304,20330346.977291822,16493251.010208277,226852.47505666455,4014711.0544408555,3470421.8457053597,2245441.8356955922,591430.02691519167,2410046.7199751916,176975.92964929034,0,0,0,0,{"$f":"V25+V128+V232","v":0},0,0,0]
[null,{"$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,{"$f":"IF(OR((B344=\"~\"),(C345=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B344=\"~\"),(C351=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$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((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,{"$f":"IF(OR((B353=\"~\"),(C358=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B353=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$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,{"$f":"INPUTS!$F$17","v":"~"},null,null,0]
[null,{"$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,{"$f":"IF(OR((B380=\"~\"),(C381=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B380=\"~\"),(C386=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"IF(OR((B380=\"~\"),(C388=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$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,{"$f":"IF(OR((B389=\"~\"),(C396=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$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((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,{"$f":"IF(OR((B398=\"~\"),(C405=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$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,{"$f":"IF(OR((B407=\"~\"),(C411=\"~\")),\"~\",\"\")","v":"~"},{"$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,{"$f":"CONCATENATE(\"Total \",A315)","v":"Total Total Revenue Requirement"},null,{"$f":"SUM(D408:D413)","v":2154622464.9754705},{"$f":"ROUND((SUM(F416:Y416)-D416),1)","v":0},{"$f":"SUM(F408:F413)","v":1272265212.7933757},272834763.35736883,270549710.87218112,148744310.95816517,110196891.64955477,377104.25615160802,{"$f":"SUM(L408:L413)","v":8966049.9362796005},5627851.3031193055,36921401.954508401,9843901.7202285752,17574420.702846929,720845.47169058537,0,0,0,{"$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,{"$f":"INPUTS!$F$11","v":"Production"},null,null,0]
[null,{"$f":"IF(OR((B421=\"~\"),(C426=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B421=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"CLASSALLOC!H1848","v":0},{"$f":"CLASSALLOC!I1848","v":0},{"$f":"CLASSALLOC!J1848","v":0},{"$f":"CLASSALLOC!K1848","v":0},{"$f":"CLASSALLOC!L1848","v":0},{"$f":"CLASSALLOC!M1848","v":0},{"$f":"CLASSALLOC!N1848","v":0},{"$f":"CLASSALLOC!O1848","v":0},{"$f":"CLASSALLOC!P1848","v":0},{"$f":"CLASSALLOC!Q1848","v":0},{"$f":"CLASSALLOC!R1848","v":0},{"$f":"CLASSALLOC!S1848","v":0},{"$f":"CLASSALLOC!T1848","v":0},{"$f":"CLASSALLOC!U1848","v":0},{"$f":"CLASSALLOC!V1848","v":0},{"$f":"CLASSALLOC!W1848","v":0},{"$f":"CLASSALLOC!X1848","v":0},{"$f":"CLASSALLOC!Y1848","v":0},{"$f":"CLASSALLOC!Z1848","v":0},{"$f":"CLASSALLOC!AA1848","v":0}]
[null,{"$f":"IF(OR((B430=\"~\"),(C431=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B430=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"SUM(F431:Y431)","v":25629959.110639513},0,{"$f":"CLASSALLOC!H1853","v":14773202.523922481},{"$f":"CLASSALLOC!I1853","v":3406006.0503109889},{"$f":"CLASSALLOC!J1853","v":3645577.7318559401},{"$f":"CLASSALLOC!K1853","v":1915451.6232678825},{"$f":"CLASSALLOC!L1853","v":1353118.3650595215},{"$f":"CLASSALLOC!M1853","v":46.241879280431547},{"$f":"CLASSALLOC!N1853","v":0},{"$f":"CLASSALLOC!O1853","v":2465.0761628798382},{"$f":"CLASSALLOC!P1853","v":459597.08673947537},{"$f":"CLASSALLOC!Q1853","v":11822.771417527903},{"$f":"CLASSALLOC!R1853","v":53236.141290391453},{"$f":"CLASSALLOC!S1853","v":9435.4987331457578},{"$f":"CLASSALLOC!T1853","v":0},{"$f":"CLASSALLOC!U1853","v":0},{"$f":"CLASSALLOC!V1853","v":0},{"$f":"CLASSALLOC!W1853","v":0},{"$f":"CLASSALLOC!X1853","v":0},{"$f":"CLASSALLOC!Y1853","v":0},{"$f":"CLASSALLOC!Z1853","v":0},{"$f":"CLASSALLOC!AA1853","v":0}]
[null,{"$f":"IF(OR((B430=\"~\"),(C435=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B430=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"CLASSALLOC!H1857","v":0},{"$f":"CLASSALLOC!I1857","v":0},{"$f":"CLASSALLOC!J1857","v":0},{"$f":"CLASSALLOC!K1857","v":0},{"$f":"CLASSALLOC!L1857","v":0},{"$f":"CLASSALLOC!M1857","v":0},{"$f":"CLASSALLOC!N1857","v":0},{"$f":"CLASSALLOC!O1857","v":0},{"$f":"CLASSALLOC!P1857","v":0},{"$f":"CLASSALLOC!Q1857","v":0},{"$f":"CLASSALLOC!R1857","v":0},{"$f":"CLASSALLOC!S1857","v":0},{"$f":"CLASSALLOC!T1857","v":0},{"$f":"CLASSALLOC!U1857","v":0},{"$f":"CLASSALLOC!V1857","v":0},{"$f":"CLASSALLOC!W1857","v":0},{"$f":"CLASSALLOC!X1857","v":0},{"$f":"CLASSALLOC!Y1857","v":0},{"$f":"CLASSALLOC!Z1857","v":0},{"$f":"CLASSALLOC!AA1857","v":0}]
[null,{"$f":"IF(OR((B430=\"~\"),(C436=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B430=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"CLASSALLOC!H1858","v":0},{"$f":"CLASSALLOC!I1858","v":0},{"$f":"CLASSALLOC!J1858","v":0},{"$f":"CLASSALLOC!K1858","v":0},{"$f":"CLASSALLOC!L1858","v":0},{"$f":"CLASSALLOC!M1858","v":0},{"$f":"CLASSALLOC!N1858","v":0},{"$f":"CLASSALLOC!O1858","v":0},{"$f":"CLASSALLOC!P1858","v":0},{"$f":"CLASSALLOC!Q1858","v":0},{"$f":"CLASSALLOC!R1858","v":0},{"$f":"CLASSALLOC!S1858","v":0},{"$f":"CLASSALLOC!T1858","v":0},{"$f":"CLASSALLOC!U1858","v":0},{"$f":"CLASSALLOC!V1858","v":0},{"$f":"CLASSALLOC!W1858","v":0},{"$f":"CLASSALLOC!X1858","v":0},{"$f":"CLASSALLOC!Y1858","v":0},{"$f":"CLASSALLOC!Z1858","v":0},{"$f":"CLASSALLOC!AA1858","v":0}]
[null,{"$f":"IF(OR((B439=\"~\"),(C441=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B439=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},0,0,{"$f":"CLASSALLOC!H1863","v":0},{"$f":"CLASSALLOC!I1863","v":0},{"$f":"CLASSALLOC!J1863","v":0},{"$f":"CLASSALLOC!K1863","v":0},{"$f":"CLASSALLOC!L1863","v":0},{"$f":"CLASSALLOC!M1863","v":0},{"$f":"CLASSALLOC!N1863","v":0},{"$f":"CLASSALLOC!O1863","v":0},{"$f":"CLASSALLOC!P1863","v":0},{"$f":"CLASSALLOC!Q1863","v":0},{"$f":"CLASSALLOC!R1863","v":0},{"$f":"CLASSALLOC!S1863","v":0},{"$f":"CLASSALLOC!T1863","v":0},{"$f":"CLASSALLOC!U1863","v":0},{"$f":"CLASSALLOC!V1863","v":0},{"$f":"CLASSALLOC!W1863","v":0},{"$f":"CLASSALLOC!X1863","v":0},{"$f":"CLASSALLOC!Y1863","v":0},{"$f":"CLASSALLOC!Z1863","v":0},{"$f":"CLASSALLOC!AA1863","v":0}]
[null,{"$f":"IF(OR((B439=\"~\"),(C444=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B439=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"CLASSALLOC!H1866","v":0},{"$f":"CLASSALLOC!I1866","v":0},{"$f":"CLASSALLOC!J1866","v":0},{"$f":"CLASSALLOC!K1866","v":0},{"$f":"CLASSALLOC!L1866","v":0},{"$f":"CLASSALLOC!M1866","v":0},{"$f":"CLASSALLOC!N1866","v":0},{"$f":"CLASSALLOC!O1866","v":0},{"$f":"CLASSALLOC!P1866","v":0},{"$f":"CLASSALLOC!Q1866","v":0},{"$f":"CLASSALLOC!R1866","v":0},{"$f":"CLASSALLOC!S1866","v":0},{"$f":"CLASSALLOC!T1866","v":0},{"$f":"CLASSALLOC!U1866","v":0},{"$f":"CLASSALLOC!V1866","v":0},{"$f":"CLASSALLOC!W1866","v":0},{"$f":"CLASSALLOC!X1866","v":0},{"$f":"CLASSALLOC!Y1866","v":0},{"$f":"CLASSALLOC!Z1866","v":0},{"$f":"CLASSALLOC!AA1866","v":0}]
[null,{"$f":"IF(OR((B448=\"~\"),(C450=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B448=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"CLASSALLOC!H1872","v":0},{"$f":"CLASSALLOC!I1872","v":0},{"$f":"CLASSALLOC!J1872","v":0},{"$f":"CLASSALLOC!K1872","v":0},{"$f":"CLASSALLOC!L1872","v":0},{"$f":"CLASSALLOC!M1872","v":0},{"$f":"CLASSALLOC!N1872","v":0},{"$f":"CLASSALLOC!O1872","v":0},{"$f":"CLASSALLOC!P1872","v":0},{"$f":"CLASSALLOC!Q1872","v":0},{"$f":"CLASSALLOC!R1872","v":0},{"$f":"CLASSALLOC!S1872","v":0},{"$f":"CLASSALLOC!T1872","v":0},{"$f":"CLASSALLOC!U1872","v":0},{"$f":"CLASSALLOC!V1872","v":0},{"$f":"CLASSALLOC!W1872","v":0},{"$f":"CLASSALLOC!X1872","v":0},{"$f":"CLASSALLOC!Y1872","v":0},{"$f":"CLASSALLOC!Z1872","v":0},{"$f":"CLASSALLOC!AA1872","v":0}]
[null,{"$f":"IF(OR((B448=\"~\"),(C451=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B448=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"CLASSALLOC!H1873","v":0},{"$f":"CLASSALLOC!I1873","v":0},{"$f":"CLASSALLOC!J1873","v":0},{"$f":"CLASSALLOC!K1873","v":0},{"$f":"CLASSALLOC!L1873","v":0},{"$f":"CLASSALLOC!M1873","v":0},{"$f":"CLASSALLOC!N1873","v":0},{"$f":"CLASSALLOC!O1873","v":0},{"$f":"CLASSALLOC!P1873","v":0},{"$f":"CLASSALLOC!Q1873","v":0},{"$f":"CLASSALLOC!R1873","v":0},{"$f":"CLASSALLOC!S1873","v":0},{"$f":"CLASSALLOC!T1873","v":0},{"$f":"CLASSALLOC!U1873","v":0},{"$f":"CLASSALLOC!V1873","v":0},{"$f":"CLASSALLOC!W1873","v":0},{"$f":"CLASSALLOC!X1873","v":0},{"$f":"CLASSALLOC!Y1873","v":0},{"$f":"CLASSALLOC!Z1873","v":0},{"$f":"CLASSALLOC!AA1873","v":0}]
[null,{"$f":"IF(OR((B448=\"~\"),(C456=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B457=\"~\"),(C460=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B457=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"CLASSALLOC!H1882","v":0},{"$f":"CLASSALLOC!I1882","v":0},{"$f":"CLASSALLOC!J1882","v":0},{"$f":"CLASSALLOC!K1882","v":0},{"$f":"CLASSALLOC!L1882","v":0},{"$f":"CLASSALLOC!M1882","v":0},{"$f":"CLASSALLOC!N1882","v":0},{"$f":"CLASSALLOC!O1882","v":0},{"$f":"CLASSALLOC!P1882","v":0},{"$f":"CLASSALLOC!Q1882","v":0},{"$f":"CLASSALLOC!R1882","v":0},{"$f":"CLASSALLOC!S1882","v":0},{"$f":"CLASSALLOC!T1882","v":0},{"$f":"CLASSALLOC!U1882","v":0},{"$f":"CLASSALLOC!V1882","v":0},{"$f":"CLASSALLOC!W1882","v":0},{"$f":"CLASSALLOC!X1882","v":0},{"$f":"CLASSALLOC!Y1882","v":0},{"$f":"CLASSALLOC!Z1882","v":0},{"$f":"CLASSALLOC!AA1882","v":0}]
[null,{"$f":"IF(OR((B457=\"~\"),(C465=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$16","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B466=\"~\"),(C471=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B466=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"CLASSALLOC!H1893","v":0},{"$f":"CLASSALLOC!I1893","v":0},{"$f":"CLASSALLOC!J1893","v":0},{"$f":"CLASSALLOC!K1893","v":0},{"$f":"CLASSALLOC!L1893","v":0},{"$f":"CLASSALLOC!M1893","v":0},{"$f":"CLASSALLOC!N1893","v":0},{"$f":"CLASSALLOC!O1893","v":0},{"$f":"CLASSALLOC!P1893","v":0},{"$f":"CLASSALLOC!Q1893","v":0},{"$f":"CLASSALLOC!R1893","v":0},{"$f":"CLASSALLOC!S1893","v":0},{"$f":"CLASSALLOC!T1893","v":0},{"$f":"CLASSALLOC!U1893","v":0},{"$f":"CLASSALLOC!V1893","v":0},{"$f":"CLASSALLOC!W1893","v":0},{"$f":"CLASSALLOC!X1893","v":0},{"$f":"CLASSALLOC!Y1893","v":0},{"$f":"CLASSALLOC!Z1893","v":0},{"$f":"CLASSALLOC!AA1893","v":0}]
[null,{"$f":"IF(OR((B466=\"~\"),(C474=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B475=\"~\"),(C480=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B475=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"CLASSALLOC!H1902","v":0},{"$f":"CLASSALLOC!I1902","v":0},{"$f":"CLASSALLOC!J1902","v":0},{"$f":"CLASSALLOC!K1902","v":0},{"$f":"CLASSALLOC!L1902","v":0},{"$f":"CLASSALLOC!M1902","v":0},{"$f":"CLASSALLOC!N1902","v":0},{"$f":"CLASSALLOC!O1902","v":0},{"$f":"CLASSALLOC!P1902","v":0},{"$f":"CLASSALLOC!Q1902","v":0},{"$f":"CLASSALLOC!R1902","v":0},{"$f":"CLASSALLOC!S1902","v":0},{"$f":"CLASSALLOC!T1902","v":0},{"$f":"CLASSALLOC!U1902","v":0},{"$f":"CLASSALLOC!V1902","v":0},{"$f":"CLASSALLOC!W1902","v":0},{"$f":"CLASSALLOC!X1902","v":0},{"$f":"CLASSALLOC!Y1902","v":0},{"$f":"CLASSALLOC!Z1902","v":0},{"$f":"CLASSALLOC!AA1902","v":0}]
[null,{"$f":"IF(OR((B475=\"~\"),(C481=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B475=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"CLASSALLOC!H1903","v":0},{"$f":"CLASSALLOC!I1903","v":0},{"$f":"CLASSALLOC!J1903","v":0},{"$f":"CLASSALLOC!K1903","v":0},{"$f":"CLASSALLOC!L1903","v":0},{"$f":"CLASSALLOC!M1903","v":0},{"$f":"CLASSALLOC!N1903","v":0},{"$f":"CLASSALLOC!O1903","v":0},{"$f":"CLASSALLOC!P1903","v":0},{"$f":"CLASSALLOC!Q1903","v":0},{"$f":"CLASSALLOC!R1903","v":0},{"$f":"CLASSALLOC!S1903","v":0},{"$f":"CLASSALLOC!T1903","v":0},{"$f":"CLASSALLOC!U1903","v":0},{"$f":"CLASSALLOC!V1903","v":0},{"$f":"CLASSALLOC!W1903","v":0},{"$f":"CLASSALLOC!X1903","v":0},{"$f":"CLASSALLOC!Y1903","v":0},{"$f":"CLASSALLOC!Z1903","v":0},{"$f":"CLASSALLOC!AA1903","v":0}]
[null,{"$f":"IF(OR((B484=\"~\"),(C486=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B484=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"CLASSALLOC!H1908","v":0},{"$f":"CLASSALLOC!I1908","v":0},{"$f":"CLASSALLOC!J1908","v":0},{"$f":"CLASSALLOC!K1908","v":0},{"$f":"CLASSALLOC!L1908","v":0},{"$f":"CLASSALLOC!M1908","v":0},{"$f":"CLASSALLOC!N1908","v":0},{"$f":"CLASSALLOC!O1908","v":0},{"$f":"CLASSALLOC!P1908","v":0},{"$f":"CLASSALLOC!Q1908","v":0},{"$f":"CLASSALLOC!R1908","v":0},{"$f":"CLASSALLOC!S1908","v":0},{"$f":"CLASSALLOC!T1908","v":0},{"$f":"CLASSALLOC!U1908","v":0},{"$f":"CLASSALLOC!V1908","v":0},{"$f":"CLASSALLOC!W1908","v":0},{"$f":"CLASSALLOC!X1908","v":0},{"$f":"CLASSALLOC!Y1908","v":0},{"$f":"CLASSALLOC!Z1908","v":0},{"$f":"CLASSALLOC!AA1908","v":0}]
[null,{"$f":"IF(OR((B484=\"~\"),(C491=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D485:D490)","v":0},0,{"$f":"CLASSALLOC!H1913","v":0},{"$f":"CLASSALLOC!I1913","v":0},{"$f":"CLASSALLOC!J1913","v":0},{"$f":"CLASSALLOC!K1913","v":0},{"$f":"CLASSALLOC!L1913","v":0},{"$f":"CLASSALLOC!M1913","v":0},{"$f":"CLASSALLOC!N1913","v":0},{"$f":"CLASSALLOC!O1913","v":0},{"$f":"CLASSALLOC!P1913","v":0},{"$f":"CLASSALLOC!Q1913","v":0},{"$f":"CLASSALLOC!R1913","v":0},{"$f":"CLASSALLOC!S1913","v":0},{"$f":"CLASSALLOC!T1913","v":0},{"$f":"CLASSALLOC!U1913","v":0},{"$f":"CLASSALLOC!V1913","v":0},{"$f":"CLASSALLOC!W1913","v":0},{"$f":"CLASSALLOC!X1913","v":0},{"$f":"CLASSALLOC!Y1913","v":0},{"$f":"CLASSALLOC!Z1913","v":0},{"$f":"CLASSALLOC!AA1913","v":0}]
[null,{"$f":"IF(OR((B493=\"~\"),(C495=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B493=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"CLASSALLOC!H1917","v":0},{"$f":"CLASSALLOC!I1917","v":0},{"$f":"CLASSALLOC!J1917","v":0},{"$f":"CLASSALLOC!K1917","v":0},{"$f":"CLASSALLOC!L1917","v":0},{"$f":"CLASSALLOC!M1917","v":0},{"$f":"CLASSALLOC!N1917","v":0},{"$f":"CLASSALLOC!O1917","v":0},{"$f":"CLASSALLOC!P1917","v":0},{"$f":"CLASSALLOC!Q1917","v":0},{"$f":"CLASSALLOC!R1917","v":0},{"$f":"CLASSALLOC!S1917","v":0},{"$f":"CLASSALLOC!T1917","v":0},{"$f":"CLASSALLOC!U1917","v":0},{"$f":"CLASSALLOC!V1917","v":0},{"$f":"CLASSALLOC!W1917","v":0},{"$f":"CLASSALLOC!X1917","v":0},{"$f":"CLASSALLOC!Y1917","v":0},{"$f":"CLASSALLOC!Z1917","v":0},{"$f":"CLASSALLOC!AA1917","v":0}]
[null,{"$f":"IF(OR((B493=\"~\"),(C496=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B493=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"CLASSALLOC!H1918","v":0},{"$f":"CLASSALLOC!I1918","v":0},{"$f":"CLASSALLOC!J1918","v":0},{"$f":"CLASSALLOC!K1918","v":0},{"$f":"CLASSALLOC!L1918","v":0},{"$f":"CLASSALLOC!M1918","v":0},{"$f":"CLASSALLOC!N1918","v":0},{"$f":"CLASSALLOC!O1918","v":0},{"$f":"CLASSALLOC!P1918","v":0},{"$f":"CLASSALLOC!Q1918","v":0},{"$f":"CLASSALLOC!R1918","v":0},{"$f":"CLASSALLOC!S1918","v":0},{"$f":"CLASSALLOC!T1918","v":0},{"$f":"CLASSALLOC!U1918","v":0},{"$f":"CLASSALLOC!V1918","v":0},{"$f":"CLASSALLOC!W1918","v":0},{"$f":"CLASSALLOC!X1918","v":0},{"$f":"CLASSALLOC!Y1918","v":0},{"$f":"CLASSALLOC!Z1918","v":0},{"$f":"CLASSALLOC!AA1918","v":0}]
[null,{"$f":"IF(OR((B493=\"~\"),(C501=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B502=\"~\"),(C504=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B502=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"CLASSALLOC!H1926","v":0},{"$f":"CLASSALLOC!I1926","v":0},{"$f":"CLASSALLOC!J1926","v":0},{"$f":"CLASSALLOC!K1926","v":0},{"$f":"CLASSALLOC!L1926","v":0},{"$f":"CLASSALLOC!M1926","v":0},{"$f":"CLASSALLOC!N1926","v":0},{"$f":"CLASSALLOC!O1926","v":0},{"$f":"CLASSALLOC!P1926","v":0},{"$f":"CLASSALLOC!Q1926","v":0},{"$f":"CLASSALLOC!R1926","v":0},{"$f":"CLASSALLOC!S1926","v":0},{"$f":"CLASSALLOC!T1926","v":0},{"$f":"CLASSALLOC!U1926","v":0},{"$f":"CLASSALLOC!V1926","v":0},{"$f":"CLASSALLOC!W1926","v":0},{"$f":"CLASSALLOC!X1926","v":0},{"$f":"CLASSALLOC!Y1926","v":0},{"$f":"CLASSALLOC!Z1926","v":0},{"$f":"CLASSALLOC!AA1926","v":0}]
[null,{"$f":"IF(OR((B502=\"~\"),(C510=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B511=\"~\"),(C516=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B511=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"CLASSALLOC!H1938","v":0},{"$f":"CLASSALLOC!I1938","v":0},{"$f":"CLASSALLOC!J1938","v":0},{"$f":"CLASSALLOC!K1938","v":0},{"$f":"CLASSALLOC!L1938","v":0},{"$f":"CLASSALLOC!M1938","v":0},{"$f":"CLASSALLOC!N1938","v":0},{"$f":"CLASSALLOC!O1938","v":0},{"$f":"CLASSALLOC!P1938","v":0},{"$f":"CLASSALLOC!Q1938","v":0},{"$f":"CLASSALLOC!R1938","v":0},{"$f":"CLASSALLOC!S1938","v":0},{"$f":"CLASSALLOC!T1938","v":0},{"$f":"CLASSALLOC!U1938","v":0},{"$f":"CLASSALLOC!V1938","v":0},{"$f":"CLASSALLOC!W1938","v":0},{"$f":"CLASSALLOC!X1938","v":0},{"$f":"CLASSALLOC!Y1938","v":0},{"$f":"CLASSALLOC!Z1938","v":0},{"$f":"CLASSALLOC!AA1938","v":0}]
[null,null,null,null,{"$f":"ROUND((SUM(F521:Y521)-D521),1)","v":0}]
[null,{"$f":"INPUTS!$F$11","v":"Production"},null,null,0]
[null,{"$f":"IF(OR((B525=\"~\"),(C526=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B525=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"D318-D422","v":676005140.82085264},0,{"$f":"F318-F422","v":389869183.98509085},89885507.041059181,96207874.573665589,50549334.859323934,35709193.85737408,1220.3368708853372,0,0,12128903.051243683,0,1404917.5139778121,249005.60224684275,0,0,{"$f":"T318-T422","v":0},0,0,0,0,0]
[null,{"$f":"IF(OR((B525=\"~\"),(C531=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B525=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"},null,null,0]
[null,{"$f":"IF(OR((B534=\"~\"),(C540=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B534=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F332-F436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B534=\"~\"),(C541=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D535:D540)","v":153145273.76468611},0,{"$f":"SUM(F535:F540)","v":82831767.479349613},19097111.864253372,20440364.67543187,10739732.513620321,7586790.0413030405,259.27327444150313,0,809056.01628594659,2576911.7401148845,8711886.9742624033,298489.3539314107,52903.832858856178,0,0,0,0,{"$f":"SUM(V535:V540)","v":0},{"$f":"SUM(W535:W540)","v":0},{"$f":"SUM(X535:X540)","v":0},{"$f":"SUM(Y535:Y540)","v":0}]
[null,{"$f":"IF(OR((B543=\"~\"),(C546=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B543=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},146146239.65589988,0,{"$f":"F338-F442","v":113521907.90525493},10904200.176354112,2886357.8574979655,1069882.4417634902,4419822.1466222396,11502.158775570464,1164102.6424344992,335389.77401115437,307304.24397935747,526392.27714501065,10996630.574733242,2747.4573283415989,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B543=\"~\"),(C551=\"~\")),\"~\",\"\")","v":""},null,null,{"$f":"ROUND((SUM(F551:Y551)-D551),1)","v":0}]
[null,{"$f":"IF(OR((B552=\"~\"),(C555=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B552=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F347-F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B552=\"~\"),(C556=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B552=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F348-F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,{"$f":"ROUND((SUM(F561:Y561)-D561),1)","v":0}]
[null,{"$f":"IF(OR((B561=\"~\"),(C564=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B561=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F356-F460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INPUTS!$F$16","v":"~"},null,null,{"$f":"ROUND((SUM(F570:Y570)-D570),1)","v":0}]
[null,{"$f":"IF(OR((B570=\"~\"),(C571=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B570=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D363-D467","v":0},{"$f":"ROUND((SUM(F571:Y571)-D571),1)","v":0},{"$f":"F363-F467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B570=\"~\"),(C576=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B570=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F368-F472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B579=\"~\"),(C581=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B579=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F373-F477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B579=\"~\"),(C585=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B579=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F377-F481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B579=\"~\"),(C586=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D580:D585)","v":0},0,{"$f":"SUM(F580:F585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V580:V585)","v":0},{"$f":"SUM(W580:W585)","v":0},{"$f":"SUM(X580:X585)","v":0},{"$f":"SUM(Y580:Y585)","v":0}]
[null,{"$f":"IF(OR((B588=\"~\"),(C591=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B588=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F383-F487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B588=\"~\"),(C594=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B588=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F386-F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B588=\"~\"),(C595=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D589:D594)","v":0},0,{"$f":"SUM(F589:F594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V589:V594)","v":0},{"$f":"SUM(W589:W594)","v":0},{"$f":"SUM(X589:X594)","v":0},{"$f":"SUM(Y589:Y594)","v":0}]
[null,{"$f":"IF(OR((B588=\"~\"),(C596=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$19","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B597=\"~\"),(C598=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B597=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D390-D494","v":0},0,{"$f":"F390-F494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B597=\"~\"),(C599=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B597=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F391-F495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B597=\"~\"),(C600=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B597=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F392-F496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B597=\"~\"),(C601=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B597=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F393-F497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B597=\"~\"),(C602=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B597=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F394-F498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B597=\"~\"),(C603=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B597=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F395-F499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B597=\"~\"),(C604=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D598:D603)","v":0},0,{"$f":"SUM(F598:F603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V598:V603)","v":0},{"$f":"SUM(W598:W603)","v":0},{"$f":"SUM(X598:X603)","v":0},{"$f":"SUM(Y598:Y603)","v":0}]
[null,{"$f":"IF(OR((B597=\"~\"),(C605=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,{"$f":"INPUTS!$F$20","v":"~"},null,null,0]
[null,{"$f":"IF(OR((B606=\"~\"),(C607=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B606=\"~\",\"~\",INPUTS!$B$42)","v":"~"},{"$f":"D399-D503","v":0},0,{"$f":"F399-F503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B606=\"~\"),(C608=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B606=\"~\",\"~\",INPUTS!$B$43)","v":"~"},0,0,{"$f":"F400-F504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B606=\"~\"),(C609=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B606=\"~\",\"~\",INPUTS!$B$44)","v":"~"},0,0,{"$f":"F401-F505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B606=\"~\"),(C610=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B606=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F402-F506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B606=\"~\"),(C611=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B606=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F403-F507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B606=\"~\"),(C612=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B606=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F404-F508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B606=\"~\"),(C613=\"~\")),\"~\",\"\")","v":"~"},"Sub-total",{"$f":"SUM(D607:D612)","v":0},0,{"$f":"SUM(F607:F612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V607:V612)","v":0},{"$f":"SUM(W607:W612)","v":0},{"$f":"SUM(X607:X612)","v":0},{"$f":"SUM(Y607:Y612)","v":0}]
[null,{"$f":"IF(OR((B606=\"~\"),(C614=\"~\")),\"~\",\"\")","v":"~"},null,null,0]
[null,"TOTAL",null,null,0]
[null,{"$f":"IF(OR((B615=\"~\"),(C616=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B615=\"~\",\"~\",INPUTS!$B$42)","v":"DEM"},{"$f":"D408-D512","v":1275414045.3799407},{"$f":"ROUND((SUM(F616:Y616)-D616),1)","v":0},{"$f":"F408-F512","v":772080981.42980981},163992059.01414755,162949577.38187572,81278382.059776902,59010143.756401248,221086.5362847072,3918699.0335451309,5194554.1448217463,13951049.775377924,8244404.5575825926,4103295.3543122066,469812.33600519999,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B615=\"~\"),(C617=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B615=\"~\",\"~\",INPUTS!$B$43)","v":"NRG"},651771739.89381731,0,{"$f":"F409-F513","v":339549306.59788585},86275494.581617832,95944956.937644839,61919595.622811861,43080112.15990743,136030.12244665041,3754365.373242836,0,18646824.120675232,0,2245308.79469172,219745.58289317173,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B615=\"~\"),(C618=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B615=\"~\",\"~\",INPUTS!$B$44)","v":"CUS"},145136012.6958999,0,{"$f":"F410-F514","v":113521907.90525493},10904200.176354112,2886357.8574979655,1069882.4417634902,4419822.1466222396,11502.158775570464,1164102.6424344992,-674837.18598884554,307304.24397935747,526392.27714501065,10996630.574733242,2747.4573283415989,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B615=\"~\"),(C619=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B615=\"~\",\"~\",INPUTS!$B$45)","v":"~"},0,0,{"$f":"F411-F515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B615=\"~\"),(C620=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B615=\"~\",\"~\",INPUTS!$B$46)","v":"~"},0,0,{"$f":"F412-F516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B615=\"~\"),(C621=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B615=\"~\",\"~\",INPUTS!$B$47)","v":"~"},0,0,{"$f":"F413-F517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B615=\"~\"),(C622=\"~\")),\"~\",\"\")","v":""},"Sub-total",{"$f":"SUM(D616:D621)","v":2072321797.9696579},0,{"$f":"SUM(F616:F621)","v":1225152195.9329505},261171753.77211949,261780892.17701852,144267860.12435225,106510078.06293091,368618.81750692806,8837167.0492224656,4519716.958832901,32905178.140032515,8770796.8347276039,17345234.723737169,692305.3762267133,0,0,0,0,{"$f":"SUM(V616:V621)","v":0},{"$f":"SUM(W616:W621)","v":0},{"$f":"SUM(X616:X621)","v":0},{"$f":"SUM(Y616:Y621)","v":0}]
[null,{"$f":"IF(OR((B615=\"~\"),(C623=\"~\")),\"~\",\"\")","v":""},null,null,0]
[null,{"$f":"CONCATENATE(\"Total \",A523)","v":"Total Net Revenue Requirement"},null,{"$f":"SUM(D616:D621)","v":2072321797.9696579},{"$f":"ROUND((SUM(F624:Y624)-D624),1)","v":0},{"$f":"SUM(F616:F621)","v":1225152195.9329505},261171753.77211949,261780892.17701852,144267860.12435225,106510078.06293091,368618.81750692806,8837167.0492224656,4519716.958832901,32905178.140032515,8770796.8347276039,17345234.723737169,692305.3762267133,0,0,0,{"$f":"SUM(U616:U621)","v":0},{"$f":"SUM(V616:V621)","v":0},{"$f":"SUM(W616:W621)","v":0},{"$f":"SUM(X616:X621)","v":0},{"$f":"SUM(Y616:Y621)","v":0}]

{"sheet":"Old Reports===>","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Account Summary","index":15,"n_rows":651,"n_cols":15,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,"Electric Account Allocation"]
[null,{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Line",null,null,null,null,"Residential Sch 7","Sec Volt\nSch 24\n(kW< 50)","Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/ 35 / 43","Special Contract"," High Volt\nSch 46 / 49",{"$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},{"$f":"ACCOUNTS!B10","v":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},0,{"$f":"SUM(ACCOUNTALLOC!K10)","v":44825214.890260167},{"$f":"SUM(ACCOUNTALLOC!S10)","v":10334587.43122809},{"$f":"SUM(ACCOUNTALLOC!AA10)","v":11061501.726857886},{"$f":"SUM(ACCOUNTALLOC!AI10)","v":5811910.4835830405},{"$f":"SUM(ACCOUNTALLOC!AQ10,ACCOUNTALLOC!AY10,ACCOUNTALLOC!BG10)","v":4105805.3722410691},{"$f":"SUM(ACCOUNTALLOC!BO10)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW10)","v":1394520.7982273395},{"$f":"SUM(ACCOUNTALLOC!CE10)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM10)","v":161530.4108507171},{"$f":"SUM(ACCOUNTALLOC!CU10)","v":28629.422606584416}]
[11,{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},0,{"$f":"SUM(ACCOUNTALLOC!K11)","v":32377387.544792186},{"$f":"SUM(ACCOUNTALLOC!S11)","v":5773371.8675485905},{"$f":"SUM(ACCOUNTALLOC!AA11)","v":4585386.430601228},{"$f":"SUM(ACCOUNTALLOC!AI11)","v":1953202.2126378326},{"$f":"SUM(ACCOUNTALLOC!AQ11,ACCOUNTALLOC!AY11,ACCOUNTALLOC!BG11)","v":2170132.2066587349},{"$f":"SUM(ACCOUNTALLOC!BO11)","v":488978.02529443486},{"$f":"SUM(ACCOUNTALLOC!BW11)","v":263111.73611904733},{"$f":"SUM(ACCOUNTALLOC!CE11)","v":89198.56391912578},{"$f":"SUM(ACCOUNTALLOC!CM11)","v":944707.64717433916},{"$f":"SUM(ACCOUNTALLOC!CU11)","v":15000.202594344597}]
[12,{"$f":"ACCOUNTS!A12","v":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},0,{"$f":"SUM(ACCOUNTALLOC!K12)","v":194430043.55135393},{"$f":"SUM(ACCOUNTALLOC!S12)","v":37230903.486977883},{"$f":"SUM(ACCOUNTALLOC!AA12)","v":33072434.37697592},{"$f":"SUM(ACCOUNTALLOC!AI12)","v":16429991.351114659},{"$f":"SUM(ACCOUNTALLOC!AQ12,ACCOUNTALLOC!AY12,ACCOUNTALLOC!BG12)","v":13596145.086379249},{"$f":"SUM(ACCOUNTALLOC!BO12)","v":1589845.888315523},{"$f":"SUM(ACCOUNTALLOC!BW12)","v":3441901.8327907445},{"$f":"SUM(ACCOUNTALLOC!CE12)","v":2208755.8670908264},{"$f":"SUM(ACCOUNTALLOC!CM12)","v":4013991.4213192333},{"$f":"SUM(ACCOUNTALLOC!CU12)","v":92334.201888414449}]
[13,null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"ACCOUNTS!C13","v":432490524.03740108},0,{"$f":"SUM(ACCOUNTALLOC!K13)","v":271632645.98640633},{"$f":"SUM(ACCOUNTALLOC!S13)","v":53338862.785754554},{"$f":"SUM(ACCOUNTALLOC!AA13)","v":48719322.534435026},{"$f":"SUM(ACCOUNTALLOC!AI13)","v":24195104.047335535},{"$f":"SUM(ACCOUNTALLOC!AQ13,ACCOUNTALLOC!AY13,ACCOUNTALLOC!BG13)","v":19872082.665279053},{"$f":"SUM(ACCOUNTALLOC!BO13)","v":2078823.9136099576},{"$f":"SUM(ACCOUNTALLOC!BW13)","v":5099534.3671371322},{"$f":"SUM(ACCOUNTALLOC!CE13)","v":2297954.431009952},{"$f":"SUM(ACCOUNTALLOC!CM13)","v":5120229.4793442897},{"$f":"SUM(ACCOUNTALLOC!CU13)","v":135963.82708934345}]
[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":1396510000},0,{"$f":"SUM(ACCOUNTALLOC!K16)","v":805402475.88339686},{"$f":"SUM(ACCOUNTALLOC!S16)","v":185687950.96067923},{"$f":"SUM(ACCOUNTALLOC!AA16)","v":198748871.5806601},{"$f":"SUM(ACCOUNTALLOC!AI16)","v":104426205.30766368},{"$f":"SUM(ACCOUNTALLOC!AQ16,ACCOUNTALLOC!AY16,ACCOUNTALLOC!BG16)","v":73771555.148011819},{"$f":"SUM(ACCOUNTALLOC!BO16)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW16)","v":25056221.287792053},{"$f":"SUM(ACCOUNTALLOC!CE16)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM16)","v":2902317.2147223316},{"$f":"SUM(ACCOUNTALLOC!CU16)","v":514402.61707402044}]
[17,{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":729618000},0,{"$f":"SUM(ACCOUNTALLOC!K17)","v":420789069.64439368},{"$f":"SUM(ACCOUNTALLOC!S17)","v":97014179.206757456},{"$f":"SUM(ACCOUNTALLOC!AA17)","v":103837963.34071225},{"$f":"SUM(ACCOUNTALLOC!AI17)","v":54558319.714264102},{"$f":"SUM(ACCOUNTALLOC!AQ17,ACCOUNTALLOC!AY17,ACCOUNTALLOC!BG17)","v":38542548.584673293},{"$f":"SUM(ACCOUNTALLOC!BO17)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW17)","v":13090826.462793868},{"$f":"SUM(ACCOUNTALLOC!CE17)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM17)","v":1516339.2181733593},{"$f":"SUM(ACCOUNTALLOC!CU17)","v":268753.82823203033}]
[18,{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1971707000},0,{"$f":"SUM(ACCOUNTALLOC!K18)","v":1137133067.0862541},{"$f":"SUM(ACCOUNTALLOC!S18)","v":262169431.45758209},{"$f":"SUM(ACCOUNTALLOC!AA18)","v":280609907.08100092},{"$f":"SUM(ACCOUNTALLOC!AI18)","v":147437454.7898387},{"$f":"SUM(ACCOUNTALLOC!AQ18,ACCOUNTALLOC!AY18,ACCOUNTALLOC!BG18)","v":104156713.29687646},{"$f":"SUM(ACCOUNTALLOC!BO18)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW18)","v":35376421.870726749},{"$f":"SUM(ACCOUNTALLOC!CE18)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM18)","v":4097728.7441468546},{"$f":"SUM(ACCOUNTALLOC!CU18)","v":726275.67357424262}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE19)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM19)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU19)","v":0}]
[20,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM20)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU20)","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},{"$f":"SUM(ACCOUNTALLOC!CE21)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM21)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU21)","v":0}]
[22,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM22)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU22)","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},{"$f":"SUM(ACCOUNTALLOC!CE23)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM23)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU23)","v":0}]
[24,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM24)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU24)","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},{"$f":"SUM(ACCOUNTALLOC!CE25)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM25)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU25)","v":0}]
[26,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM26)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU26)","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},{"$f":"SUM(ACCOUNTALLOC!CE27)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM27)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU27)","v":0}]
[28,null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"ACCOUNTS!C28","v":4097835000},0,{"$f":"SUM(ACCOUNTALLOC!K28)","v":2363324612.6140447},{"$f":"SUM(ACCOUNTALLOC!S28)","v":544871561.62501872},{"$f":"SUM(ACCOUNTALLOC!AA28)","v":583196742.00237322},{"$f":"SUM(ACCOUNTALLOC!AI28)","v":306421979.81176651},{"$f":"SUM(ACCOUNTALLOC!AQ28,ACCOUNTALLOC!AY28,ACCOUNTALLOC!BG28)","v":216470817.02956158},{"$f":"SUM(ACCOUNTALLOC!BO28)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW28)","v":73523469.621312663},{"$f":"SUM(ACCOUNTALLOC!CE28)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM28)","v":8516385.1770425458},{"$f":"SUM(ACCOUNTALLOC!CU28)","v":1509432.1188802936}]
[29,null,null,null,0]
[30,null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0]
[31,{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},0,{"$f":"SUM(ACCOUNTALLOC!K31)","v":658581281.33197069},{"$f":"SUM(ACCOUNTALLOC!S31)","v":151837885.19827822},{"$f":"SUM(ACCOUNTALLOC!AA31)","v":162517859.61460653},{"$f":"SUM(ACCOUNTALLOC!AI31)","v":85389784.803831801},{"$f":"SUM(ACCOUNTALLOC!AQ31,ACCOUNTALLOC!AY31,ACCOUNTALLOC!BG31)","v":60323337.424484968},{"$f":"SUM(ACCOUNTALLOC!BO31)","v":15547040.009210324},{"$f":"SUM(ACCOUNTALLOC!BW31)","v":20488586.533027396},{"$f":"SUM(ACCOUNTALLOC!CE31)","v":74160036.050308421},{"$f":"SUM(ACCOUNTALLOC!CM31)","v":2373238.0360603663},{"$f":"SUM(ACCOUNTALLOC!CU31)","v":420629.36831867171}]
[32,{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},0,{"$f":"SUM(ACCOUNTALLOC!K32)","v":102030129.6906779},{"$f":"SUM(ACCOUNTALLOC!S32)","v":23523351.72266994},{"$f":"SUM(ACCOUNTALLOC!AA32)","v":25177937.429368496},{"$f":"SUM(ACCOUNTALLOC!AI32)","v":13228937.816412695},{"$f":"SUM(ACCOUNTALLOC!AQ32,ACCOUNTALLOC!AY32,ACCOUNTALLOC!BG32)","v":9345540.3535714522},{"$f":"SUM(ACCOUNTALLOC!BO32)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW32)","v":3174176.3703267616},{"$f":"SUM(ACCOUNTALLOC!CE32)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM32)","v":367671.82953691122},{"$f":"SUM(ACCOUNTALLOC!CU32)","v":65165.63743576689}]
[33,{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},0,{"$f":"SUM(ACCOUNTALLOC!K33)","v":0},{"$f":"SUM(ACCOUNTALLOC!S33)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA33)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI33)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ33,ACCOUNTALLOC!AY33,ACCOUNTALLOC!BG33)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO33)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW33)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE33)","v":405246.36},{"$f":"SUM(ACCOUNTALLOC!CM33)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU33)","v":0}]
[34,{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},0,{"$f":"SUM(ACCOUNTALLOC!K34)","v":107143594.31077322},{"$f":"SUM(ACCOUNTALLOC!S34)","v":24702276.292741533},{"$f":"SUM(ACCOUNTALLOC!AA34)","v":26439785.205533903},{"$f":"SUM(ACCOUNTALLOC!AI34)","v":13891935.16524237},{"$f":"SUM(ACCOUNTALLOC!AQ34,ACCOUNTALLOC!AY34,ACCOUNTALLOC!BG34)","v":9813912.6872981526},{"$f":"SUM(ACCOUNTALLOC!BO34)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW34)","v":3333257.208671432},{"$f":"SUM(ACCOUNTALLOC!CE34)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM34)","v":386098.51288860838},{"$f":"SUM(ACCOUNTALLOC!CU34)","v":68431.556850786495}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE35)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM35)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU35)","v":0}]
[36,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM36)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU36)","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},{"$f":"SUM(ACCOUNTALLOC!CE37)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM37)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU37)","v":0}]
[38,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM38)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU38)","v":0}]
[39,null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},{"$f":"ACCOUNTS!C39","v":1594737126.520097},0,{"$f":"SUM(ACCOUNTALLOC!K39)","v":867755005.33342183},{"$f":"SUM(ACCOUNTALLOC!S39)","v":200063513.21368968},{"$f":"SUM(ACCOUNTALLOC!AA39)","v":214135582.24950892},{"$f":"SUM(ACCOUNTALLOC!AI39)","v":112510657.78548686},{"$f":"SUM(ACCOUNTALLOC!AQ39,ACCOUNTALLOC!AY39,ACCOUNTALLOC!BG39)","v":79482790.465354577},{"$f":"SUM(ACCOUNTALLOC!BO39)","v":15547040.009210324},{"$f":"SUM(ACCOUNTALLOC!BW39)","v":26996020.112025589},{"$f":"SUM(ACCOUNTALLOC!CE39)","v":74565282.410308421},{"$f":"SUM(ACCOUNTALLOC!CM39)","v":3127008.3784858859},{"$f":"SUM(ACCOUNTALLOC!CU39)","v":554226.56260522513}]
[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":3584294.5099956198},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":3561622.1547956197},{"$f":"SUM(ACCOUNTALLOC!BW42)","v":22672.355200000002},{"$f":"SUM(ACCOUNTALLOC!CE42)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM42)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU42)","v":0}]
[43,{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},0,{"$f":"SUM(ACCOUNTALLOC!K43)","v":21741743.528318834},{"$f":"SUM(ACCOUNTALLOC!S43)","v":7009017.0714245131},{"$f":"SUM(ACCOUNTALLOC!AA43)","v":9118962.3590785321},{"$f":"SUM(ACCOUNTALLOC!AI43)","v":5359289.5306215016},{"$f":"SUM(ACCOUNTALLOC!AQ43,ACCOUNTALLOC!AY43,ACCOUNTALLOC!BG43)","v":4640901.3287207689},{"$f":"SUM(ACCOUNTALLOC!BO43)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW43)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE43)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM43)","v":30858.711539461285},{"$f":"SUM(ACCOUNTALLOC!CU43)","v":2932.9603007722035}]
[44,{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},0,{"$f":"SUM(ACCOUNTALLOC!K44)","v":0},{"$f":"SUM(ACCOUNTALLOC!S44)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA44)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI44)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ44,ACCOUNTALLOC!AY44,ACCOUNTALLOC!BG44)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO44)","v":242390.36241461791},{"$f":"SUM(ACCOUNTALLOC!BW44)","v":162866.1520768},{"$f":"SUM(ACCOUNTALLOC!CE44)","v":193043.28},{"$f":"SUM(ACCOUNTALLOC!CM44)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU44)","v":0}]
[45,{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},0,{"$f":"SUM(ACCOUNTALLOC!K45)","v":3820437.6002308587},{"$f":"SUM(ACCOUNTALLOC!S45)","v":1051706.37135761},{"$f":"SUM(ACCOUNTALLOC!AA45)","v":1306197.3366424269},{"$f":"SUM(ACCOUNTALLOC!AI45)","v":759664.43838272104},{"$f":"SUM(ACCOUNTALLOC!AQ45,ACCOUNTALLOC!AY45,ACCOUNTALLOC!BG45)","v":560035.2167259726},{"$f":"SUM(ACCOUNTALLOC!BO45)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW45)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE45)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM45)","v":5805.14555529883},{"$f":"SUM(ACCOUNTALLOC!CU45)","v":854.09661369412947}]
[46,{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},0,{"$f":"SUM(ACCOUNTALLOC!K46)","v":0},{"$f":"SUM(ACCOUNTALLOC!S46)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA46)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI46)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ46,ACCOUNTALLOC!AY46,ACCOUNTALLOC!BG46)","v":775891.62600000005},{"$f":"SUM(ACCOUNTALLOC!BO46)","v":10309974.6572004},{"$f":"SUM(ACCOUNTALLOC!BW46)","v":14591388.153054798},{"$f":"SUM(ACCOUNTALLOC!CE46)","v":6286462.084999999},{"$f":"SUM(ACCOUNTALLOC!CM46)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU46)","v":0}]
[47,{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},0,{"$f":"SUM(ACCOUNTALLOC!K47)","v":245172012.49877518},{"$f":"SUM(ACCOUNTALLOC!S47)","v":59276205.92702511},{"$f":"SUM(ACCOUNTALLOC!AA47)","v":65132080.749197923},{"$f":"SUM(ACCOUNTALLOC!AI47)","v":34656237.881569348},{"$f":"SUM(ACCOUNTALLOC!AQ47,ACCOUNTALLOC!AY47,ACCOUNTALLOC!BG47)","v":34510634.081663273},{"$f":"SUM(ACCOUNTALLOC!BO47)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW47)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE47)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM47)","v":354330.73590944649},{"$f":"SUM(ACCOUNTALLOC!CU47)","v":120781.60460452207}]
[48,{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},0,{"$f":"SUM(ACCOUNTALLOC!K48)","v":614573.52214283624},{"$f":"SUM(ACCOUNTALLOC!S48)","v":148587.86810349277},{"$f":"SUM(ACCOUNTALLOC!AA48)","v":163266.80954550701},{"$f":"SUM(ACCOUNTALLOC!AI48)","v":86872.910011302622},{"$f":"SUM(ACCOUNTALLOC!AQ48,ACCOUNTALLOC!AY48,ACCOUNTALLOC!BG48)","v":86507.924468158293},{"$f":"SUM(ACCOUNTALLOC!BO48)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW48)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE48)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM48)","v":888.20206740530625},{"$f":"SUM(ACCOUNTALLOC!CU48)","v":302.76366129774038}]
[49,{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},0,{"$f":"SUM(ACCOUNTALLOC!K49)","v":256635696.29111663},{"$f":"SUM(ACCOUNTALLOC!S49)","v":46891765.305053428},{"$f":"SUM(ACCOUNTALLOC!AA49)","v":36455041.284208007},{"$f":"SUM(ACCOUNTALLOC!AI49)","v":14421042.995726857},{"$f":"SUM(ACCOUNTALLOC!AQ49,ACCOUNTALLOC!AY49,ACCOUNTALLOC!BG49)","v":17474453.31309586},{"$f":"SUM(ACCOUNTALLOC!BO49)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW49)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE49)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM49)","v":225527.48914423192},{"$f":"SUM(ACCOUNTALLOC!CU49)","v":256944.25380113986}]
[50,{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},0,{"$f":"SUM(ACCOUNTALLOC!K50)","v":0},{"$f":"SUM(ACCOUNTALLOC!S50)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA50)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI50)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ50,ACCOUNTALLOC!AY50,ACCOUNTALLOC!BG50)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO50)","v":67009.356344389787},{"$f":"SUM(ACCOUNTALLOC!BW50)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE50)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM50)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU50)","v":0}]
[51,{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},{"$f":"(ROUND((SUM(F51:O51)-D51),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K51)","v":325305348.29631299},{"$f":"SUM(ACCOUNTALLOC!S51)","v":59438894.375339426},{"$f":"SUM(ACCOUNTALLOC!AA51)","v":46209549.464480519},{"$f":"SUM(ACCOUNTALLOC!AI51)","v":18279773.555739041},{"$f":"SUM(ACCOUNTALLOC!AQ51,ACCOUNTALLOC!AY51,ACCOUNTALLOC!BG51)","v":22150204.369294036},{"$f":"SUM(ACCOUNTALLOC!BO51)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW51)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE51)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM51)","v":285873.31952151674},{"$f":"SUM(ACCOUNTALLOC!CU51)","v":325696.46850958868}]
[52,{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},0,{"$f":"SUM(ACCOUNTALLOC!K52)","v":0},{"$f":"SUM(ACCOUNTALLOC!S52)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA52)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI52)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ52,ACCOUNTALLOC!AY52,ACCOUNTALLOC!BG52)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO52)","v":21070405.608247954},{"$f":"SUM(ACCOUNTALLOC!BW52)","v":6656205.0899999999},{"$f":"SUM(ACCOUNTALLOC!CE52)","v":40000},{"$f":"SUM(ACCOUNTALLOC!CM52)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU52)","v":0}]
[53,{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},{"$f":"(ROUND((SUM(F53:O53)-D53),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K53)","v":483884200.38477099},{"$f":"SUM(ACCOUNTALLOC!S53)","v":86222244.751074269},{"$f":"SUM(ACCOUNTALLOC!AA53)","v":80460784.797479495},{"$f":"SUM(ACCOUNTALLOC!AI53)","v":34933842.332489505},{"$f":"SUM(ACCOUNTALLOC!AQ53,ACCOUNTALLOC!AY53,ACCOUNTALLOC!BG53)","v":32972236.350764357},{"$f":"SUM(ACCOUNTALLOC!BO53)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM53)","v":331569.16812148149},{"$f":"SUM(ACCOUNTALLOC!CU53)","v":196802.34494952444}]
[54,{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},{"$f":"(ROUND((SUM(F54:O54)-D54),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K54)","v":663961861.13523018},{"$f":"SUM(ACCOUNTALLOC!S54)","v":118309880.85715218},{"$f":"SUM(ACCOUNTALLOC!AA54)","v":110404291.72941658},{"$f":"SUM(ACCOUNTALLOC!AI54)","v":47934482.988369167},{"$f":"SUM(ACCOUNTALLOC!AQ54,ACCOUNTALLOC!AY54,ACCOUNTALLOC!BG54)","v":45242864.709854238},{"$f":"SUM(ACCOUNTALLOC!BO54)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW54)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE54)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM54)","v":454962.74064320017},{"$f":"SUM(ACCOUNTALLOC!CU54)","v":270042.40089789941}]
[55,{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},0,{"$f":"SUM(ACCOUNTALLOC!K55)","v":129622783.85526644},{"$f":"SUM(ACCOUNTALLOC!S55)","v":21229564.703891553},{"$f":"SUM(ACCOUNTALLOC!AA55)","v":3103642.0998950875},{"$f":"SUM(ACCOUNTALLOC!AI55)","v":34997.8638195979},{"$f":"SUM(ACCOUNTALLOC!AQ55,ACCOUNTALLOC!AY55,ACCOUNTALLOC!BG55)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO55)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW55)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE55)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM55)","v":19614074.777613256},{"$f":"SUM(ACCOUNTALLOC!CU55)","v":0}]
[56,{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},{"$f":"(ROUND((SUM(F56:O56)-D56),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K56)","v":254323105.00839216},{"$f":"SUM(ACCOUNTALLOC!S56)","v":39317021.423054866},{"$f":"SUM(ACCOUNTALLOC!AA56)","v":18739241.351015534},{"$f":"SUM(ACCOUNTALLOC!AI56)","v":5178058.4964268021},{"$f":"SUM(ACCOUNTALLOC!AQ56,ACCOUNTALLOC!AY56,ACCOUNTALLOC!BG56)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO56)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW56)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE56)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM56)","v":793121.9934594743},{"$f":"SUM(ACCOUNTALLOC!CU56)","v":0}]
[57,{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},0,{"$f":"SUM(ACCOUNTALLOC!K57)","v":0},{"$f":"SUM(ACCOUNTALLOC!S57)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA57)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI57)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ57,ACCOUNTALLOC!AY57,ACCOUNTALLOC!BG57)","v":2877038.9529638672},{"$f":"SUM(ACCOUNTALLOC!BO57)","v":4636784.6845553285},{"$f":"SUM(ACCOUNTALLOC!BW57)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE57)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM57)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU57)","v":64021.339265918003}]
[58,{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},{"$f":"(ROUND((SUM(F58:O58)-D58),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K58)","v":35287388.224718876},{"$f":"SUM(ACCOUNTALLOC!S58)","v":5391540.3962266576},{"$f":"SUM(ACCOUNTALLOC!AA58)","v":206571.28579529174},{"$f":"SUM(ACCOUNTALLOC!AI58)","v":4475.5454312894217},{"$f":"SUM(ACCOUNTALLOC!AQ58,ACCOUNTALLOC!AY58,ACCOUNTALLOC!BG58)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO58)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW58)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE58)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM58)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU58)","v":0}]
[59,{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},{"$f":"(ROUND((SUM(F59:O59)-D59),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K59)","v":148141818.81021541},{"$f":"SUM(ACCOUNTALLOC!S59)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA59)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI59)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ59,ACCOUNTALLOC!AY59,ACCOUNTALLOC!BG59)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO59)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU59)","v":0}]
[60,{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},0,{"$f":"SUM(ACCOUNTALLOC!K60)","v":133743709.16973646},{"$f":"SUM(ACCOUNTALLOC!S60)","v":37539912.318899311},{"$f":"SUM(ACCOUNTALLOC!AA60)","v":11094399.206289688},{"$f":"SUM(ACCOUNTALLOC!AI60)","v":1246915.3080466578},{"$f":"SUM(ACCOUNTALLOC!AQ60,ACCOUNTALLOC!AY60,ACCOUNTALLOC!BG60)","v":19810545.101352308},{"$f":"SUM(ACCOUNTALLOC!BO60)","v":976230.67360039195},{"$f":"SUM(ACCOUNTALLOC!BW60)","v":606236.92276222247},{"$f":"SUM(ACCOUNTALLOC!CE60)","v":976036.22035163466},{"$f":"SUM(ACCOUNTALLOC!CM60)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU60)","v":10882.688961321393}]
[61,{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},{"$f":"(ROUND((SUM(F61:O61)-D61),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K61)","v":0},{"$f":"SUM(ACCOUNTALLOC!S61)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA61)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI61)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ61,ACCOUNTALLOC!AY61,ACCOUNTALLOC!BG61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM61)","v":57279322.090746596},{"$f":"SUM(ACCOUNTALLOC!CU61)","v":0}]
[62,{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},0,{"$f":"SUM(ACCOUNTALLOC!K62)","v":18641274.114042796},{"$f":"SUM(ACCOUNTALLOC!S62)","v":3350052.9469550131},{"$f":"SUM(ACCOUNTALLOC!AA62)","v":2947727.7799123665},{"$f":"SUM(ACCOUNTALLOC!AI62)","v":1245445.7806745288},{"$f":"SUM(ACCOUNTALLOC!AQ62,ACCOUNTALLOC!AY62,ACCOUNTALLOC!BG62)","v":1269915.3765831485},{"$f":"SUM(ACCOUNTALLOC!BO62)","v":227790.08181181597},{"$f":"SUM(ACCOUNTALLOC!BW62)","v":71731.453659171122},{"$f":"SUM(ACCOUNTALLOC!CE62)","v":431.06516514605244},{"$f":"SUM(ACCOUNTALLOC!CM62)","v":13987.339529690325},{"$f":"SUM(ACCOUNTALLOC!CU62)","v":11309.915666249402}]
[63,{"$f":"ACCOUNTS!A63","v":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},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},{"$f":"SUM(ACCOUNTALLOC!AQ63,ACCOUNTALLOC!AY63,ACCOUNTALLOC!BG63)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO63)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW63)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE63)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM63)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU63)","v":0}]
[64,{"$f":"ACCOUNTS!A64","v":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K64)","v":0},{"$f":"SUM(ACCOUNTALLOC!S64)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA64)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI64)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ64,ACCOUNTALLOC!AY64,ACCOUNTALLOC!BG64)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO64)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM64)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU64)","v":0}]
[65,{"$f":"ACCOUNTS!A65","v":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K65)","v":0},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM65)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU65)","v":0}]
[66,{"$f":"ACCOUNTS!A66","v":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K66)","v":0},{"$f":"SUM(ACCOUNTALLOC!S66)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA66)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI66)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ66,ACCOUNTALLOC!AY66,ACCOUNTALLOC!BG66)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO66)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW66)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE66)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM66)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU66)","v":0}]
[67,{"$f":"ACCOUNTS!A67","v":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K67)","v":0},{"$f":"SUM(ACCOUNTALLOC!S67)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA67)","v":0},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM67)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU67)","v":0}]
[68,{"$f":"ACCOUNTS!A68","v":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},0,{"$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},{"$f":"SUM(ACCOUNTALLOC!CE68)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM68)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU68)","v":0}]
[69,{"$f":"ACCOUNTS!A69","v":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K69)","v":0},{"$f":"SUM(ACCOUNTALLOC!S69)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA69)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI69)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ69,ACCOUNTALLOC!AY69,ACCOUNTALLOC!BG69)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO69)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW69)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE69)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM69)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU69)","v":0}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE70)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM70)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU70)","v":0}]
[71,{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K71)","v":0},{"$f":"SUM(ACCOUNTALLOC!S71)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA71)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI71)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ71,ACCOUNTALLOC!AY71,ACCOUNTALLOC!BG71)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO71)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW71)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE71)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM71)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU71)","v":0}]
[72,null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"ACCOUNTS!C72","v":4089276603.8939037},0,{"$f":"SUM(ACCOUNTALLOC!K72)","v":2720895952.439271},{"$f":"SUM(ACCOUNTALLOC!S72)","v":485176394.31555742},{"$f":"SUM(ACCOUNTALLOC!AA72)","v":385341756.25295693},{"$f":"SUM(ACCOUNTALLOC!AI72)","v":164141099.62730831},{"$f":"SUM(ACCOUNTALLOC!AQ72,ACCOUNTALLOC!AY72,ACCOUNTALLOC!BG72)","v":182371228.351486},{"$f":"SUM(ACCOUNTALLOC!BO72)","v":41092207.578970514},{"$f":"SUM(ACCOUNTALLOC!BW72)","v":22111100.126752991},{"$f":"SUM(ACCOUNTALLOC!CE72)","v":7495972.6505167801},{"$f":"SUM(ACCOUNTALLOC!CM72)","v":79390321.713851064},{"$f":"SUM(ACCOUNTALLOC!CU72)","v":1260570.8372319273}]
[73,null,null,null,0]
[74,null,{"$f":"ACCOUNTS!B74","v":"General Plant"},null,0]
[75,{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},0,{"$f":"SUM(ACCOUNTALLOC!K75)","v":22940110.617919996},{"$f":"SUM(ACCOUNTALLOC!S75)","v":4375325.8682335038},{"$f":"SUM(ACCOUNTALLOC!AA75)","v":3869365.3802111833},{"$f":"SUM(ACCOUNTALLOC!AI75)","v":1923323.9349464986},{"$f":"SUM(ACCOUNTALLOC!AQ75,ACCOUNTALLOC!AY75,ACCOUNTALLOC!BG75)","v":1592071.5973496945},{"$f":"SUM(ACCOUNTALLOC!BO75)","v":186201.98010435409},{"$f":"SUM(ACCOUNTALLOC!BW75)","v":402908.94491571345},{"$f":"SUM(ACCOUNTALLOC!CE75)","v":259461.24112202963},{"$f":"SUM(ACCOUNTALLOC!CM75)","v":479656.63772903115},{"$f":"SUM(ACCOUNTALLOC!CU75)","v":10797.097467994075}]
[{"$f":"ROW(A76)","v":76},{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},{"$f":"(ROUND((SUM(F76:O76)-D76),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K76)","v":128868520.07803142},{"$f":"SUM(ACCOUNTALLOC!S76)","v":24578860.097471636},{"$f":"SUM(ACCOUNTALLOC!AA76)","v":21736573.048582651},{"$f":"SUM(ACCOUNTALLOC!AI76)","v":10804477.504724624},{"$f":"SUM(ACCOUNTALLOC!AQ76,ACCOUNTALLOC!AY76,ACCOUNTALLOC!BG76)","v":8943632.1396136936},{"$f":"SUM(ACCOUNTALLOC!BO76)","v":1046009.4988775977},{"$f":"SUM(ACCOUNTALLOC!BW76)","v":2263384.005521283},{"$f":"SUM(ACCOUNTALLOC!CE76)","v":1457551.2175118243},{"$f":"SUM(ACCOUNTALLOC!CM76)","v":2694522.3621310196},{"$f":"SUM(ACCOUNTALLOC!CU76)","v":60653.847534272107}]
[77,{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},0,{"$f":"SUM(ACCOUNTALLOC!K77)","v":69626606.023939908},{"$f":"SUM(ACCOUNTALLOC!S77)","v":13279756.821044866},{"$f":"SUM(ACCOUNTALLOC!AA77)","v":11744092.405560695},{"$f":"SUM(ACCOUNTALLOC!AI77)","v":5837570.7120751375},{"$f":"SUM(ACCOUNTALLOC!AQ77,ACCOUNTALLOC!AY77,ACCOUNTALLOC!BG77)","v":4832171.200777879},{"$f":"SUM(ACCOUNTALLOC!BO77)","v":565150.36590433284},{"$f":"SUM(ACCOUNTALLOC!BW77)","v":1222887.8421036708},{"$f":"SUM(ACCOUNTALLOC!CE77)","v":787502.98614401533},{"$f":"SUM(ACCOUNTALLOC!CM77)","v":1455828.365354022},{"$f":"SUM(ACCOUNTALLOC!CU77)","v":32770.777095505822}]
[78,{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},0,{"$f":"SUM(ACCOUNTALLOC!K78)","v":9827731.0626493376},{"$f":"SUM(ACCOUNTALLOC!S78)","v":1874425.3966614208},{"$f":"SUM(ACCOUNTALLOC!AA78)","v":1657667.7843103334},{"$f":"SUM(ACCOUNTALLOC!AI78)","v":823967.70851859602},{"$f":"SUM(ACCOUNTALLOC!AQ78,ACCOUNTALLOC!AY78,ACCOUNTALLOC!BG78)","v":682056.49710393674},{"$f":"SUM(ACCOUNTALLOC!BO78)","v":79770.451602307818},{"$f":"SUM(ACCOUNTALLOC!BW78)","v":172609.48821555666},{"$f":"SUM(ACCOUNTALLOC!CE78)","v":111155.31835912843},{"$f":"SUM(ACCOUNTALLOC!CM78)","v":205488.82769262581},{"$f":"SUM(ACCOUNTALLOC!CU78)","v":4625.5648867607351}]
[79,{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},0,{"$f":"SUM(ACCOUNTALLOC!K79)","v":141504.10983417189},{"$f":"SUM(ACCOUNTALLOC!S79)","v":29245.050887896981},{"$f":"SUM(ACCOUNTALLOC!AA79)","v":28117.259724389463},{"$f":"SUM(ACCOUNTALLOC!AI79)","v":13862.175537841535},{"$f":"SUM(ACCOUNTALLOC!AQ79,ACCOUNTALLOC!AY79,ACCOUNTALLOC!BG79)","v":11371.842728115165},{"$f":"SUM(ACCOUNTALLOC!BO79)","v":1346.5590066462646},{"$f":"SUM(ACCOUNTALLOC!BW79)","v":2915.4576075425862},{"$f":"SUM(ACCOUNTALLOC!CE79)","v":1950.9496824938242},{"$f":"SUM(ACCOUNTALLOC!CM79)","v":2164.26372920311},{"$f":"SUM(ACCOUNTALLOC!CU79)","v":79.031261699218547}]
[80,{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},0,{"$f":"SUM(ACCOUNTALLOC!K80)","v":8680855.8462092746},{"$f":"SUM(ACCOUNTALLOC!S80)","v":1789992.0281496164},{"$f":"SUM(ACCOUNTALLOC!AA80)","v":1716647.9441999446},{"$f":"SUM(ACCOUNTALLOC!AI80)","v":844955.28664181731},{"$f":"SUM(ACCOUNTALLOC!AQ80,ACCOUNTALLOC!AY80,ACCOUNTALLOC!BG80)","v":695698.04930240312},{"$f":"SUM(ACCOUNTALLOC!BO80)","v":81080.202930778221},{"$f":"SUM(ACCOUNTALLOC!BW80)","v":177048.61908884009},{"$f":"SUM(ACCOUNTALLOC!CE80)","v":106885.24217708057},{"$f":"SUM(ACCOUNTALLOC!CM80)","v":134780.73112302634},{"$f":"SUM(ACCOUNTALLOC!CU80)","v":4834.5501772149846}]
[81,{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},0,{"$f":"SUM(ACCOUNTALLOC!K81)","v":4769574.1711540418},{"$f":"SUM(ACCOUNTALLOC!S81)","v":983485.94830798486},{"$f":"SUM(ACCOUNTALLOC!AA81)","v":943188.07277465658},{"$f":"SUM(ACCOUNTALLOC!AI81)","v":464248.80015796016},{"$f":"SUM(ACCOUNTALLOC!AQ81,ACCOUNTALLOC!AY81,ACCOUNTALLOC!BG81)","v":382241.51001470245},{"$f":"SUM(ACCOUNTALLOC!BO81)","v":44548.377319206207},{"$f":"SUM(ACCOUNTALLOC!BW81)","v":97276.874032342283},{"$f":"SUM(ACCOUNTALLOC!CE81)","v":58726.593252664614},{"$f":"SUM(ACCOUNTALLOC!CM81)","v":74053.37737688153},{"$f":"SUM(ACCOUNTALLOC!CU81)","v":2656.2756095600853}]
[82,{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},0,{"$f":"SUM(ACCOUNTALLOC!K82)","v":3236968.0615850566},{"$f":"SUM(ACCOUNTALLOC!S82)","v":667462.6474925665},{"$f":"SUM(ACCOUNTALLOC!AA82)","v":640113.67851331865},{"$f":"SUM(ACCOUNTALLOC!AI82)","v":315071.84600022592},{"$f":"SUM(ACCOUNTALLOC!AQ82,ACCOUNTALLOC!AY82,ACCOUNTALLOC!BG82)","v":259415.93847365625},{"$f":"SUM(ACCOUNTALLOC!BO82)","v":30233.658059000216},{"$f":"SUM(ACCOUNTALLOC!BW82)","v":66018.919734575858},{"$f":"SUM(ACCOUNTALLOC!CE82)","v":39855.991311395512},{"$f":"SUM(ACCOUNTALLOC!CM82)","v":50257.823616876762},{"$f":"SUM(ACCOUNTALLOC!CU82)","v":1802.7352133268002}]
[83,{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},0,{"$f":"SUM(ACCOUNTALLOC!K83)","v":93532230.182799906},{"$f":"SUM(ACCOUNTALLOC!S83)","v":17839233.343220919},{"$f":"SUM(ACCOUNTALLOC!AA83)","v":15776313.350492647},{"$f":"SUM(ACCOUNTALLOC!AI83)","v":7841844.357061578},{"$f":"SUM(ACCOUNTALLOC!AQ83,ACCOUNTALLOC!AY83,ACCOUNTALLOC!BG83)","v":6491250.6129977573},{"$f":"SUM(ACCOUNTALLOC!BO83)","v":759189.29745739326},{"$f":"SUM(ACCOUNTALLOC!BW83)","v":1642754.5972305555},{"$f":"SUM(ACCOUNTALLOC!CE83)","v":1057884.5469552064},{"$f":"SUM(ACCOUNTALLOC!CM83)","v":1955673.0041978934},{"$f":"SUM(ACCOUNTALLOC!CU83)","v":44022.307586157323}]
[84,{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},0,{"$f":"SUM(ACCOUNTALLOC!K84)","v":622076.26138849556},{"$f":"SUM(ACCOUNTALLOC!S84)","v":118647.48186265974},{"$f":"SUM(ACCOUNTALLOC!AA84)","v":104927.146593075},{"$f":"SUM(ACCOUNTALLOC!AI84)","v":52155.553337040161},{"$f":"SUM(ACCOUNTALLOC!AQ84,ACCOUNTALLOC!AY84,ACCOUNTALLOC!BG84)","v":43172.849670936244},{"$f":"SUM(ACCOUNTALLOC!BO84)","v":5049.3144333823711},{"$f":"SUM(ACCOUNTALLOC!BW84)","v":10925.844879638864},{"$f":"SUM(ACCOUNTALLOC!CE84)","v":7035.9154557139582},{"$f":"SUM(ACCOUNTALLOC!CM84)","v":13007.043118421825},{"$f":"SUM(ACCOUNTALLOC!CU84)","v":292.78926063635305}]
[85,{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},0,{"$f":"SUM(ACCOUNTALLOC!K85)","v":795913.82873292756},{"$f":"SUM(ACCOUNTALLOC!S85)","v":151803.2071309906},{"$f":"SUM(ACCOUNTALLOC!AA85)","v":134248.76042771933},{"$f":"SUM(ACCOUNTALLOC!AI85)","v":66730.284890655268},{"$f":"SUM(ACCOUNTALLOC!AQ85,ACCOUNTALLOC!AY85,ACCOUNTALLOC!BG85)","v":55237.388422778095},{"$f":"SUM(ACCOUNTALLOC!BO85)","v":6460.3320084576972},{"$f":"SUM(ACCOUNTALLOC!BW85)","v":13979.043358583689},{"$f":"SUM(ACCOUNTALLOC!CE85)","v":9002.08343668206},{"$f":"SUM(ACCOUNTALLOC!CM85)","v":16641.826945413872},{"$f":"SUM(ACCOUNTALLOC!CU85)","v":374.60844579540856}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE86)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM86)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU86)","v":0}]
[87,{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K87)","v":0},{"$f":"SUM(ACCOUNTALLOC!S87)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA87)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI87)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ87,ACCOUNTALLOC!AY87,ACCOUNTALLOC!BG87)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO87)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW87)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE87)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM87)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU87)","v":0}]
[88,null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"ACCOUNTS!C88","v":540077856.36380005},0,{"$f":"SUM(ACCOUNTALLOC!K88)","v":343042090.24424452},{"$f":"SUM(ACCOUNTALLOC!S88)","v":65688237.89046406},{"$f":"SUM(ACCOUNTALLOC!AA88)","v":58351254.831390604},{"$f":"SUM(ACCOUNTALLOC!AI88)","v":28988208.163891979},{"$f":"SUM(ACCOUNTALLOC!AQ88,ACCOUNTALLOC!AY88,ACCOUNTALLOC!BG88)","v":23988319.626455553},{"$f":"SUM(ACCOUNTALLOC!BO88)","v":2805040.0377034573},{"$f":"SUM(ACCOUNTALLOC!BW88)","v":6072709.6366883032},{"$f":"SUM(ACCOUNTALLOC!CE88)","v":3897012.085408235},{"$f":"SUM(ACCOUNTALLOC!CM88)","v":7082074.2630144162},{"$f":"SUM(ACCOUNTALLOC!CU88)","v":162909.58453892288}]
[89,null,null,null,0]
[90,null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(D88,D72,D39,D28,D13)","v":10754417110.815203},0,{"$f":"SUM(F88,F72,F39,F28,F13)","v":6566650306.6173878},1349138569.8304842,1289744657.8706648,636257049.43578923,522185238.13813674,61523111.539494254,133802833.86391668,{"$f":"SUM(M88,M72,M39,M28,M13)","v":88256221.577243388},{"$f":"SUM(N88,N72,N39,N28,N13)","v":103236019.01173821},{"$f":"SUM(O88,O72,O39,O28,O13)","v":3623102.9303457122}]
[91,null,null,null,0]
[92,{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,null,0]
[93,null,null,null,0]
[94,null,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"},null,0]
[95,{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},0,{"$f":"SUM(ACCOUNTALLOC!K95)","v":-6833235.6250189207},{"$f":"SUM(ACCOUNTALLOC!S95)","v":-1575422.9216263036},{"$f":"SUM(ACCOUNTALLOC!AA95)","v":-1686235.0320287535},{"$f":"SUM(ACCOUNTALLOC!AI95)","v":-885977.98946569813},{"$f":"SUM(ACCOUNTALLOC!AQ95,ACCOUNTALLOC!AY95,ACCOUNTALLOC!BG95)","v":-625896.28644675761},{"$f":"SUM(ACCOUNTALLOC!BO95)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW95)","v":-212583.23516364009},{"$f":"SUM(ACCOUNTALLOC!CE95)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM95)","v":-24623.983636247918},{"$f":"SUM(ACCOUNTALLOC!CU95)","v":-4364.3201925071508}]
[96,{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},0,{"$f":"SUM(ACCOUNTALLOC!K96)","v":-10537399.245774139},{"$f":"SUM(ACCOUNTALLOC!S96)","v":-1878975.6980397727},{"$f":"SUM(ACCOUNTALLOC!AA96)","v":-1492339.289220145},{"$f":"SUM(ACCOUNTALLOC!AI96)","v":-635680.42646494426},{"$f":"SUM(ACCOUNTALLOC!AQ96,ACCOUNTALLOC!AY96,ACCOUNTALLOC!BG96)","v":-706281.48877175548},{"$f":"SUM(ACCOUNTALLOC!BO96)","v":-159140.59365689865},{"$f":"SUM(ACCOUNTALLOC!BW96)","v":-85631.164833776827},{"$f":"SUM(ACCOUNTALLOC!CE96)","v":-29030.164304183207},{"$f":"SUM(ACCOUNTALLOC!CM96)","v":-307460.31115203851},{"$f":"SUM(ACCOUNTALLOC!CU96)","v":-4881.8986178373752}]
[97,{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},0,{"$f":"SUM(ACCOUNTALLOC!K97)","v":-100138005.19290245},{"$f":"SUM(ACCOUNTALLOC!S97)","v":-19175166.237777039},{"$f":"SUM(ACCOUNTALLOC!AA97)","v":-17033414.923392773},{"$f":"SUM(ACCOUNTALLOC!AI97)","v":-8461997.5863077175},{"$f":"SUM(ACCOUNTALLOC!AQ97,ACCOUNTALLOC!AY97,ACCOUNTALLOC!BG97)","v":-7002471.543980781},{"$f":"SUM(ACCOUNTALLOC!BO97)","v":-818824.05060514505},{"$f":"SUM(ACCOUNTALLOC!BW97)","v":-1772695.0902751053},{"$f":"SUM(ACCOUNTALLOC!CE97)","v":-1137583.4847775234},{"$f":"SUM(ACCOUNTALLOC!CM97)","v":-2067340.4503258525},{"$f":"SUM(ACCOUNTALLOC!CU97)","v":-47555.216361109335}]
[98,null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"ACCOUNTS!C98","v":-185340213.45111978},0,{"$f":"SUM(ACCOUNTALLOC!K98)","v":-117508640.06369549},{"$f":"SUM(ACCOUNTALLOC!S98)","v":-22629564.857443113},{"$f":"SUM(ACCOUNTALLOC!AA98)","v":-20211989.244641677},{"$f":"SUM(ACCOUNTALLOC!AI98)","v":-9983656.0022383612},{"$f":"SUM(ACCOUNTALLOC!AQ98,ACCOUNTALLOC!AY98,ACCOUNTALLOC!BG98)","v":-8334649.319199292},{"$f":"SUM(ACCOUNTALLOC!BO98)","v":-977964.64426204388},{"$f":"SUM(ACCOUNTALLOC!BW98)","v":-2070909.490272522},{"$f":"SUM(ACCOUNTALLOC!CE98)","v":-1166613.649081707},{"$f":"SUM(ACCOUNTALLOC!CM98)","v":-2399424.7451141388},{"$f":"SUM(ACCOUNTALLOC!CU98)","v":-56801.435171453857}]
[99,null,null,null,0]
[100,null,{"$f":"ACCOUNTS!B100","v":"Production Plant"},{"$f":"ACCOUNTS!C100","v":0},0]
[101,{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},0,{"$f":"SUM(ACCOUNTALLOC!K101)","v":-545255371.22862351},{"$f":"SUM(ACCOUNTALLOC!S101)","v":-125710257.49914108},{"$f":"SUM(ACCOUNTALLOC!AA101)","v":-134552466.62374562},{"$f":"SUM(ACCOUNTALLOC!AI101)","v":-70696268.072150826},{"$f":"SUM(ACCOUNTALLOC!AQ101,ACCOUNTALLOC!AY101,ACCOUNTALLOC!BG101)","v":-49943150.030948736},{"$f":"SUM(ACCOUNTALLOC!BO101)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW101)","v":-16962996.326621093},{"$f":"SUM(ACCOUNTALLOC!CE101)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM101)","v":-1964861.1690706529},{"$f":"SUM(ACCOUNTALLOC!CU101)","v":-348249.22735186305}]
[102,{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},0,{"$f":"SUM(ACCOUNTALLOC!K102)","v":-105842116.48977996},{"$f":"SUM(ACCOUNTALLOC!S102)","v":-24402216.686473329},{"$f":"SUM(ACCOUNTALLOC!AA102)","v":-26118620.004215207},{"$f":"SUM(ACCOUNTALLOC!AI102)","v":-13723189.234843606},{"$f":"SUM(ACCOUNTALLOC!AQ102,ACCOUNTALLOC!AY102,ACCOUNTALLOC!BG102)","v":-9694702.6702939104},{"$f":"SUM(ACCOUNTALLOC!BO102)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW102)","v":-3292767.9908450372},{"$f":"SUM(ACCOUNTALLOC!CE102)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM102)","v":-381408.55774499528},{"$f":"SUM(ACCOUNTALLOC!CU102)","v":-67600.315803944162}]
[103,{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},0,{"$f":"SUM(ACCOUNTALLOC!K103)","v":-455129401.97392565},{"$f":"SUM(ACCOUNTALLOC!S103)","v":-104931445.58787388},{"$f":"SUM(ACCOUNTALLOC!AA103)","v":-112312114.46957895},{"$f":"SUM(ACCOUNTALLOC!AI103)","v":-59010790.002791338},{"$f":"SUM(ACCOUNTALLOC!AQ103,ACCOUNTALLOC!AY103,ACCOUNTALLOC!BG103)","v":-41687981.825948656},{"$f":"SUM(ACCOUNTALLOC!BO103)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW103)","v":-14159160.608403873},{"$f":"SUM(ACCOUNTALLOC!CE103)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM103)","v":-1640086.7117106349},{"$f":"SUM(ACCOUNTALLOC!CU103)","v":-290686.6597671301}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE104)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM104)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU104)","v":0}]
[105,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM105)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU105)","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},{"$f":"SUM(ACCOUNTALLOC!CE106)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM106)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU106)","v":0}]
[107,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM107)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU107)","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},{"$f":"SUM(ACCOUNTALLOC!CE108)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM108)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU108)","v":0}]
[109,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM109)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU109)","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},{"$f":"SUM(ACCOUNTALLOC!CE110)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM110)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU110)","v":0}]
[111,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM111)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU111)","v":0}]
[112,{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K112)","v":0},{"$f":"SUM(ACCOUNTALLOC!S112)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA112)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI112)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ112,ACCOUNTALLOC!AY112,ACCOUNTALLOC!BG112)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO112)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW112)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE112)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM112)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU112)","v":0}]
[113,null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"ACCOUNTS!C113","v":-1918117909.9676533},0,{"$f":"SUM(ACCOUNTALLOC!K113)","v":-1106226889.6923292},{"$f":"SUM(ACCOUNTALLOC!S113)","v":-255043919.77348828},{"$f":"SUM(ACCOUNTALLOC!AA113)","v":-272983201.09753978},{"$f":"SUM(ACCOUNTALLOC!AI113)","v":-143430247.30978575},{"$f":"SUM(ACCOUNTALLOC!AQ113,ACCOUNTALLOC!AY113,ACCOUNTALLOC!BG113)","v":-101325834.5271913},{"$f":"SUM(ACCOUNTALLOC!BO113)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW113)","v":-34414924.925870001},{"$f":"SUM(ACCOUNTALLOC!CE113)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM113)","v":-3986356.438526283},{"$f":"SUM(ACCOUNTALLOC!CU113)","v":-706536.20292293734}]
[114,null,null,null,0]
[115,null,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"},null,0]
[116,{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},0,{"$f":"SUM(ACCOUNTALLOC!K116)","v":-186571782.09997198},{"$f":"SUM(ACCOUNTALLOC!S116)","v":-43014682.674307756},{"$f":"SUM(ACCOUNTALLOC!AA116)","v":-46040249.777591519},{"$f":"SUM(ACCOUNTALLOC!AI116)","v":-24190369.170170069},{"$f":"SUM(ACCOUNTALLOC!AQ116,ACCOUNTALLOC!AY116,ACCOUNTALLOC!BG116)","v":-17089208.097050328},{"$f":"SUM(ACCOUNTALLOC!BO116)","v":-4404375.0454483554},{"$f":"SUM(ACCOUNTALLOC!BW116)","v":-5804282.9496235801},{"$f":"SUM(ACCOUNTALLOC!CE116)","v":-21009054.58248185},{"$f":"SUM(ACCOUNTALLOC!CM116)","v":-672322.85867540259},{"$f":"SUM(ACCOUNTALLOC!CU116)","v":-119161.55693353502}]
[117,{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},0,{"$f":"SUM(ACCOUNTALLOC!K117)","v":-31552367.684477318},{"$f":"SUM(ACCOUNTALLOC!S117)","v":-7274492.7892880877},{"$f":"SUM(ACCOUNTALLOC!AA117)","v":-7786166.122856373},{"$f":"SUM(ACCOUNTALLOC!AI117)","v":-4090990.6840653215},{"$f":"SUM(ACCOUNTALLOC!AQ117,ACCOUNTALLOC!AY117,ACCOUNTALLOC!BG117)","v":-2890067.1433033384},{"$f":"SUM(ACCOUNTALLOC!BO117)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW117)","v":-981600.04535483988},{"$f":"SUM(ACCOUNTALLOC!CE117)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM117)","v":-113700.89196145578},{"$f":"SUM(ACCOUNTALLOC!CU117)","v":-20152.186016034411}]
[118,{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},0,{"$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},{"$f":"SUM(ACCOUNTALLOC!CE118)","v":-290302.21785940375},{"$f":"SUM(ACCOUNTALLOC!CM118)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU118)","v":0}]
[119,{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},0,{"$f":"SUM(ACCOUNTALLOC!K119)","v":-66777198.676856168},{"$f":"SUM(ACCOUNTALLOC!S119)","v":-15395682.983962899},{"$f":"SUM(ACCOUNTALLOC!AA119)","v":-16478584.660154641},{"$f":"SUM(ACCOUNTALLOC!AI119)","v":-8658142.5656178351},{"$f":"SUM(ACCOUNTALLOC!AQ119,ACCOUNTALLOC!AY119,ACCOUNTALLOC!BG119)","v":-6116516.8252259539},{"$f":"SUM(ACCOUNTALLOC!BO119)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW119)","v":-2077451.1093859617},{"$f":"SUM(ACCOUNTALLOC!CE119)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM119)","v":-240635.7306739045},{"$f":"SUM(ACCOUNTALLOC!CU119)","v":-42649.938122638385}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE120)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM120)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU120)","v":0}]
[121,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM121)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU121)","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},{"$f":"SUM(ACCOUNTALLOC!CE122)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM122)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU122)","v":0}]
[123,{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K123)","v":0},{"$f":"SUM(ACCOUNTALLOC!S123)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA123)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI123)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ123,ACCOUNTALLOC!AY123,ACCOUNTALLOC!BG123)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO123)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW123)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE123)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM123)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU123)","v":0}]
[124,null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"ACCOUNTS!C124","v":-519702191.06743646},0,{"$f":"SUM(ACCOUNTALLOC!K124)","v":-284901348.4613055},{"$f":"SUM(ACCOUNTALLOC!S124)","v":-65684858.447558746},{"$f":"SUM(ACCOUNTALLOC!AA124)","v":-70305000.560602531},{"$f":"SUM(ACCOUNTALLOC!AI124)","v":-36939502.419853225},{"$f":"SUM(ACCOUNTALLOC!AQ124,ACCOUNTALLOC!AY124,ACCOUNTALLOC!BG124)","v":-26095792.065579623},{"$f":"SUM(ACCOUNTALLOC!BO124)","v":-4404375.0454483554},{"$f":"SUM(ACCOUNTALLOC!BW124)","v":-8863334.1043643821},{"$f":"SUM(ACCOUNTALLOC!CE124)","v":-21299356.800341252},{"$f":"SUM(ACCOUNTALLOC!CM124)","v":-1026659.4813107629},{"$f":"SUM(ACCOUNTALLOC!CU124)","v":-181963.68107220781}]
[125,null,null,null,0]
[126,null,{"$f":"ACCOUNTS!B126","v":"Distribution Plant"},null,0]
[131,{"$f":"ACCOUNTS!A131","v":"108.05_362a"},{"$f":"ACCOUNTS!B131","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C131","v":-11302572.919115141},0,{"$f":"SUM(ACCOUNTALLOC!K131)","v":0},{"$f":"SUM(ACCOUNTALLOC!S131)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA131)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI131)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ131,ACCOUNTALLOC!AY131,ACCOUNTALLOC!BG131)","v":-698898.21200000006},{"$f":"SUM(ACCOUNTALLOC!BO131)","v":-2831561.1025523432},{"$f":"SUM(ACCOUNTALLOC!BW131)","v":-4407970.1745627997},{"$f":"SUM(ACCOUNTALLOC!CE131)","v":-3364143.4299999997},{"$f":"SUM(ACCOUNTALLOC!CM131)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU131)","v":0}]
[136,{"$f":"ACCOUNTS!A136","v":"108.10_365a"},{"$f":"ACCOUNTS!B136","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C136","v":-132600664.17376271},0,{"$f":"SUM(ACCOUNTALLOC!K136)","v":-91390108.336981013},{"$f":"SUM(ACCOUNTALLOC!S136)","v":-16698548.071348172},{"$f":"SUM(ACCOUNTALLOC!AA136)","v":-12981943.745711921},{"$f":"SUM(ACCOUNTALLOC!AI136)","v":-5135453.4881878737},{"$f":"SUM(ACCOUNTALLOC!AQ136,ACCOUNTALLOC!AY136,ACCOUNTALLOC!BG136)","v":-6222798.3265499724},{"$f":"SUM(ACCOUNTALLOC!BO136)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW136)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE136)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM136)","v":-80312.216748204984},{"$f":"SUM(ACCOUNTALLOC!CU136)","v":-91499.988235517128}]
[137,{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},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":-13917717.100486483},{"$f":"SUM(ACCOUNTALLOC!BW137)","v":-1954966.5945714284},{"$f":"SUM(ACCOUNTALLOC!CE137)","v":-25142.857142857145},{"$f":"SUM(ACCOUNTALLOC!CM137)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU137)","v":0}]
[142,{"$f":"ACCOUNTS!A142","v":"108.10_368c"},{"$f":"ACCOUNTS!B142","v":"Line Transformers - UG"},{"$f":"ACCOUNTS!C142","v":-134960859.59086537},0,{"$f":"SUM(ACCOUNTALLOC!K142)","v":-107817200.41639958},{"$f":"SUM(ACCOUNTALLOC!S142)","v":-16667975.087853312},{"$f":"SUM(ACCOUNTALLOC!AA142)","v":-7944274.4312478211},{"$f":"SUM(ACCOUNTALLOC!AI142)","v":-2195175.1912539247},{"$f":"SUM(ACCOUNTALLOC!AQ142,ACCOUNTALLOC!AY142,ACCOUNTALLOC!BG142)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO142)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW142)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE142)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM142)","v":-336234.46411073336},{"$f":"SUM(ACCOUNTALLOC!CU142)","v":0}]
[147,{"$f":"ACCOUNTS!A147","v":"108.10_374"},{"$f":"ACCOUNTS!B147","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C147","v":-444030},0,{"$f":"SUM(ACCOUNTALLOC!K147)","v":-297962.005315719},{"$f":"SUM(ACCOUNTALLOC!S147)","v":-53547.22471660866},{"$f":"SUM(ACCOUNTALLOC!AA147)","v":-47116.46183915584},{"$f":"SUM(ACCOUNTALLOC!AI147)","v":-19907.197332731193},{"$f":"SUM(ACCOUNTALLOC!AQ147,ACCOUNTALLOC!AY147,ACCOUNTALLOC!BG147)","v":-20298.319196054101},{"$f":"SUM(ACCOUNTALLOC!BO147)","v":-3640.9951998158017},{"$f":"SUM(ACCOUNTALLOC!BW147)","v":-1146.5550930554343},{"$f":"SUM(ACCOUNTALLOC!CE147)","v":-6.8901428219390048},{"$f":"SUM(ACCOUNTALLOC!CM147)","v":-223.57354490907667},{"$f":"SUM(ACCOUNTALLOC!CU147)","v":-180.77761912897978}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE152)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM152)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU152)","v":0}]
[153,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM153)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU153)","v":0}]
[158,null,{"$f":"ACCOUNTS!B158","v":"General Plant"},null,0]
[163,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM163)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU163)","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},{"$f":"SUM(ACCOUNTALLOC!CE168)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM168)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU168)","v":0}]
[169,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM169)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU169)","v":0}]
[174,null,{"$f":"ACCOUNTS!B174","v":"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION"},{"$f":"ACCOUNTS!C174","v":-4292153131.7526517},0,{"$f":"SUM(ACCOUNTALLOC!K174)","v":-2640324577.8237352},{"$f":"SUM(ACCOUNTALLOC!S174)","v":-533881587.21647853},{"$f":"SUM(ACCOUNTALLOC!AA174)","v":-514708253.46940696},{"$f":"SUM(ACCOUNTALLOC!AI174)","v":-255518478.25233027},{"$f":"SUM(ACCOUNTALLOC!AQ174,ACCOUNTALLOC!AY174,ACCOUNTALLOC!BG174)","v":-202219491.96351019},{"$f":"SUM(ACCOUNTALLOC!BO174)","v":-24066608.157533582},{"$f":"SUM(ACCOUNTALLOC!BW174)","v":-53794730.653161548},{"$f":"SUM(ACCOUNTALLOC!CE174)","v":-27353640.676363613},{"$f":"SUM(ACCOUNTALLOC!CM174)","v":-38865993.401420124},{"$f":"SUM(ACCOUNTALLOC!CU174)","v":-1419770.1387125859}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE179)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM179)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU179)","v":0}]
[184,{"$f":"ACCOUNTS!A184","v":"~"},{"$f":"ACCOUNTS!B184","v":"~"},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM184)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU184)","v":0}]
[185,null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"ACCOUNTS!C185","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K185)","v":0},{"$f":"SUM(ACCOUNTALLOC!S185)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA185)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI185)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ185,ACCOUNTALLOC!AY185,ACCOUNTALLOC!BG185)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO185)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW185)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE185)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM185)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU185)","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},{"$f":"SUM(ACCOUNTALLOC!CE190)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM190)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU190)","v":0}]
[195,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM195)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU195)","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},{"$f":"SUM(ACCOUNTALLOC!CE200)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM200)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU200)","v":0}]
[201,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM201)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU201)","v":0}]
[206,null,{"$f":"ACCOUNTS!B206","v":"Other Items"},null,0]
[{"$f":"ROW(A211)","v":211},{"$f":"ACCOUNTS!A211","v":282},{"$f":"ACCOUNTS!B211","v":"Accum Deferred Income Tax - Prod "},{"$f":"ACCOUNTS!C211","v":-14559444.715643},{"$f":"(ROUND((SUM(F211:O211)-D211),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K211)","v":-8396798.3197157998},{"$f":"SUM(ACCOUNTALLOC!S211)","v":-1935906.9798089792},{"$f":"SUM(ACCOUNTALLOC!AA211)","v":-2072074.8208570299},{"$f":"SUM(ACCOUNTALLOC!AI211)","v":-1088705.1027499372},{"$f":"SUM(ACCOUNTALLOC!AQ211,ACCOUNTALLOC!AY211,ACCOUNTALLOC!BG211)","v":-769112.20024524489},{"$f":"SUM(ACCOUNTALLOC!BO211)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW211)","v":-261225.96230784288},{"$f":"SUM(ACCOUNTALLOC!CE211)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM211)","v":-30258.377695117655},{"$f":"SUM(ACCOUNTALLOC!CU211)","v":-5362.9522630495139}]
[216,{"$f":"ACCOUNTS!A216","v":252},{"$f":"ACCOUNTS!B216","v":"Customer Advances"},{"$f":"ACCOUNTS!C216","v":-79258524.650000006},0,{"$f":"SUM(ACCOUNTALLOC!K216)","v":-33974849.983845964},{"$f":"SUM(ACCOUNTALLOC!S216)","v":-42161069.125409625},{"$f":"SUM(ACCOUNTALLOC!AA216)","v":-2830663.0729111028},{"$f":"SUM(ACCOUNTALLOC!AI216)","v":-291942.46783331066},{"$f":"SUM(ACCOUNTALLOC!AQ216,ACCOUNTALLOC!AY216,ACCOUNTALLOC!BG216)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO216)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW216)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE216)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM216)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU216)","v":0}]
[217,{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},0,{"$f":"SUM(ACCOUNTALLOC!K217)","v":-1357379.7966725791},{"$f":"SUM(ACCOUNTALLOC!S217)","v":-258890.59718656063},{"$f":"SUM(ACCOUNTALLOC!AA217)","v":-228952.61842984063},{"$f":"SUM(ACCOUNTALLOC!AI217)","v":-113804.2050117148},{"$f":"SUM(ACCOUNTALLOC!AQ217,ACCOUNTALLOC!AY217,ACCOUNTALLOC!BG217)","v":-94203.809959424718},{"$f":"SUM(ACCOUNTALLOC!BO217)","v":-11017.680346172481},{"$f":"SUM(ACCOUNTALLOC!BW217)","v":-23840.358524689738},{"$f":"SUM(ACCOUNTALLOC!CE217)","v":-15352.473777677396},{"$f":"SUM(ACCOUNTALLOC!CM217)","v":-28381.564511057222},{"$f":"SUM(ACCOUNTALLOC!CU217)","v":-638.87058828353065}]
[222,{"$f":"ACCOUNTS!A222","v":115.02},{"$f":"ACCOUNTS!B222","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"ACCOUNTS!C222","v":-951189},0,{"$f":"SUM(ACCOUNTALLOC!K222)","v":-548574.64367104601},{"$f":"SUM(ACCOUNTALLOC!S222)","v":-126475.5256935772},{"$f":"SUM(ACCOUNTALLOC!AA222)","v":-135371.5622587282},{"$f":"SUM(ACCOUNTALLOC!AI222)","v":-71126.635541737123},{"$f":"SUM(ACCOUNTALLOC!AQ222,ACCOUNTALLOC!AY222,ACCOUNTALLOC!BG222)","v":-50247.181738535503},{"$f":"SUM(ACCOUNTALLOC!BO222)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW222)","v":-17066.259511577889},{"$f":"SUM(ACCOUNTALLOC!CE222)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM222)","v":-1976.8223708777737},{"$f":"SUM(ACCOUNTALLOC!CU222)","v":-350.36921392043052}]
[226,{"$f":"ACCOUNTS!A226","v":230.02},{"$f":"ACCOUNTS!B226","v":"ARO - Distribution"},{"$f":"ACCOUNTS!C226","v":-8852463.3499999996},0,{"$f":"SUM(ACCOUNTALLOC!K226)","v":-5890193.7998510897},{"$f":"SUM(ACCOUNTALLOC!S226)","v":-1050309.5449385392},{"$f":"SUM(ACCOUNTALLOC!AA226)","v":-834187.58496446267},{"$f":"SUM(ACCOUNTALLOC!AI226)","v":-355332.54642051231},{"$f":"SUM(ACCOUNTALLOC!AQ226,ACCOUNTALLOC!AY226,ACCOUNTALLOC!BG226)","v":-394797.11730400159},{"$f":"SUM(ACCOUNTALLOC!BO226)","v":-88956.384416999601},{"$f":"SUM(ACCOUNTALLOC!BW226)","v":-47866.095268262179},{"$f":"SUM(ACCOUNTALLOC!CE226)","v":-16227.276750639636},{"$f":"SUM(ACCOUNTALLOC!CM226)","v":-171864.11715151611},{"$f":"SUM(ACCOUNTALLOC!CU226)","v":-2728.8829339762551}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE231)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM231)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU231)","v":0}]
[232,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM232)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU232)","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},{"$f":"SUM(ACCOUNTALLOC!CE237)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM237)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU237)","v":0}]
[242,null,null,null,0]
[247,{"$f":"ACCOUNTS!A247","v":"EXPENSES"},null,null,0]
[248,null,null,null,0]
[253,{"$f":"ACCOUNTS!A253","v":"FUEL.OT"},{"$f":"ACCOUNTS!B253","v":"Other Prod O&M - Fuel"},{"$f":"ACCOUNTS!C253","v":143207932.26523873},0,{"$f":"SUM(ACCOUNTALLOC!K253)","v":74606109.967119321},{"$f":"SUM(ACCOUNTALLOC!S253)","v":18956537.124802548},{"$f":"SUM(ACCOUNTALLOC!AA253)","v":21081120.971209858},{"$f":"SUM(ACCOUNTALLOC!AI253)","v":13605034.881210456},{"$f":"SUM(ACCOUNTALLOC!AQ253,ACCOUNTALLOC!AY253,ACCOUNTALLOC!BG253)","v":10320406.466077296},{"$f":"SUM(ACCOUNTALLOC!BO253)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW253)","v":4097098.6653556349},{"$f":"SUM(ACCOUNTALLOC!CE253)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM253)","v":493341.47233376675},{"$f":"SUM(ACCOUNTALLOC!CU253)","v":48282.717129892022}]
[258,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM258)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU258)","v":0}]
[263,null,{"$f":"ACCOUNTS!B263","v":"Production - O&M - Purchase Power"},null,0]
[264,{"$f":"ACCOUNTS!A264","v":555},{"$f":"ACCOUNTS!B264","v":"Purch Pwr - Other"},{"$f":"ACCOUNTS!C264","v":446679558.91286945},0,{"$f":"SUM(ACCOUNTALLOC!K264)","v":232703759.94673142},{"$f":"SUM(ACCOUNTALLOC!S264)","v":59127294.888521872},{"$f":"SUM(ACCOUNTALLOC!AA264)","v":65754079.874348946},{"$f":"SUM(ACCOUNTALLOC!AI264)","v":42435435.548903599},{"$f":"SUM(ACCOUNTALLOC!AQ264,ACCOUNTALLOC!AY264,ACCOUNTALLOC!BG264)","v":32190358.000077836},{"$f":"SUM(ACCOUNTALLOC!BO264)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW264)","v":12779251.78944703},{"$f":"SUM(ACCOUNTALLOC!CE264)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM264)","v":1538780.3438662069},{"$f":"SUM(ACCOUNTALLOC!CU264)","v":150598.52097264037}]
[269,{"$f":"ACCOUNTS!A269","v":"~"},{"$f":"ACCOUNTS!B269","v":"~"},{"$f":"ACCOUNTS!C269","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K269)","v":0},{"$f":"SUM(ACCOUNTALLOC!S269)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA269)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI269)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ269,ACCOUNTALLOC!AY269,ACCOUNTALLOC!BG269)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO269)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW269)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE269)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM269)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU269)","v":0}]
[274,{"$f":"ACCOUNTS!A274","v":"~"},{"$f":"ACCOUNTS!B274","v":"~"},{"$f":"ACCOUNTS!C274","v":0},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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM274)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU274)","v":0}]
[279,{"$f":"ACCOUNTS!A279","v":500},{"$f":"ACCOUNTS!B279","v":"Steam Prod O&M "},{"$f":"ACCOUNTS!C279","v":46113929.731610216},0,{"$f":"SUM(ACCOUNTALLOC!K279)","v":26595064.251993794},{"$f":"SUM(ACCOUNTALLOC!S279)","v":6131571.6483286517},{"$f":"SUM(ACCOUNTALLOC!AA279)","v":6562854.1852957606},{"$f":"SUM(ACCOUNTALLOC!AI279)","v":3448240.752802561},{"$f":"SUM(ACCOUNTALLOC!AQ279,ACCOUNTALLOC!AY279,ACCOUNTALLOC!BG279)","v":2435998.5322604389},{"$f":"SUM(ACCOUNTALLOC!BO279)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW279)","v":827377.4106915947},{"$f":"SUM(ACCOUNTALLOC!CE279)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM279)","v":95836.945026206959},{"$f":"SUM(ACCOUNTALLOC!CU279)","v":16986.005211210646}]
[280,{"$f":"ACCOUNTS!A280","v":535},{"$f":"ACCOUNTS!B280","v":"Hydro Prod O&M - O&M"},{"$f":"ACCOUNTS!C280","v":13175059.809510775},0,{"$f":"SUM(ACCOUNTALLOC!K280)","v":7598388.6907303296},{"$f":"SUM(ACCOUNTALLOC!S280)","v":1751831.2506265279},{"$f":"SUM(ACCOUNTALLOC!AA280)","v":1875051.571523278},{"$f":"SUM(ACCOUNTALLOC!AI280)","v":985185.57017760025},{"$f":"SUM(ACCOUNTALLOC!AQ280,ACCOUNTALLOC!AY280,ACCOUNTALLOC!BG280)","v":695981.16111999075},{"$f":"SUM(ACCOUNTALLOC!BO280)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW280)","v":236387.28979169315},{"$f":"SUM(ACCOUNTALLOC!CE280)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM280)","v":27381.259633041973},{"$f":"SUM(ACCOUNTALLOC!CU280)","v":4853.015908313645}]
[285,null,{"$f":"ACCOUNTS!B285","v":"Sub-total"},{"$f":"ACCOUNTS!C285","v":109175792.16812748},0,{"$f":"SUM(ACCOUNTALLOC!K285)","v":62964427.980280153},{"$f":"SUM(ACCOUNTALLOC!S285)","v":14516637.290251099},{"$f":"SUM(ACCOUNTALLOC!AA285)","v":15537708.643217739},{"$f":"SUM(ACCOUNTALLOC!AI285)","v":8163789.5092592966},{"$f":"SUM(ACCOUNTALLOC!AQ285,ACCOUNTALLOC!AY285,ACCOUNTALLOC!BG285)","v":5767282.7067181002},{"$f":"SUM(ACCOUNTALLOC!BO285)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW285)","v":1958835.1016710205},{"$f":"SUM(ACCOUNTALLOC!CE285)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM285)","v":226896.17764319901},{"$f":"SUM(ACCOUNTALLOC!CU285)","v":40214.759086876657}]
[290,{"$f":"ACCOUNTS!A290","v":565.03},{"$f":"ACCOUNTS!B290","v":"Transmission O&M - Washington LIF"},{"$f":"ACCOUNTS!C290","v":6423.5119633552431},0,{"$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},{"$f":"SUM(ACCOUNTALLOC!CE290)","v":6423.5119633552431},{"$f":"SUM(ACCOUNTALLOC!CM290)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU290)","v":0}]
[295,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM295)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU295)","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},{"$f":"SUM(ACCOUNTALLOC!CE296)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM296)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU296)","v":0}]
[301,null,null,null,0]
[306,{"$f":"ACCOUNTS!A306","v":584},{"$f":"ACCOUNTS!B306","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C306","v":4739504.3435808057},0,{"$f":"SUM(ACCOUNTALLOC!K306)","v":3138565.1037388048},{"$f":"SUM(ACCOUNTALLOC!S306)","v":559253.90481144725},{"$f":"SUM(ACCOUNTALLOC!AA306)","v":521883.977993084},{"$f":"SUM(ACCOUNTALLOC!AI306)","v":226587.55627292779},{"$f":"SUM(ACCOUNTALLOC!AQ306,ACCOUNTALLOC!AY306,ACCOUNTALLOC!BG306)","v":213864.20618910139},{"$f":"SUM(ACCOUNTALLOC!BO306)","v":57612.986602138641},{"$f":"SUM(ACCOUNTALLOC!BW306)","v":18200.11734948013},{"$f":"SUM(ACCOUNTALLOC!CE306)","v":109.37233515729984},{"$f":"SUM(ACCOUNTALLOC!CM306)","v":2150.6207884330383},{"$f":"SUM(ACCOUNTALLOC!CU306)","v":1276.4975002312226}]
[311,{"$f":"ACCOUNTS!A311","v":580},{"$f":"ACCOUNTS!B311","v":"Dist O&M - Supr & Eng"},{"$f":"ACCOUNTS!C311","v":2736810.1071949545},0,{"$f":"SUM(ACCOUNTALLOC!K311)","v":1746796.8459649966},{"$f":"SUM(ACCOUNTALLOC!S311)","v":388661.02189984231},{"$f":"SUM(ACCOUNTALLOC!AA311)","v":247207.88305185211},{"$f":"SUM(ACCOUNTALLOC!AI311)","v":93235.812628808926},{"$f":"SUM(ACCOUNTALLOC!AQ311,ACCOUNTALLOC!AY311,ACCOUNTALLOC!BG311)","v":182827.45085372118},{"$f":"SUM(ACCOUNTALLOC!BO311)","v":22966.090496552661},{"$f":"SUM(ACCOUNTALLOC!BW311)","v":16852.600283036296},{"$f":"SUM(ACCOUNTALLOC!CE311)","v":9168.1748130649175},{"$f":"SUM(ACCOUNTALLOC!CM311)","v":28366.639913164498},{"$f":"SUM(ACCOUNTALLOC!CU311)","v":727.58728991463681}]
[312,{"$f":"ACCOUNTS!A312","v":588},{"$f":"ACCOUNTS!B312","v":"Dist O&M - Miscellaneous"},{"$f":"ACCOUNTS!C312","v":12333410.01394878},0,{"$f":"SUM(ACCOUNTALLOC!K312)","v":7871924.199534595},{"$f":"SUM(ACCOUNTALLOC!S312)","v":1751497.3826386922},{"$f":"SUM(ACCOUNTALLOC!AA312)","v":1114040.0908135071},{"$f":"SUM(ACCOUNTALLOC!AI312)","v":420166.34698612313},{"$f":"SUM(ACCOUNTALLOC!AQ312,ACCOUNTALLOC!AY312,ACCOUNTALLOC!BG312)","v":823910.25495558372},{"$f":"SUM(ACCOUNTALLOC!BO312)","v":103496.47926496032},{"$f":"SUM(ACCOUNTALLOC!BW312)","v":75946.090868872197},{"$f":"SUM(ACCOUNTALLOC!CE312)","v":41316.296937013991},{"$f":"SUM(ACCOUNTALLOC!CM312)","v":127834.00640305381},{"$f":"SUM(ACCOUNTALLOC!CU312)","v":3278.8655463759601}]
[317,null,null,null,0]
[322,{"$f":"ACCOUNTS!A322","v":904},{"$f":"ACCOUNTS!B322","v":"CAE - Uncollect Accts "},{"$f":"ACCOUNTS!C322","v":16958952.817367498},0,{"$f":"SUM(ACCOUNTALLOC!K322)","v":15015160.314208854},{"$f":"SUM(ACCOUNTALLOC!S322)","v":1080069.5070909716},{"$f":"SUM(ACCOUNTALLOC!AA322)","v":174629.9454600178},{"$f":"SUM(ACCOUNTALLOC!AI322)","v":272644.09992099757},{"$f":"SUM(ACCOUNTALLOC!AQ322,ACCOUNTALLOC!AY322,ACCOUNTALLOC!BG322)","v":373242.03424914565},{"$f":"SUM(ACCOUNTALLOC!BO322)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW322)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE322)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM322)","v":43206.916437510416},{"$f":"SUM(ACCOUNTALLOC!CU322)","v":0}]
[326,{"$f":"ACCOUNTS!A326","v":"~"},{"$f":"ACCOUNTS!B326","v":"~"},{"$f":"ACCOUNTS!C326","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K326)","v":0},{"$f":"SUM(ACCOUNTALLOC!S326)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA326)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI326)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ326,ACCOUNTALLOC!AY326,ACCOUNTALLOC!BG326)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO326)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW326)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE326)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM326)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU326)","v":0}]
[327,null,{"$f":"ACCOUNTS!B327","v":"Sub-total"},{"$f":"ACCOUNTS!C327","v":52087545.219702169},0,{"$f":"SUM(ACCOUNTALLOC!K327)","v":45306511.382084087},{"$f":"SUM(ACCOUNTALLOC!S327)","v":4745940.4466039771},{"$f":"SUM(ACCOUNTALLOC!AA327)","v":477500.29486942687},{"$f":"SUM(ACCOUNTALLOC!AI327)","v":506672.61410894757},{"$f":"SUM(ACCOUNTALLOC!AQ327,ACCOUNTALLOC!AY327,ACCOUNTALLOC!BG327)","v":563015.49919930985},{"$f":"SUM(ACCOUNTALLOC!BO327)","v":62194.004899910076},{"$f":"SUM(ACCOUNTALLOC!BW327)","v":99206.928085480482},{"$f":"SUM(ACCOUNTALLOC!CE327)","v":177139.90766005887},{"$f":"SUM(ACCOUNTALLOC!CM327)","v":149266.14185084932},{"$f":"SUM(ACCOUNTALLOC!CU327)","v":98.000340105873676}]
[332,{"$f":"ACCOUNTS!A332","v":909},{"$f":"ACCOUNTS!B332","v":"Cust Svc Exp - Info & Instruct"},{"$f":"ACCOUNTS!C332","v":3077574.695869219},0,{"$f":"SUM(ACCOUNTALLOC!K332)","v":2704935.780114776},{"$f":"SUM(ACCOUNTALLOC!S332)","v":325473.87122381834},{"$f":"SUM(ACCOUNTALLOC!AA332)","v":21852.075565973559},{"$f":"SUM(ACCOUNTALLOC!AI332)","v":2253.7294985974686},{"$f":"SUM(ACCOUNTALLOC!AQ332,ACCOUNTALLOC!AY332,ACCOUNTALLOC!BG332)","v":1723.7551034403446},{"$f":"SUM(ACCOUNTALLOC!BO332)","v":248.92736742228576},{"$f":"SUM(ACCOUNTALLOC!BW332)","v":66.915958984485414},{"$f":"SUM(ACCOUNTALLOC!CE332)","v":42.826213750070671},{"$f":"SUM(ACCOUNTALLOC!CM332)","v":20955.401715581454},{"$f":"SUM(ACCOUNTALLOC!CU332)","v":21.413106875035336}]
[337,{"$f":"ACCOUNTS!A337","v":916},{"$f":"ACCOUNTS!B337","v":"Cust Svc Exp - Misc Selling"},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM337)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU337)","v":0}]
[342,{"$f":"ACCOUNTS!A342","v":920},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Salaries"},{"$f":"ACCOUNTS!C342","v":49509441.614050545},0,{"$f":"SUM(ACCOUNTALLOC!K342)","v":32446454.889468215},{"$f":"SUM(ACCOUNTALLOC!S342)","v":6062887.9912874475},{"$f":"SUM(ACCOUNTALLOC!AA342)","v":4935737.1205483116},{"$f":"SUM(ACCOUNTALLOC!AI342)","v":2451274.2828998887},{"$f":"SUM(ACCOUNTALLOC!AQ342,ACCOUNTALLOC!AY342,ACCOUNTALLOC!BG342)","v":2186826.5270372843},{"$f":"SUM(ACCOUNTALLOC!BO342)","v":138124.94284068551},{"$f":"SUM(ACCOUNTALLOC!BW342)","v":498508.16845702805},{"$f":"SUM(ACCOUNTALLOC!CE342)","v":262839.2701405976},{"$f":"SUM(ACCOUNTALLOC!CM342)","v":511272.60025411338},{"$f":"SUM(ACCOUNTALLOC!CU342)","v":15515.821116960884}]
[343,{"$f":"ACCOUNTS!A343","v":921},{"$f":"ACCOUNTS!B343","v":"A&G Exp - Office Supplies"},{"$f":"ACCOUNTS!C343","v":8619180.191495249},0,{"$f":"SUM(ACCOUNTALLOC!K343)","v":5648656.7440538835},{"$f":"SUM(ACCOUNTALLOC!S343)","v":1055498.1509411503},{"$f":"SUM(ACCOUNTALLOC!AA343)","v":859270.60037341609},{"$f":"SUM(ACCOUNTALLOC!AI343)","v":426746.37512163795},{"$f":"SUM(ACCOUNTALLOC!AQ343,ACCOUNTALLOC!AY343,ACCOUNTALLOC!BG343)","v":380708.22997783439},{"$f":"SUM(ACCOUNTALLOC!BO343)","v":24046.398676126144},{"$f":"SUM(ACCOUNTALLOC!BW343)","v":86786.107675348947},{"$f":"SUM(ACCOUNTALLOC!CE343)","v":45758.121216620239},{"$f":"SUM(ACCOUNTALLOC!CM343)","v":89008.288619314742},{"$f":"SUM(ACCOUNTALLOC!CU343)","v":2701.1748399145749}]
[348,{"$f":"ACCOUNTS!A348","v":926},{"$f":"ACCOUNTS!B348","v":"A&G Exp - Pensions & Benefits"},{"$f":"ACCOUNTS!C348","v":35454127.155340493},0,{"$f":"SUM(ACCOUNTALLOC!K348)","v":22567678.332993165},{"$f":"SUM(ACCOUNTALLOC!S348)","v":4304292.5311434558},{"$f":"SUM(ACCOUNTALLOC!AA348)","v":3806546.3025802691},{"$f":"SUM(ACCOUNTALLOC!AI348)","v":1892098.805317566},{"$f":"SUM(ACCOUNTALLOC!AQ348,ACCOUNTALLOC!AY348,ACCOUNTALLOC!BG348)","v":1566224.343487506},{"$f":"SUM(ACCOUNTALLOC!BO348)","v":183178.9942930305},{"$f":"SUM(ACCOUNTALLOC!BW348)","v":396367.72541282221},{"$f":"SUM(ACCOUNTALLOC!CE348)","v":255248.89252046947},{"$f":"SUM(ACCOUNTALLOC!CM348)","v":471869.42080819374},{"$f":"SUM(ACCOUNTALLOC!CU348)","v":10621.806784023196}]
[353,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM353)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU353)","v":0}]
[358,null,{"$f":"ACCOUNTS!B358","v":"TOTAL OPERATING EXPENSES"},{"$f":"SUM(D356,D339,D327,D316,D300,D285,D276,D270,D261)","v":1073570183.811069},0,{"$f":"SUM(F356,F339,F327,F316,F300,F285,F276,F270,F261)","v":608816475.85780549},139052317.01522228,142460149.86155641,85506676.12140581,65986131.816246837,981542.77810038871,23921359.19171609,{"$f":"SUM(M356,M339,M327,M316,M300,M285,M276,M270,M261)","v":2090575.8094021664},{"$f":"SUM(N356,N339,N327,N316,N300,N285,N276,N270,N261)","v":4409744.6417898806},{"$f":"SUM(O356,O339,O327,O316,O300,O285,O276,O270,O261)","v":345210.71782381786}]
[359,null,null,null,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},{"$f":"SUM(ACCOUNTALLOC!CE364)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM364)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU364)","v":0}]
[369,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM369)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU369)","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},{"$f":"SUM(ACCOUNTALLOC!CE374)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM374)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU374)","v":0}]
[375,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM375)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU375)","v":0}]
[380,null,null,null,0]
[385,{"$f":"ACCOUNTS!A385","v":594},{"$f":"ACCOUNTS!B385","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C385","v":12335802.999784056},0,{"$f":"SUM(ACCOUNTALLOC!K385)","v":8168938.7781987609},{"$f":"SUM(ACCOUNTALLOC!S385)","v":1455604.9528592182},{"$f":"SUM(ACCOUNTALLOC!AA385)","v":1358339.9179675339},{"$f":"SUM(ACCOUNTALLOC!AI385)","v":589753.53829373827},{"$f":"SUM(ACCOUNTALLOC!AQ385,ACCOUNTALLOC!AY385,ACCOUNTALLOC!BG385)","v":556637.68297356204},{"$f":"SUM(ACCOUNTALLOC!BO385)","v":149952.90676666587},{"$f":"SUM(ACCOUNTALLOC!BW385)","v":47370.578423505358},{"$f":"SUM(ACCOUNTALLOC!CE385)","v":284.67018538640224},{"$f":"SUM(ACCOUNTALLOC!CM385)","v":5597.5546070090686},{"$f":"SUM(ACCOUNTALLOC!CU385)","v":3322.4195086763502}]
[390,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM390)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU390)","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},{"$f":"SUM(ACCOUNTALLOC!CE391)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM391)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU391)","v":0}]
[396,{"$f":"ACCOUNTS!A396","v":935},{"$f":"ACCOUNTS!B396","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C396","v":16720545.192083759},0,{"$f":"SUM(ACCOUNTALLOC!K396)","v":10620414.640462615},{"$f":"SUM(ACCOUNTALLOC!S396)","v":2033675.5845364677},{"$f":"SUM(ACCOUNTALLOC!AA396)","v":1806526.1923381807},{"$f":"SUM(ACCOUNTALLOC!AI396)","v":897460.68817787443},{"$f":"SUM(ACCOUNTALLOC!AQ396,ACCOUNTALLOC!AY396,ACCOUNTALLOC!BG396)","v":742666.59458468482},{"$f":"SUM(ACCOUNTALLOC!BO396)","v":86842.661966928776},{"$f":"SUM(ACCOUNTALLOC!BW396)","v":188008.10794629579},{"$f":"SUM(ACCOUNTALLOC!CE396)","v":120649.58027879718},{"$f":"SUM(ACCOUNTALLOC!CM396)","v":219257.54106211668},{"$f":"SUM(ACCOUNTALLOC!CU396)","v":5043.6007298025361}]
[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},{"$f":"SUM(ACCOUNTALLOC!CE401)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM401)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU401)","v":0}]
[406,null,{"$f":"ACCOUNTS!B406","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C406","v":69630233.498789325},0,{"$f":"SUM(ACCOUNTALLOC!K406)","v":45088206.131672904},{"$f":"SUM(ACCOUNTALLOC!S406)","v":8372132.4189550756},{"$f":"SUM(ACCOUNTALLOC!AA406)","v":6969101.3702346366},{"$f":"SUM(ACCOUNTALLOC!AI406)","v":3012164.4905820065},{"$f":"SUM(ACCOUNTALLOC!AQ406,ACCOUNTALLOC!AY406,ACCOUNTALLOC!BG406)","v":3170297.6348213488},{"$f":"SUM(ACCOUNTALLOC!BO406)","v":278950.13097255066},{"$f":"SUM(ACCOUNTALLOC!BW406)","v":284934.17611016729},{"$f":"SUM(ACCOUNTALLOC!CE406)","v":143944.80068417845},{"$f":"SUM(ACCOUNTALLOC!CM406)","v":2276696.1581337797},{"$f":"SUM(ACCOUNTALLOC!CU406)","v":33806.186622694375}]
[407,null,null,null,0]
[412,null,null,null,0]
[417,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM417)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU417)","v":0}]
[422,{"$f":"ACCOUNTS!A422","v":"~"},{"$f":"ACCOUNTS!B422","v":"~"},{"$f":"ACCOUNTS!C422","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K422)","v":0},{"$f":"SUM(ACCOUNTALLOC!S422)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA422)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI422)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ422,ACCOUNTALLOC!AY422,ACCOUNTALLOC!BG422)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO422)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW422)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE422)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM422)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU422)","v":0}]
[425,null,{"$f":"ACCOUNTS!B425","v":"Production Labor Exp - Other"},null,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},{"$f":"SUM(ACCOUNTALLOC!CE427)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM427)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU427)","v":0}]
[432,null,{"$f":"ACCOUNTS!B432","v":"Production Labor Exp - Other"},null,0]
[437,null,null,null,0]
[438,null,{"$f":"ACCOUNTS!B438","v":"Production Labor Exp - Other"},null,0]
[443,null,null,null,0]
[448,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM448)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU448)","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},{"$f":"SUM(ACCOUNTALLOC!CE453)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM453)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU453)","v":0}]
[454,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM454)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU454)","v":0}]
[459,{"$f":"ACCOUNTS!A459","v":"S102"},{"$f":"ACCOUNTS!B459","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C459","v":28292537.446778752},0,{"$f":"SUM(ACCOUNTALLOC!K459)","v":18825102.354258373},{"$f":"SUM(ACCOUNTALLOC!S459)","v":3356796.9678047602},{"$f":"SUM(ACCOUNTALLOC!AA459)","v":2666069.6070823036},{"$f":"SUM(ACCOUNTALLOC!AI459)","v":1135645.4105694315},{"$f":"SUM(ACCOUNTALLOC!AQ459,ACCOUNTALLOC!AY459,ACCOUNTALLOC!BG459)","v":1261774.4670136103},{"$f":"SUM(ACCOUNTALLOC!BO459)","v":284305.25354821235},{"$f":"SUM(ACCOUNTALLOC!BW459)","v":152980.38966841777},{"$f":"SUM(ACCOUNTALLOC!CE459)","v":51862.49487570193},{"$f":"SUM(ACCOUNTALLOC!CM459)","v":549278.97219329805},{"$f":"SUM(ACCOUNTALLOC!CU459)","v":8721.5297646387535}]
[464,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM464)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU464)","v":0}]
[469,null,{"$f":"ACCOUNTS!B469","v":"Sub-total"},{"$f":"ACCOUNTS!C469","v":28292537.446778752},0,{"$f":"SUM(ACCOUNTALLOC!K469)","v":18825102.354258373},{"$f":"SUM(ACCOUNTALLOC!S469)","v":3356796.9678047602},{"$f":"SUM(ACCOUNTALLOC!AA469)","v":2666069.6070823036},{"$f":"SUM(ACCOUNTALLOC!AI469)","v":1135645.4105694315},{"$f":"SUM(ACCOUNTALLOC!AQ469,ACCOUNTALLOC!AY469,ACCOUNTALLOC!BG469)","v":1261774.4670136103},{"$f":"SUM(ACCOUNTALLOC!BO469)","v":284305.25354821235},{"$f":"SUM(ACCOUNTALLOC!BW469)","v":152980.38966841777},{"$f":"SUM(ACCOUNTALLOC!CE469)","v":51862.49487570193},{"$f":"SUM(ACCOUNTALLOC!CM469)","v":549278.97219329805},{"$f":"SUM(ACCOUNTALLOC!CU469)","v":8721.5297646387535}]
[470,null,null,null,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},{"$f":"SUM(ACCOUNTALLOC!CE475)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM475)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU475)","v":0}]
[480,null,null,null,0]
[485,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM485)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU485)","v":0}]
[486,{"$f":"ACCOUNTS!A486","v":"~"},{"$f":"ACCOUNTS!B486","v":"~"},{"$f":"ACCOUNTS!C486","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K486)","v":0},{"$f":"SUM(ACCOUNTALLOC!S486)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA486)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI486)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ486,ACCOUNTALLOC!AY486,ACCOUNTALLOC!BG486)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO486)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW486)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE486)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM486)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU486)","v":0}]
[491,null,{"$f":"ACCOUNTS!B491","v":"76 Gathering Labor Expense - Maintenance"},null,0]
[496,{"$f":"ACCOUNTS!A496","v":"~"},{"$f":"ACCOUNTS!B496","v":"~"},{"$f":"ACCOUNTS!C496","v":0},0,{"$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},{"$f":"SUM(ACCOUNTALLOC!CE496)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM496)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU496)","v":0}]
[501,{"$f":"ACCOUNTS!A501","v":"~"},{"$f":"ACCOUNTS!B501","v":"~"},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM501)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU501)","v":0}]
[502,null,{"$f":"ACCOUNTS!B502","v":"Sub-total"},{"$f":"ACCOUNTS!C502","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K502)","v":0},{"$f":"SUM(ACCOUNTALLOC!S502)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA502)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI502)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ502,ACCOUNTALLOC!AY502,ACCOUNTALLOC!BG502)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO502)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW502)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE502)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM502)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU502)","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},{"$f":"SUM(ACCOUNTALLOC!CE507)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM507)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU507)","v":0}]
[512,null,{"$f":"ACCOUNTS!B512","v":"80 Distribution Labor Expense - Maintenance"},null,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},{"$f":"SUM(ACCOUNTALLOC!CE517)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM517)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU517)","v":0}]
[518,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM518)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU518)","v":0}]
[522,null,null,null,0]
[527,null,null,null,0]
[532,null,null,null,0]
[533,null,null,null,0]
[538,{"$f":"ACCOUNTS!A538","v":"403.04a"},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Transmission - Washington"},{"$f":"ACCOUNTS!C538","v":28661894.716571223},0,{"$f":"SUM(ACCOUNTALLOC!K538)","v":15326063.035596183},{"$f":"SUM(ACCOUNTALLOC!S538)","v":3533469.6956979255},{"$f":"SUM(ACCOUNTALLOC!AA538)","v":3782006.9161791364},{"$f":"SUM(ACCOUNTALLOC!AI538)","v":1987133.9523235688},{"$f":"SUM(ACCOUNTALLOC!AQ538,ACCOUNTALLOC!AY538,ACCOUNTALLOC!BG538)","v":1403804.3565638075},{"$f":"SUM(ACCOUNTALLOC!BO538)","v":361800.31524155359},{"$f":"SUM(ACCOUNTALLOC!BW538)","v":476796.68040422548},{"$f":"SUM(ACCOUNTALLOC!CE538)","v":1725802.7512266876},{"$f":"SUM(ACCOUNTALLOC!CM538)","v":55228.408049456004},{"$f":"SUM(ACCOUNTALLOC!CU538)","v":9788.6052886848393}]
[543,{"$f":"ACCOUNTS!A557","v":"403.07c"},{"$f":"ACCOUNTS!B557","v":"Depr Exp - FAS 143 - Dist"},{"$f":"ACCOUNTS!C557","v":52744.2},0,{"$f":"SUM(ACCOUNTALLOC!K557)","v":35094.588651203601},{"$f":"SUM(ACCOUNTALLOC!S557)","v":6257.8894156220704},{"$f":"SUM(ACCOUNTALLOC!AA557)","v":4970.2049112558725},{"$f":"SUM(ACCOUNTALLOC!AI557)","v":2117.1204165349959},{"$f":"SUM(ACCOUNTALLOC!AQ557,ACCOUNTALLOC!AY557,ACCOUNTALLOC!BG557)","v":2352.2557836408009},{"$f":"SUM(ACCOUNTALLOC!BO557)","v":530.01443162903479},{"$f":"SUM(ACCOUNTALLOC!BW557)","v":285.19281043375054},{"$f":"SUM(ACCOUNTALLOC!CE557)","v":96.6843573987897},{"$f":"SUM(ACCOUNTALLOC!CM557)","v":1023.9901606441551},{"$f":"SUM(ACCOUNTALLOC!CU557)","v":16.259061636920574}]
[548,{"$f":"ACCOUNTS!A562","v":404.02},{"$f":"ACCOUNTS!B562","v":"Amort Exp - Limited Term Plant - General"},{"$f":"ACCOUNTS!C562","v":77938784.204467431},0,{"$f":"SUM(ACCOUNTALLOC!K562)","v":49504498.526571475},{"$f":"SUM(ACCOUNTALLOC!S562)","v":9479487.702358162},{"$f":"SUM(ACCOUNTALLOC!AA562)","v":8420685.6562921107},{"$f":"SUM(ACCOUNTALLOC!AI562)","v":4183296.3042977913},{"$f":"SUM(ACCOUNTALLOC!AQ562,ACCOUNTALLOC!AY562,ACCOUNTALLOC!BG562)","v":3461761.0123506379},{"$f":"SUM(ACCOUNTALLOC!BO562)","v":404796.10042778007},{"$f":"SUM(ACCOUNTALLOC!BW562)","v":876354.40026524954},{"$f":"SUM(ACCOUNTALLOC!CE562)","v":562378.88739182195},{"$f":"SUM(ACCOUNTALLOC!CM562)","v":1022016.0874977328},{"$f":"SUM(ACCOUNTALLOC!CU562)","v":23509.52701468618}]
[549,{"$f":"ACCOUNTS!A563","v":405},{"$f":"ACCOUNTS!B563","v":"Amort Exp - WUTC AFUDC"},{"$f":"ACCOUNTS!C563","v":2500924.8299999996},0,{"$f":"SUM(ACCOUNTALLOC!K563)","v":1521741.3294535382},{"$f":"SUM(ACCOUNTALLOC!S563)","v":314502.54462741816},{"$f":"SUM(ACCOUNTALLOC!AA563)","v":302374.2295805047},{"$f":"SUM(ACCOUNTALLOC!AI563)","v":149074.43647250973},{"$f":"SUM(ACCOUNTALLOC!AQ563,ACCOUNTALLOC!AY563,ACCOUNTALLOC!BG563)","v":122293.28951433417},{"$f":"SUM(ACCOUNTALLOC!BO563)","v":14480.95391266636},{"$f":"SUM(ACCOUNTALLOC!BW563)","v":31352.957457323955},{"$f":"SUM(ACCOUNTALLOC!CE563)","v":20980.597432924616},{"$f":"SUM(ACCOUNTALLOC!CM563)","v":23274.585935526487},{"$f":"SUM(ACCOUNTALLOC!CU563)","v":849.90561325390161}]
[554,{"$f":"ACCOUNTS!A568","v":407},{"$f":"ACCOUNTS!B568","v":"Amort Exp - Property Losses - Production"},{"$f":"ACCOUNTS!C568","v":10322245.039999999},0,{"$f":"SUM(ACCOUNTALLOC!K568)","v":5953098.5899786698},{"$f":"SUM(ACCOUNTALLOC!S568)","v":1372504.6944108056},{"$f":"SUM(ACCOUNTALLOC!AA568)","v":1469043.9408805275},{"$f":"SUM(ACCOUNTALLOC!AI568)","v":771861.91275612277},{"$f":"SUM(ACCOUNTALLOC!AQ568,ACCOUNTALLOC!AY568,ACCOUNTALLOC!BG568)","v":545279.3529725183},{"$f":"SUM(ACCOUNTALLOC!BO568)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW568)","v":185202.0077973333},{"$f":"SUM(ACCOUNTALLOC!CE568)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM568)","v":21452.355854361373},{"$f":"SUM(ACCOUNTALLOC!CU568)","v":3802.1853496611743}]
[559,{"$f":"ACCOUNTS!A573","v":411.02},{"$f":"ACCOUNTS!B573","v":"Gain/Loss Disp Allowance"},{"$f":"ACCOUNTS!C573","v":-4419.1099999999997},0,{"$f":"SUM(ACCOUNTALLOC!K573)","v":-2688.9022195846751},{"$f":"SUM(ACCOUNTALLOC!S573)","v":-555.72295629072164},{"$f":"SUM(ACCOUNTALLOC!AA573)","v":-534.29234083837071},{"$f":"SUM(ACCOUNTALLOC!AI573)","v":-263.41308825344919},{"$f":"SUM(ACCOUNTALLOC!AQ573,ACCOUNTALLOC!AY573,ACCOUNTALLOC!BG573)","v":-216.09106045210049},{"$f":"SUM(ACCOUNTALLOC!BO573)","v":-25.587705586898046},{"$f":"SUM(ACCOUNTALLOC!BW573)","v":-55.400372760997726},{"$f":"SUM(ACCOUNTALLOC!CE573)","v":-37.072512859897309},{"$f":"SUM(ACCOUNTALLOC!CM573)","v":-41.125968369686852},{"$f":"SUM(ACCOUNTALLOC!CU573)","v":-1.5017750032040946}]
[564,{"$f":"ACCOUNTS!A578","v":"~"},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE578)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM578)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU578)","v":0}]
[565,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM579)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU579)","v":0}]
[570,null,{"$f":"ACCOUNTS!B584","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"ACCOUNTS!C584","v":497013983.85999936},0,{"$f":"SUM(ACCOUNTALLOC!K584)","v":307122482.72529358},{"$f":"SUM(ACCOUNTALLOC!S584)","v":62765161.493068032},{"$f":"SUM(ACCOUNTALLOC!AA584)","v":58001712.498665795},{"$f":"SUM(ACCOUNTALLOC!AI584)","v":28426476.38847449},{"$f":"SUM(ACCOUNTALLOC!AQ584,ACCOUNTALLOC!AY584,ACCOUNTALLOC!BG584)","v":23952974.019690044},{"$f":"SUM(ACCOUNTALLOC!BO584)","v":1728110.7528212434},{"$f":"SUM(ACCOUNTALLOC!BW584)","v":5762374.0285936799},{"$f":"SUM(ACCOUNTALLOC!CE584)","v":3193173.9146097274},{"$f":"SUM(ACCOUNTALLOC!CM584)","v":5897578.5030581821},{"$f":"SUM(ACCOUNTALLOC!CU584)","v":163939.53572470578}]
[575,{"$f":"ACCOUNTS!A589","v":236.02},{"$f":"ACCOUNTS!B589","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C589","v":78283037.973867446},0,{"$f":"SUM(ACCOUNTALLOC!K589)","v":46205287.540661827},{"$f":"SUM(ACCOUNTALLOC!S589)","v":9917070.6918749735},{"$f":"SUM(ACCOUNTALLOC!AA589)","v":9835790.5816016998},{"$f":"SUM(ACCOUNTALLOC!AI589)","v":5412236.3508618725},{"$f":"SUM(ACCOUNTALLOC!AQ589,ACCOUNTALLOC!AY589,ACCOUNTALLOC!BG589)","v":4348311.831338455},{"$f":"SUM(ACCOUNTALLOC!BO589)","v":202285.19290259917},{"$f":"SUM(ACCOUNTALLOC!BW589)","v":1344987.3391193505},{"$f":"SUM(ACCOUNTALLOC!CE589)","v":354555.89860938862},{"$f":"SUM(ACCOUNTALLOC!CM589)","v":636320.27970695519},{"$f":"SUM(ACCOUNTALLOC!CU589)","v":26192.267190314815}]
[580,{"$f":"ACCOUNTS!A594","v":"~"},{"$f":"ACCOUNTS!B594","v":"~"},{"$f":"ACCOUNTS!C594","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K594)","v":0},{"$f":"SUM(ACCOUNTALLOC!S594)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA594)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI594)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ594,ACCOUNTALLOC!AY594,ACCOUNTALLOC!BG594)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO594)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW594)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE594)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM594)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU594)","v":0}]
[581,{"$f":"ACCOUNTS!A595","v":"~"},{"$f":"ACCOUNTS!B595","v":"~"},{"$f":"ACCOUNTS!C595","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K595)","v":0},{"$f":"SUM(ACCOUNTALLOC!S595)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA595)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI595)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ595,ACCOUNTALLOC!AY595,ACCOUNTALLOC!BG595)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO595)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW595)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE595)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM595)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU595)","v":0}]
[586,{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},0,{"$f":"SUM(ACCOUNTALLOC!K652)","v":45593745.845919535},{"$f":"SUM(ACCOUNTALLOC!S652)","v":9073750.4357757531},{"$f":"SUM(ACCOUNTALLOC!AA652)","v":9187380.4155097511},{"$f":"SUM(ACCOUNTALLOC!AI652)","v":4546496.0516551211},{"$f":"SUM(ACCOUNTALLOC!AQ652,ACCOUNTALLOC!AY652,ACCOUNTALLOC!BG652)","v":3806482.1217083661},{"$f":"SUM(ACCOUNTALLOC!BO652)","v":420780.66944721073},{"$f":"SUM(ACCOUNTALLOC!BW652)","v":965289.80586723704},{"$f":"SUM(ACCOUNTALLOC!CE652)","v":703150.6538820198},{"$f":"SUM(ACCOUNTALLOC!CM652)","v":746012.85317762347},{"$f":"SUM(ACCOUNTALLOC!CU652)","v":26175.609395495299}]
[591,{"$f":"ACCOUNTS!A657","v":"~"},{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K657)","v":0},{"$f":"SUM(ACCOUNTALLOC!S657)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA657)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI657)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ657,ACCOUNTALLOC!AY657,ACCOUNTALLOC!BG657)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO657)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW657)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE657)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM657)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU657)","v":0}]
[596,null,null,null,0]
[597,{"$f":"ACCOUNTS!A660","v":"REVENUE"},null,null,0]
[602,null,null,null,0]
[607,null,null,null,0]
[612,{"$f":"ACCOUNTS!A605","v":451.02},{"$f":"ACCOUNTS!B605","v":"Misc Service Revenue - Reconnection Charge"},{"$f":"ACCOUNTS!C605","v":1460925},0,{"$f":"SUM(ACCOUNTALLOC!K605)","v":1427015.4038714194},{"$f":"SUM(ACCOUNTALLOC!S605)","v":33196.437261315725},{"$f":"SUM(ACCOUNTALLOC!AA605)","v":713.15886726491715},{"$f":"SUM(ACCOUNTALLOC!AI605)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ605,ACCOUNTALLOC!AY605,ACCOUNTALLOC!BG605)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO605)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW605)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE605)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM605)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU605)","v":0}]
[613,{"$f":"ACCOUNTS!A606","v":451.03},{"$f":"ACCOUNTS!B606","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"ACCOUNTS!C606","v":1019248.82},0,{"$f":"SUM(ACCOUNTALLOC!K606)","v":902599.00184111821},{"$f":"SUM(ACCOUNTALLOC!S606)","v":108606.05026250113},{"$f":"SUM(ACCOUNTALLOC!AA606)","v":7291.7300806185904},{"$f":"SUM(ACCOUNTALLOC!AI606)","v":752.03781576198594},{"$f":"SUM(ACCOUNTALLOC!AQ606,ACCOUNTALLOC!AY606,ACCOUNTALLOC!BG606)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO606)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW606)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE606)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM606)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU606)","v":0}]
[618,{"$f":"ACCOUNTS!A611","v":451.08},{"$f":"ACCOUNTS!B611","v":"Misc Service Revenue - Energy Diversion"},{"$f":"ACCOUNTS!C611","v":616489.76},0,{"$f":"SUM(ACCOUNTALLOC!K611)","v":545934.44809803215},{"$f":"SUM(ACCOUNTALLOC!S611)","v":65690.061687662543},{"$f":"SUM(ACCOUNTALLOC!AA611)","v":4410.382272883412},{"$f":"SUM(ACCOUNTALLOC!AI611)","v":454.86794142183157},{"$f":"SUM(ACCOUNTALLOC!AQ611,ACCOUNTALLOC!AY611,ACCOUNTALLOC!BG611)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO611)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU611)","v":0}]
[621,{"$f":"ACCOUNTS!A614","v":454.03},{"$f":"ACCOUNTS!B614","v":"Rental Revenue - Pole & Personal Cell Site Contacts - Distribution"},{"$f":"ACCOUNTS!C614","v":7250767.7256151056},0,{"$f":"SUM(ACCOUNTALLOC!K614)","v":4996927.1834899718},{"$f":"SUM(ACCOUNTALLOC!S614)","v":913024.72774035588},{"$f":"SUM(ACCOUNTALLOC!AA614)","v":709812.3503507867},{"$f":"SUM(ACCOUNTALLOC!AI614)","v":280790.64136846486},{"$f":"SUM(ACCOUNTALLOC!AQ614,ACCOUNTALLOC!AY614,ACCOUNTALLOC!BG614)","v":340243.2788530892},{"$f":"SUM(ACCOUNTALLOC!BO614)","v":575.38624810840577},{"$f":"SUM(ACCOUNTALLOC!BW614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM614)","v":4391.2224893714483},{"$f":"SUM(ACCOUNTALLOC!CU614)","v":5002.9350749555306}]
[622,{"$f":"ACCOUNTS!A615","v":454.04},{"$f":"ACCOUNTS!B615","v":"Rental Revenue - Land & Bldg"},{"$f":"ACCOUNTS!C615","v":1222583.4099999999},0,{"$f":"SUM(ACCOUNTALLOC!K615)","v":743907.08644419361},{"$f":"SUM(ACCOUNTALLOC!S615)","v":153745.3620564302},{"$f":"SUM(ACCOUNTALLOC!AA615)","v":147816.4046604537},{"$f":"SUM(ACCOUNTALLOC!AI615)","v":72875.414206827365},{"$f":"SUM(ACCOUNTALLOC!AQ615,ACCOUNTALLOC!AY615,ACCOUNTALLOC!BG615)","v":59783.382979388429},{"$f":"SUM(ACCOUNTALLOC!BO615)","v":7079.0508384054401},{"$f":"SUM(ACCOUNTALLOC!BW615)","v":15326.972319180039},{"$f":"SUM(ACCOUNTALLOC!CE615)","v":10256.41796414258},{"$f":"SUM(ACCOUNTALLOC!CM615)","v":11377.84002864013},{"$f":"SUM(ACCOUNTALLOC!CU615)","v":415.47850233871145}]
[623,{"$f":"ACCOUNTS!A616","v":454.05},{"$f":"ACCOUNTS!B616","v":"Rental Revenue - Transf & Equip"},{"$f":"ACCOUNTS!C616","v":4617136.54},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},{"$f":"SUM(ACCOUNTALLOC!AQ616,ACCOUNTALLOC!AY616,ACCOUNTALLOC!BG616)","v":481299.46851340152},{"$f":"SUM(ACCOUNTALLOC!BO616)","v":81219.139100116154},{"$f":"SUM(ACCOUNTALLOC!BW616)","v":2993777.697343145},{"$f":"SUM(ACCOUNTALLOC!CE616)","v":1057271.7356903262},{"$f":"SUM(ACCOUNTALLOC!CM616)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU616)","v":3568.4993530114925}]
[624,{"$f":"ACCOUNTS!A617","v":456.01},{"$f":"ACCOUNTS!B617","v":"Other Elect Revenue -  Wheeling"},{"$f":"ACCOUNTS!C617","v":20178764.97850965},0,{"$f":"SUM(ACCOUNTALLOC!K617)","v":11637601.788716767},{"$f":"SUM(ACCOUNTALLOC!S617)","v":2683083.9176064413},{"$f":"SUM(ACCOUNTALLOC!AA617)","v":2871806.696242874},{"$f":"SUM(ACCOUNTALLOC!AI617)","v":1508898.5073511414},{"$f":"SUM(ACCOUNTALLOC!AQ617,ACCOUNTALLOC!AY617,ACCOUNTALLOC!BG617)","v":1065956.4725142638},{"$f":"SUM(ACCOUNTALLOC!BO617)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW617)","v":362047.96286162379},{"$f":"SUM(ACCOUNTALLOC!CE617)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM617)","v":41936.811744251492},{"$f":"SUM(ACCOUNTALLOC!CU617)","v":7432.82147228946}]
[625,{"$f":"ACCOUNTS!A618","v":456.02},{"$f":"ACCOUNTS!B618","v":"Other Elect Revenue - Dist O&M"},{"$f":"ACCOUNTS!C618","v":402045.72},0,{"$f":"SUM(ACCOUNTALLOC!K618)","v":269788.86327455816},{"$f":"SUM(ACCOUNTALLOC!S618)","v":48484.184661375868},{"$f":"SUM(ACCOUNTALLOC!AA618)","v":42661.468423250539},{"$f":"SUM(ACCOUNTALLOC!AI618)","v":18024.916075084999},{"$f":"SUM(ACCOUNTALLOC!AQ618,ACCOUNTALLOC!AY618,ACCOUNTALLOC!BG618)","v":18379.056270899247},{"$f":"SUM(ACCOUNTALLOC!BO618)","v":3296.7289071154823},{"$f":"SUM(ACCOUNTALLOC!BW618)","v":1038.1450980950365},{"$f":"SUM(ACCOUNTALLOC!CE618)","v":6.2386605223730358},{"$f":"SUM(ACCOUNTALLOC!CM618)","v":202.43404012323955},{"$f":"SUM(ACCOUNTALLOC!CU618)","v":163.68458897506122}]
[626,{"$f":"ACCOUNTS!A619","v":456.03},{"$f":"ACCOUNTS!B619","v":"Other Elect Revenue - Summit Buyout"},{"$f":"ACCOUNTS!C619","v":403943.36},0,{"$f":"SUM(ACCOUNTALLOC!K619)","v":256573.33090387244},{"$f":"SUM(ACCOUNTALLOC!S619)","v":49130.559998519297},{"$f":"SUM(ACCOUNTALLOC!AA619)","v":43642.970470040615},{"$f":"SUM(ACCOUNTALLOC!AI619)","v":21681.307737627922},{"$f":"SUM(ACCOUNTALLOC!AQ619,ACCOUNTALLOC!AY619,ACCOUNTALLOC!BG619)","v":17941.713988986812},{"$f":"SUM(ACCOUNTALLOC!BO619)","v":2097.9888073789361},{"$f":"SUM(ACCOUNTALLOC!BW619)","v":4541.9946514079529},{"$f":"SUM(ACCOUNTALLOC!CE619)","v":2914.7133828794431},{"$f":"SUM(ACCOUNTALLOC!CM619)","v":5296.9342102493874},{"$f":"SUM(ACCOUNTALLOC!CU619)","v":121.84584903723415}]
[627,{"$f":"ACCOUNTS!A620","v":456.04},{"$f":"ACCOUNTS!B620","v":"Other Elect Revenue - PCS"},{"$f":"ACCOUNTS!C620","v":35693.46},0,{"$f":"SUM(ACCOUNTALLOC!K620)","v":24598.446301999189},{"$f":"SUM(ACCOUNTALLOC!S620)","v":4494.5601392639637},{"$f":"SUM(ACCOUNTALLOC!AA620)","v":3494.2036062260549},{"$f":"SUM(ACCOUNTALLOC!AI620)","v":1382.2521842277624},{"$f":"SUM(ACCOUNTALLOC!AQ620,ACCOUNTALLOC!AY620,ACCOUNTALLOC!BG620)","v":1674.9205496003297},{"$f":"SUM(ACCOUNTALLOC!BO620)","v":2.832462272767839},{"$f":"SUM(ACCOUNTALLOC!BW620)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE620)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM620)","v":21.616734973010548},{"$f":"SUM(ACCOUNTALLOC!CU620)","v":24.628021436912515}]
[628,{"$f":"ACCOUNTS!A621","v":456.05},{"$f":"ACCOUNTS!B621","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C621","v":21415123.754653767},0,{"$f":"SUM(ACCOUNTALLOC!K621)","v":12350641.021795398},{"$f":"SUM(ACCOUNTALLOC!S621)","v":2847477.2465439024},{"$f":"SUM(ACCOUNTALLOC!AA621)","v":3047763.1245015254},{"$f":"SUM(ACCOUNTALLOC!AI621)","v":1601349.1560336121},{"$f":"SUM(ACCOUNTALLOC!AQ621,ACCOUNTALLOC!AY621,ACCOUNTALLOC!BG621)","v":1131267.93439928},{"$f":"SUM(ACCOUNTALLOC!BO621)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW621)","v":384230.74643365032},{"$f":"SUM(ACCOUNTALLOC!CE621)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM621)","v":44506.292349170973},{"$f":"SUM(ACCOUNTALLOC!CU621)","v":7888.2325972301815}]
[629,{"$f":"ACCOUNTS!A622","v":456.06},{"$f":"ACCOUNTS!B622","v":"Other Elect Revenue -Green Energy Option"},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM622)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU622)","v":0}]
[630,{"$f":"ACCOUNTS!A623","v":456.07},{"$f":"ACCOUNTS!B623","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"ACCOUNTS!C623","v":16227.01},0,{"$f":"SUM(ACCOUNTALLOC!K623)","v":9358.5252022431923},{"$f":"SUM(ACCOUNTALLOC!S623)","v":2157.6359905181139},{"$f":"SUM(ACCOUNTALLOC!AA623)","v":2309.399808542787},{"$f":"SUM(ACCOUNTALLOC!AI623)","v":1213.3998881422344},{"$f":"SUM(ACCOUNTALLOC!AQ623,ACCOUNTALLOC!AY623,ACCOUNTALLOC!BG623)","v":857.20242826928506},{"$f":"SUM(ACCOUNTALLOC!BO623)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW623)","v":291.14546505160331},{"$f":"SUM(ACCOUNTALLOC!CE623)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM623)","v":33.72401949608053},{"$f":"SUM(ACCOUNTALLOC!CU623)","v":5.9771977367052873}]
[631,{"$f":"ACCOUNTS!A624","v":456.08},{"$f":"ACCOUNTS!B624","v":"Other Elect Revenue - Intolight"},{"$f":"ACCOUNTS!C624","v":1720.49},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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM624)","v":1720.49},{"$f":"SUM(ACCOUNTALLOC!CU624)","v":0}]
[632,{"$f":"ACCOUNTS!A625","v":456.09},{"$f":"ACCOUNTS!B625","v":"Other Elect Revenue - REC Revenue"},{"$f":"ACCOUNTS!C625","v":0},0,{"$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},{"$f":"SUM(ACCOUNTALLOC!CE625)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM625)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU625)","v":0}]
[633,{"$f":"ACCOUNTS!A626","v":456.1},{"$f":"ACCOUNTS!B626","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"ACCOUNTS!C626","v":81157.8},0,{"$f":"SUM(ACCOUNTALLOC!K626)","v":46805.746508975622},{"$f":"SUM(ACCOUNTALLOC!S626)","v":10791.204922611805},{"$f":"SUM(ACCOUNTALLOC!AA626)","v":11550.236783101373},{"$f":"SUM(ACCOUNTALLOC!AI626)","v":6068.700607312735},{"$f":"SUM(ACCOUNTALLOC!AQ626,ACCOUNTALLOC!AY626,ACCOUNTALLOC!BG626)","v":4287.2139249925276},{"$f":"SUM(ACCOUNTALLOC!BO626)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW626)","v":1456.1355063911967},{"$f":"SUM(ACCOUNTALLOC!CE626)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM626)","v":168.6673779987197},{"$f":"SUM(ACCOUNTALLOC!CU626)","v":29.894368616028483}]
[634,{"$f":"ACCOUNTS!A627","v":456.11},{"$f":"ACCOUNTS!B627","v":"Other Elect Revenue -  Biogas Amortization"},{"$f":"ACCOUNTS!C627","v":-117872.25000000012},0,{"$f":"SUM(ACCOUNTALLOC!K627)","v":-67979.894156108319},{"$f":"SUM(ACCOUNTALLOC!S627)","v":-15672.968025739123},{"$f":"SUM(ACCOUNTALLOC!AA627)","v":-16775.373379477041},{"$f":"SUM(ACCOUNTALLOC!AI627)","v":-8814.0806571927678},{"$f":"SUM(ACCOUNTALLOC!AQ627,ACCOUNTALLOC!AY627,ACCOUNTALLOC!BG627)","v":-6226.6787858985936},{"$f":"SUM(ACCOUNTALLOC!BO627)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW627)","v":-2114.8671901310768},{"$f":"SUM(ACCOUNTALLOC!CE627)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM627)","v":-244.96971759103386},{"$f":"SUM(ACCOUNTALLOC!CU627)","v":-43.418087862173039}]
[635,{"$f":"ACCOUNTS!A628","v":456.12},{"$f":"ACCOUNTS!B628","v":"Other Elect Revenue -  Ferndale Plant"},{"$f":"ACCOUNTS!C628","v":305.69},0,{"$f":"SUM(ACCOUNTALLOC!K628)","v":176.29911912753622},{"$f":"SUM(ACCOUNTALLOC!S628)","v":40.646289485338471},{"$f":"SUM(ACCOUNTALLOC!AA628)","v":43.505268529041672},{"$f":"SUM(ACCOUNTALLOC!AI628)","v":22.858444766238488},{"$f":"SUM(ACCOUNTALLOC!AQ628,ACCOUNTALLOC!AY628,ACCOUNTALLOC!BG628)","v":16.148274407770611},{"$f":"SUM(ACCOUNTALLOC!BO628)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW628)","v":5.4846984879916025},{"$f":"SUM(ACCOUNTALLOC!CE628)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM628)","v":0.63530468766315273},{"$f":"SUM(ACCOUNTALLOC!CU628)","v":0.11260050841981604}]
[636,{"$f":"ACCOUNTS!A629","v":456.13},{"$f":"ACCOUNTS!B629","v":"Other Elect Revenue - Misc"},{"$f":"ACCOUNTS!C629","v":223368.24},{"$f":"(ROUND((SUM(F636:O636)-D636),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K629)","v":148623.28939567428},{"$f":"SUM(ACCOUNTALLOC!S629)","v":26501.752702328038},{"$f":"SUM(ACCOUNTALLOC!AA629)","v":21048.492980585172},{"$f":"SUM(ACCOUNTALLOC!AI629)","v":8965.866603522074},{"$f":"SUM(ACCOUNTALLOC!AQ629,ACCOUNTALLOC!AY629,ACCOUNTALLOC!BG629)","v":9961.6495163765212},{"$f":"SUM(ACCOUNTALLOC!BO629)","v":2244.5764798324331},{"$f":"SUM(ACCOUNTALLOC!BW629)","v":1207.7729139363282},{"$f":"SUM(ACCOUNTALLOC!CE629)","v":409.45193495585545},{"$f":"SUM(ACCOUNTALLOC!CM629)","v":4336.5314093379402},{"$f":"SUM(ACCOUNTALLOC!CU629)","v":68.856063451345719}]
[637,{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},{"$f":"(ROUND((SUM(F637:O637)-D637),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K630)","v":92149.35455933561},{"$f":"SUM(ACCOUNTALLOC!S630)","v":16431.606487386329},{"$f":"SUM(ACCOUNTALLOC!AA630)","v":13050.4784983186},{"$f":"SUM(ACCOUNTALLOC!AI630)","v":5559.0131529124174},{"$f":"SUM(ACCOUNTALLOC!AQ630,ACCOUNTALLOC!AY630,ACCOUNTALLOC!BG630)","v":6176.4180904149189},{"$f":"SUM(ACCOUNTALLOC!BO630)","v":1391.6814431752468},{"$f":"SUM(ACCOUNTALLOC!BW630)","v":748.84289619766662},{"$f":"SUM(ACCOUNTALLOC!CE630)","v":253.8682307643187},{"$f":"SUM(ACCOUNTALLOC!CM630)","v":2688.7345315909015},{"$f":"SUM(ACCOUNTALLOC!CU630)","v":42.692109899721011}]
[638,{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$f":"ACCOUNTS!C631","v":0},{"$f":"(ROUND((SUM(F638:O638)-D638),1))","v":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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM631)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU631)","v":0}]
[639,{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},{"$f":"(ROUND((SUM(F639:O639)-D639),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K632)","v":0},{"$f":"SUM(ACCOUNTALLOC!S632)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA632)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI632)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ632,ACCOUNTALLOC!AY632,ACCOUNTALLOC!BG632)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO632)","v":1010226.96},{"$f":"SUM(ACCOUNTALLOC!BW632)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE632)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM632)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU632)","v":0}]
[640,{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},{"$f":"(ROUND((SUM(F640:O640)-D640),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K633)","v":0},{"$f":"SUM(ACCOUNTALLOC!S633)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA633)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI633)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ633,ACCOUNTALLOC!AY633,ACCOUNTALLOC!BG633)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO633)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW633)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE633)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM633)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU633)","v":0}]
[641,{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},{"$f":"(ROUND((SUM(F641:O641)-D641),1))","v":0},{"$f":"SUM(ACCOUNTALLOC!K634)","v":0},{"$f":"SUM(ACCOUNTALLOC!S634)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA634)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI634)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ634,ACCOUNTALLOC!AY634,ACCOUNTALLOC!BG634)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO634)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW634)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE634)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM634)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU634)","v":0}]
[642,{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K635)","v":0},{"$f":"SUM(ACCOUNTALLOC!S635)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA635)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI635)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ635,ACCOUNTALLOC!AY635,ACCOUNTALLOC!BG635)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO635)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW635)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE635)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM635)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU635)","v":0}]
[643,{"$f":"ACCOUNTS!A636","v":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K636)","v":0},{"$f":"SUM(ACCOUNTALLOC!S636)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA636)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI636)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ636,ACCOUNTALLOC!AY636,ACCOUNTALLOC!BG636)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO636)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW636)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE636)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM636)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU636)","v":0}]
[644,{"$f":"ACCOUNTS!A637","v":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K637)","v":0},{"$f":"SUM(ACCOUNTALLOC!S637)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA637)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI637)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ637,ACCOUNTALLOC!AY637,ACCOUNTALLOC!BG637)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO637)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW637)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE637)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM637)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU637)","v":0}]
[645,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM638)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU638)","v":0}]
[646,{"$f":"ACCOUNTS!A639","v":"~"},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE639)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM639)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU639)","v":0}]
[647,{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM640)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU640)","v":0}]
[648,{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},0,{"$f":"SUM(ACCOUNTALLOC!K641)","v":0},{"$f":"SUM(ACCOUNTALLOC!S641)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA641)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI641)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ641,ACCOUNTALLOC!AY641,ACCOUNTALLOC!BG641)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO641)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW641)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE641)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM641)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU641)","v":0}]
[649,null,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"SUM(D609:D648)","v":76831178.983163401},{"$f":"(ROUND((SUM(F649:O649)-D649),1))","v":0},{"$f":"SUM(F609:F648)","v":44263613.070935152},10939009.516852407,7963675.175301577,3956838.727461989,3430018.4141017413,1108134.3442864048,3859744.8281284682,{"$f":"SUM(M609:M648)","v":1073104.885500971},{"$f":"SUM(N609:N648)","v":210343.96923416128},{"$f":"SUM(O609:O648)","v":26696.051360548252}]
[650,null,{"$f":"ACCOUNTS!B669","v":"TOTAL REVENUE"},{"$f":"SUM(D649,D606,D601)","v":2078978709.7870448},{"$f":"(ROUND((SUM(F650:O650)-D650),1))","v":-5169211.8},{"$f":"SUM(F649,F606,F601)","v":1153009530.1504645},{"$f":"SUM(G649,G606,G601)","v":275053400.79928911},279472075.9151451,164757289.96406251,128034561.01326315,1108134.3442864048,44144467.847085431,{"$f":"SUM(M649,M606,M601)","v":11190476.665500972},{"$f":"SUM(N649,N606,N601)","v":16686679.992483668},{"$f":"SUM(O649,O606,O601)","v":352881.25546387205}]
[null,null,null,null,"END"]

{"sheet":"SUMMARY","index":16,"n_rows":403,"n_cols":18,"rows_kept":281,"cut":true,"hidden":false,"merged":[[0,0,0,17],[1,0,1,17],[2,0,2,17],[57,0,57,17],[58,0,58,17],[3,0,3,17],[59,0,59,17],[276,0,276,17],[277,0,277,17],[278,0,278,17],[60,0,60,17],[166,0,166,17],[167,0,167,17],[168,0,168,17],[169,0,169,17],[275,0,275,17]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["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$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
[]
[]
["Line No.",null,"Description",null,"Total Company",null,{"$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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"}]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)"]
[]
[null,null,"Rate Base"]
[1,null,"Plant in Service",null,{"$f":"CLASSALLOC!F355","v":10754417110.815203},null,{"$f":"CLASSALLOC!H355","v":6566650306.6173878},{"$f":"CLASSALLOC!I355","v":1349138569.8304846},{"$f":"CLASSALLOC!J355","v":1289744657.8706648},{"$f":"CLASSALLOC!K355","v":636257049.43578923},{"$f":"CLASSALLOC!L355","v":481377223.13331455},{"$f":"CLASSALLOC!M355","v":1806742.848210854},{"$f":"CLASSALLOC!N355","v":39001272.156611308},{"$f":"CLASSALLOC!O355","v":61523111.539494254},{"$f":"CLASSALLOC!P355","v":133802833.86391668},{"$f":"CLASSALLOC!Q355","v":88256221.577243358},{"$f":"CLASSALLOC!R355","v":103236019.01173821},{"$f":"CLASSALLOC!S355","v":3623102.9303457122}]
[{"$f":"A10+1","v":2},null,"Accumulated Reserve",null,{"$f":"CLASSALLOC!F531","v":-4292153131.7526522},null,{"$f":"CLASSALLOC!H531","v":-2640324577.8237343},{"$f":"CLASSALLOC!I531","v":-533881587.21647853},{"$f":"CLASSALLOC!J531","v":-514708253.46940702},{"$f":"CLASSALLOC!K531","v":-255518478.25233024},{"$f":"CLASSALLOC!L531","v":-188465474.88737121},{"$f":"CLASSALLOC!M531","v":-631185.56833462743},{"$f":"CLASSALLOC!N531","v":-13122831.507804314},{"$f":"CLASSALLOC!O531","v":-24066608.157533579},{"$f":"CLASSALLOC!P531","v":-53794730.653161556},{"$f":"CLASSALLOC!Q531","v":-27353640.67636361},{"$f":"CLASSALLOC!R531","v":-38865993.401420124},{"$f":"CLASSALLOC!S531","v":-1419770.1387125859}]
[{"$f":"A11+1","v":3},null,"Construction Work in Progress",null,{"$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}]
[{"$f":"A12+1","v":4},null,"Working Capital Assets",null,{"$f":"CLASSALLOC!F883","v":137375215.95577019},null,{"$f":"CLASSALLOC!H883","v":83881347.978440821},{"$f":"CLASSALLOC!I883","v":17233681.795579232},{"$f":"CLASSALLOC!J883","v":16474993.398257086},{"$f":"CLASSALLOC!K883","v":8127446.4872412952},{"$f":"CLASSALLOC!L883","v":6149036.1869659126},{"$f":"CLASSALLOC!M883","v":23079.046162334998},{"$f":"CLASSALLOC!N883","v":498196.05561664101},{"$f":"CLASSALLOC!O883","v":785886.4545535841},{"$f":"CLASSALLOC!P883","v":1709176.1467076177},{"$f":"CLASSALLOC!Q883","v":1127370.9559229731},{"$f":"CLASSALLOC!R883","v":1318720.50897945},{"$f":"CLASSALLOC!S883","v":46280.941343226157}]
[{"$f":"A13+1","v":5},null,"Other Items",null,{"$f":"CLASSALLOC!F1059","v":-1171051115.3491795},null,{"$f":"CLASSALLOC!H1059","v":-713123150.62283039},{"$f":"CLASSALLOC!I1059","v":-176327935.14430466},{"$f":"CLASSALLOC!J1059","v":-127131585.84539934},{"$f":"CLASSALLOC!K1059","v":-60088928.311310329},{"$f":"CLASSALLOC!L1059","v":-46182247.799812019},{"$f":"CLASSALLOC!M1059","v":-229523.00802026037},{"$f":"CLASSALLOC!N1059","v":-4960853.3532630783},{"$f":"CLASSALLOC!O1059","v":-7813892.332554779},{"$f":"CLASSALLOC!P1059","v":-11912935.71445309},{"$f":"CLASSALLOC!Q1059","v":-11182041.127764989},{"$f":"CLASSALLOC!R1059","v":-11741281.587101717},{"$f":"CLASSALLOC!S1059","v":-356740.50236476795}]
[{"$f":"A14+1","v":6},null,"TOTAL RATE BASE",null,{"$f":"SUM(E10:E14)","v":5428588079.6691418},null,{"$f":"SUM(G10:G14)","v":3297083926.1492639},656162729.2652806,664379811.95411551,328777089.3593899,252878536.63309723,969113.31801830116,21415783.351160556,30428497.503959477,69804343.643009663,50847910.729037732,53947464.532195821,1892873.2306115844]
[]
[null,null,"Revenue"]
[{"$f":"A15+1","v":7},null,"Firm Sales",null,{"$f":"SUM(CLASSALLOC!F1944:F1947)","v":1997002383.9412322},null,{"$f":"SUM(CLASSALLOC!H1944:H1947)","v":1105896513.2900393},{"$f":"SUM(CLASSALLOC!I1944:I1947)","v":263390391.2140398},{"$f":"SUM(CLASSALLOC!J1944:J1947)","v":270703257.2199825},{"$f":"SUM(CLASSALLOC!K1944:K1947)","v":160280839.13024956},{"$f":"SUM(CLASSALLOC!L1944:L1947)","v":113255219.09203497},{"$f":"SUM(CLASSALLOC!M1944:M1947)","v":268014.00021779712},{"$f":"SUM(CLASSALLOC!N1944:N1947)","v":10687146.00868473},{"$f":"SUM(CLASSALLOC!O1944:O1947)","v":5493553},{"$f":"SUM(CLASSALLOC!P1944:P1947)","v":40128244.032609545},{"$f":"SUM(CLASSALLOC!Q1944:Q1947)","v":10117371.780000001},{"$f":"SUM(CLASSALLOC!R1944:R1947)","v":16457494.013373908},{"$f":"SUM(CLASSALLOC!S1944:S1947)","v":324341.16000000003}]
[{"$f":"+A18+1","v":8},null,"Non-Firm Sales",null,{"$f":"+ACCOUNTALLOC!C645","v":5469488.0226491988},null,{"$f":"+ACCOUNTALLOC!K645","v":2849403.7894900669},{"$f":"+ACCOUNTALLOC!S645","v":724000.0683969066},{"$f":"+ACCOUNTALLOC!AA645","v":805143.51986100827},{"$f":"+ACCOUNTALLOC!AI645","v":519612.106350952},{"$f":"+ACCOUNTALLOC!AQ645","v":361516.37613405054},{"$f":"+ACCOUNTALLOC!AY645","v":1141.5271327392454},{"$f":"+ACCOUNTALLOC!BG645","v":31505.594957133198},{"$f":"+ACCOUNTALLOC!BO645","v":0},{"$f":"+ACCOUNTALLOC!BW645","v":156478.98634742084},{"$f":"+ACCOUNTALLOC!CE645","v":0},{"$f":"+ACCOUNTALLOC!CM645","v":18842.009875598425},{"$f":"+ACCOUNTALLOC!CU645","v":1844.0441033237726}]
[{"$f":"+A19+1","v":9},null,"Other Operating Revenue",null,{"$f":"SUM(+SUM(ACCOUNTALLOC!C642))","v":76831178.983163401},null,{"$f":"SUM(SUM(ACCOUNTALLOC!K642))","v":44263613.070935145},{"$f":"+SUM(ACCOUNTALLOC!S642)","v":10939009.516852411},{"$f":"+SUM(ACCOUNTALLOC!AA642)","v":7963675.175301577},{"$f":"SUM(ACCOUNTALLOC!AI642)","v":3956838.7274619895},{"$f":"+SUM(ACCOUNTALLOC!AQ642)","v":3325297.2104897997},{"$f":"SUM(ACCOUNTALLOC!AY642)","v":7343.9115119407052},{"$f":"SUM(ACCOUNTALLOC!BG642)","v":97377.292100001345},{"$f":"+SUM(ACCOUNTALLOC!BO642)","v":1108134.3442864048},{"$f":"SUM(ACCOUNTALLOC!BW642)","v":3859744.8281284692},{"$f":"SUM(ACCOUNTALLOC!CE642)","v":1073104.885500971},{"$f":"SUM(ACCOUNTALLOC!CM642)","v":210343.96923416125},{"$f":"SUM(ACCOUNTALLOC!CU642)","v":26696.051360548252}]
[{"$f":"A20+1","v":10},null,"TOTAL REVENUE",null,{"$f":"SUM(E18:E20)","v":2079303050.9470448},null,{"$f":"SUM(G18:G20)","v":1153009530.1504645},275053400.79928911,279472075.91514504,164757289.96406251,116942032.67865881,276499.43886247708,10816028.895741865,6601687.3442864046,44144467.847085439,11190476.665500972,16686679.992483668,352881.25546387205]
[]
[null,null,"Expense"]
[{"$f":"A21+1","v":11},null,"Operation and Maintenance",null,{"$f":"CLASSALLOC!F$1235","v":1143200417.3098583},null,{"$f":"CLASSALLOC!H$1235","v":653904681.98947835},{"$f":"CLASSALLOC!I$1235","v":147424449.43417737},{"$f":"CLASSALLOC!J$1235","v":149429251.23179105},{"$f":"CLASSALLOC!K$1235","v":88518840.611987814},{"$f":"CLASSALLOC!L$1235","v":63883617.022613108},{"$f":"CLASSALLOC!M$1235","v":205273.59866126894},{"$f":"CLASSALLOC!N$1235","v":5067538.8297938015},{"$f":"CLASSALLOC!O$1235","v":1260492.9090729393},{"$f":"CLASSALLOC!P$1235","v":24206293.367826253},{"$f":"CLASSALLOC!Q$1235","v":2234520.6100863446},{"$f":"CLASSALLOC!R$1235","v":6686440.7999236593},{"$f":"CLASSALLOC!S$1235","v":379016.90444651229}]
[{"$f":"A24+1","v":12},null,"Depreciation Expense",null,{"$f":"CLASSALLOC!F$1411","v":497013983.85999948},null,{"$f":"CLASSALLOC!H$1411","v":307122482.72529364},{"$f":"CLASSALLOC!I$1411","v":62765161.493068032},{"$f":"CLASSALLOC!J$1411","v":58001712.498665787},{"$f":"CLASSALLOC!K$1411","v":28426476.388474494},{"$f":"CLASSALLOC!L$1411","v":22017227.590034962},{"$f":"CLASSALLOC!M$1411","v":80444.655122808166},{"$f":"CLASSALLOC!N$1411","v":1855301.7745322771},{"$f":"CLASSALLOC!O$1411","v":1728110.7528212436},{"$f":"CLASSALLOC!P$1411","v":5762374.028593678},{"$f":"CLASSALLOC!Q$1411","v":3193173.9146097279},{"$f":"CLASSALLOC!R$1411","v":5897578.5030581821},{"$f":"CLASSALLOC!S$1411","v":163939.53572470581}]
[{"$f":"A25+1","v":13},null,"Taxes Other Than Income",null,{"$f":"CLASSALLOC!F$1587","v":86495560.817781299},null,{"$f":"CLASSALLOC!H$1587","v":51342949.26214204},{"$f":"CLASSALLOC!I$1587","v":10922636.054494126},{"$f":"CLASSALLOC!J$1587","v":10748513.096411055},{"$f":"CLASSALLOC!K$1587","v":5882894.7495631147},{"$f":"CLASSALLOC!L$1587","v":4362707.8381138155},{"$f":"CLASSALLOC!M$1587","v":14994.922494451248},{"$f":"CLASSALLOC!N$1587","v":355094.24148256285},{"$f":"CLASSALLOC!O$1587","v":240698.637692722},{"$f":"CLASSALLOC!P$1587","v":1450355.123632747},{"$f":"CLASSALLOC!Q$1587","v":408082.71962080902},{"$f":"CLASSALLOC!R$1587","v":737952.28436208912},{"$f":"CLASSALLOC!S$1587","v":28681.887771773869}]
[{"$f":"A26+1","v":14},null,"Income Taxes",null,{"$f":"CLASSALLOC!F$1764","v":14254091.317042813},null,{"$f":"CLASSALLOC!H$1764","v":8657303.6438878216},{"$f":"CLASSALLOC!I$1764","v":1722916.4056148815},{"$f":"CLASSALLOC!J$1764","v":1744492.3744096046},{"$f":"CLASSALLOC!K$1764","v":863284.99895426095},{"$f":"CLASSALLOC!L$1764","v":663994.7073508685},{"$f":"CLASSALLOC!M$1764","v":2544.6450400851077},{"$f":"CLASSALLOC!N$1764","v":56232.399112524428},{"$f":"CLASSALLOC!O$1764","v":79897.493730687071},{"$f":"CLASSALLOC!P$1764","v":183288.44885838885},{"$f":"CLASSALLOC!Q$1764","v":133513.67835901809},{"$f":"CLASSALLOC!R$1764","v":141652.31814967887},{"$f":"CLASSALLOC!S$1764","v":4970.2035749906818}]
[{"$f":"A27+1","v":15},null,"TOTAL EXPENSES",null,{"$f":"SUM(E24:E27)","v":1740964053.3046818},null,{"$f":"SUM(G24:G27)","v":1021027417.6208019},222835163.3873544,219923969.20127749,123691496.74897969,90927547.158112749,303257.82131861348,7334167.2449211664,3309199.7933175918,31602310.968911067,5969290.9226758992,13463623.90549361,576608.53151798272]
[]
[{"$f":"A28+1","v":16},null,"Operating Income",null,{"$f":"E21-E28","v":338338997.64236307},null,{"$f":"G21-G28","v":131982112.52966261},52218237.411934704,59548106.713867545,41065793.215082824,26014485.520546064,-26758.382456136402,{"$f":"M21-M28","v":3481861.6508206986},{"$f":"N21-N28","v":3292487.5509688128},12542156.878174372,5221185.7428250732,3223056.0869900584,-223727.27605411067]
[{"$f":"A30+1","v":17},null,"Present Rate of Return",null,{"$f":"IF(E15=0, 0, E30/E15)","v":6.2325413657649258E-2},null,{"$f":"IF(G15=0, 0, G30/G15)","v":4.0029952371824336E-2},{"$f":"IF(H15=0, 0, H30/H15)","v":7.9581230513358442E-2},8.9629614931737503E-2,0.12490466806886701,0.10287344219446594,-2.7611200835474522E-2,0.16258390336359146,{"$f":"IF(N15=0, 0, N30/N15)","v":0.1082040791051343},0.17967588009016924,0.10268240460553296,5.9744347856543659E-2,-0.11819453750837014]
[]
[null,null,"Cost of Service"]
[{"$f":"A31+1","v":18},null,"Required Return",null,{"$f":"ROR","v":7.6200000000000004E-2},null,{"$f":"ROR","v":7.6200000000000004E-2},7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2]
[{"$f":"A34+1","v":19},null,"Required Operating Income",null,{"$f":"E34*E15","v":413658411.67078865},null,{"$f":"G34*G15","v":251237795.17257392},49999599.970014386,50625741.670903601,25052814.209185511,19269344.49144201,73846.43483299455,1631882.6913584345,2318651.5098017124,5319090.9855973367,3874610.7975526755,4110796.7973533217,144236.94017260274]
[20,null,"Operating Income Deficiency",null,{"$f":"E35-E30","v":75319414.028425574},null,{"$f":"G35-G30","v":119255682.64291131},{"$f":"H35-H30","v":-2218637.4419203177},-8922365.0429639444,-16012979.005897313,-6745141.029104054,100604.81728913095,-1849978.9594622641,-973836.04116710043,-7223065.8925770354,-1346574.9452723977,887740.71036326326,367964.21622671338]
[21,null,"Revenue Conversion Factor",null,{"$f":"+E36/E38","v":0.75138099573234673}]
[22,null,"Revenue Deficiency",null,{"$f":"SUM(G38:S38)","v":100241308.27931598},null,{"$f":"SUM(G36,G398:G401)","v":134550153.59866998},{"$f":"SUM(H36,H398:H401)","v":769704.65099814092},-5951267.4102480505,-14503600.182392292,-5584521.0040570768,104891.36310142025,-1753997.5183379902,-851514.47895338619,-6894738.2338961838,-1141333.2705318362,1121226.302751547,376304.46221171727]
[23,null,"Revenue Requirement",null,{"$f":"E38+E21","v":2179544359.2263608},null,{"$f":"G38+G21","v":1287559683.7491345},{"$f":"H38+H21","v":275823105.45028722},273520808.504897,150253689.78167021,111357511.67460173,381390.80196389731,9062031.377403874,5750172.8653330188,37249729.613189258,10049143.394969136,17807906.295235217,729185.71767558926]
[24,null,"Revenues Other Than Rate Sch. Rev.",null,{"$f":"SUM(E19:E20)","v":82300667.0058126},null,{"$f":"SUM(G19:G20)","v":47113016.860425211},{"$f":"SUM(H19:H20)","v":11663009.585249318},8768818.695162585,4476450.8338129418,3686813.5866238503,8485.4386446799508,128882.88705713455,1108134.3442864048,4016223.8144758902,1073104.885500971,229185.97910975968,28540.095463872025]
[25,null,"Rate Schedule Revenue Requirement",null,{"$f":"E39-E40","v":2097243692.2205482},null,{"$f":"G39-G40","v":1240446666.8887093},264160095.86503792,264751989.8097344,145777238.94785726,107670698.08797789,372905.36331921734,8933148.4903467391,4642038.5210466143,33233505.798713367,8976038.5094681643,17578720.316125456,700645.62221171719]
[26,null,"Percentage Increase",null,{"$f":"IF(E18=0,0,(E41/E18)-1)","v":5.0195888139844103E-2},null,{"$f":"IF(G18=0,0,(G41/G18)-1)","v":0.12166613420127681},2.9222958645163111E-3,-2.1984469161417941E-2,-9.0488671391383169E-2,-4.9309171346169189E-2,0.39136523844344695,-0.16412216291539705,-0.15500250547385008,-0.17181759132777608,-0.11280926463412388,6.8128616777280993E-2,1.1602118652215374]
[]
[null,null,"Proposed Revenue Requirement"]
[{"$f":"A42+1","v":27},null,"Proposed Rate of Return",null,{"$f":"E46/E15","v":7.619999999999999E-2},null,{"$f":"ROR","v":7.6200000000000004E-2},7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2]
[{"$f":"A45+1","v":28},null,"Proposed Operating Income",null,{"$f":"SUM(G46:S46)","v":413658411.67078853},null,{"$f":"G45*G15","v":251237795.17257392},49999599.970014386,50625741.670903601,25052814.209185511,19269344.49144201,73846.43483299455,1631882.6913584345,2318651.5098017124,5319090.9855973367,3874610.7975526755,4110796.7973533217,144236.94017260274]
[29,null,"Operating Income Deficiency",null,{"$f":"SUM(G47:S47)","v":75319414.028425992},null,{"$f":"G46-G30","v":119255682.64291131},{"$f":"H46-H30","v":-2218637.4419203177},-8922365.0429639444,-16012979.005897313,-6745141.029104054,100604.81728913095,-1849978.9594622641,-973836.04116710043,-7223065.8925770354,-1346574.9452723977,887740.71036326326,367964.21622671338]
[30,null,"Revenue Conversion Factor",null,{"$f":"E49/E47","v":1.330882742150441}]
[31,null,"Revenue Deficiency",null,{"$f":"SUM(G49:S49)","v":100241308.27931598},null,{"$f":"+G38","v":134550153.59866998},{"$f":"+H38","v":769704.65099814092},-5951267.4102480505,-14503600.182392292,-5584521.0040570768,104891.36310142025,-1753997.5183379902,-851514.47895338619,-6894738.2338961838,-1141333.2705318362,1121226.302751547,376304.46221171727]
[32,null,"Percentage Increase",null,{"$f":"IF(E18=0,0,(E51-E18)/E18)","v":5.019588813984379E-2},null,{"$f":"IF(G18=0,0,(G51-G18)/G18)","v":0.1216661342012768},2.9222958645162872E-3,-2.1984469161417965E-2,-9.0488671391383155E-2,-4.9309171346169148E-2,0.39136523844344701,{"$f":"IF(M18=0,0,(M51-M18)/M18)","v":-0.16412216291539711},-0.15500250547385011,-0.1718175913277761,-0.11280926463412386,6.812861677728109E-2,1.1602118652215379]
[33,null,"Rate Schedule Revenue Requirement",null,{"$f":"SUM(G51:S51)","v":2097243692.2205477},null,{"$f":"G49+G21-G20-G19","v":1240446666.8887093},{"$f":"H49+H21-H20-H19","v":264160095.86503792},264751989.8097344,145777238.94785726,107670698.08797789,372905.36331921734,8933148.4903467391,4642038.5210466143,33233505.798713367,8976038.5094681643,17578720.316125456,700645.6222117173]
[]
[{"$f":"A51+1","v":34},null,"Revenue to Revenue Requirement",null,{"$f":"+E18/E51","v":0.95220330920476837},null,{"$f":"+G18/G51","v":0.8915308838419076},0.9970862190654588,1.0224786503569814,1.0994915275324981,1.0518666740647855,0.71871854518855416,1.1963470684757318,1.1834354616172809,1.2074634640009332,1.1271533393409496,0.93621684157958784,0.46291755734683288]
[{"$f":"A53+1","v":35},null,"Adjusted Revenue to Revenue Requirement",null,{"$f":"+E53/$E$53","v":1},null,{"$f":"+G53/$E$53","v":0.93628206836045202},1.0471358473834484,1.0738028743156789,1.1546814812592254,1.104666055974171,0.7547952608868701,1.2563987721013696,1.2428390556693463,1.2680731649728723,1.1837318022789594,0.9832110774341547,0.4861541152733842]
[]
[]
[]
[{"$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$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Functional Rate Base"]
[]
[null,null,null,null,"System Total",null,{"$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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"}]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)"]
[null,{"$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:S66)","v":2207943646.7868276},null,{"$f":"CLASSALLOC!H82","v":1273376688.8408442},{"$f":"CLASSALLOC!I82","v":293580806.15856361},{"$f":"CLASSALLOC!J82","v":314230695.31372458},{"$f":"CLASSALLOC!K82","v":165102417.14496344},{"$f":"CLASSALLOC!L82","v":116632083.02459142},{"$f":"CLASSALLOC!M82","v":3985.8203411577992},{"$f":"CLASSALLOC!N82","v":0},{"$f":"CLASSALLOC!O82","v":0},{"$f":"CLASSALLOC!P82","v":39614986.36233563},{"$f":"CLASSALLOC!Q82","v":0},{"$f":"CLASSALLOC!R82","v":4588690.9905451536},{"$f":"CLASSALLOC!S82","v":813293.13091857615}]
[null,{"$f":"IF(OR((B65=\"~\"),(C67=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B65=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H83","v":0},{"$f":"CLASSALLOC!I83","v":0},{"$f":"CLASSALLOC!J83","v":0},{"$f":"CLASSALLOC!K83","v":0},{"$f":"CLASSALLOC!L83","v":0},{"$f":"CLASSALLOC!M83","v":0},{"$f":"CLASSALLOC!N83","v":0},{"$f":"CLASSALLOC!O83","v":0},{"$f":"CLASSALLOC!P83","v":0},{"$f":"CLASSALLOC!Q83","v":0},{"$f":"CLASSALLOC!R83","v":0},{"$f":"CLASSALLOC!S83","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S84","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S85","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S86","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S87","v":0}]
[null,{"$f":"IF(OR((B65=\"~\"),(C72=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B65=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E66:E71)","v":2207943646.7868276},null,{"$f":"SUM(G66:G71)","v":1273376688.8408442},293580806.15856361,314230695.31372458,165102417.14496344,116632083.02459142,3985.8203411577992,0,0,39614986.36233563,0,4588690.9905451536,813293.13091857615]
[null,{"$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:S75)","v":951544065.02755702},null,{"$f":"CLASSALLOC!H91","v":515753888.54819119},{"$f":"CLASSALLOC!I91","v":118908602.38475509},{"$f":"CLASSALLOC!J91","v":127272396.63605267},{"$f":"CLASSALLOC!K91","v":66871189.332619704},{"$f":"CLASSALLOC!L91","v":47239321.150260925},{"$f":"CLASSALLOC!M91","v":1614.3709540324003},{"$f":"CLASSALLOC!N91","v":0},{"$f":"CLASSALLOC!O91","v":9909993.7648000047},{"$f":"CLASSALLOC!P91","v":16045199.696373465},{"$f":"CLASSALLOC!Q91","v":47353901.455195539},{"$f":"CLASSALLOC!R91","v":1858550.766995793},{"$f":"CLASSALLOC!S91","v":329406.92135853588}]
[null,{"$f":"IF(OR((B74=\"~\"),(C76=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B74=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H92","v":0},{"$f":"CLASSALLOC!I92","v":0},{"$f":"CLASSALLOC!J92","v":0},{"$f":"CLASSALLOC!K92","v":0},{"$f":"CLASSALLOC!L92","v":0},{"$f":"CLASSALLOC!M92","v":0},{"$f":"CLASSALLOC!N92","v":0},{"$f":"CLASSALLOC!O92","v":0},{"$f":"CLASSALLOC!P92","v":0},{"$f":"CLASSALLOC!Q92","v":0},{"$f":"CLASSALLOC!R92","v":0},{"$f":"CLASSALLOC!S92","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S93","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S94","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S95","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S96","v":0}]
[null,{"$f":"IF(OR((B74=\"~\"),(C81=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B74=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E75:E80)","v":951544065.02755702},null,{"$f":"SUM(G75:G80)","v":515753888.54819119},118908602.38475509,127272396.63605267,66871189.332619704,47239321.150260925,1614.3709540324003,0,9909993.7648000047,16045199.696373465,47353901.455195539,1858550.766995793,329406.92135853588]
[null,{"$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:S84)","v":2073465863.9769149},null,{"$f":"CLASSALLOC!H100","v":1362514819.1018734},{"$f":"CLASSALLOC!I100","v":253394811.35043067},{"$f":"CLASSALLOC!J100","v":217539649.68288872},{"$f":"CLASSALLOC!K100","v":95790886.440357834},{"$f":"CLASSALLOC!L100","v":77410161.73416476},{"$f":"CLASSALLOC!M100","v":927582.31083849608},{"$f":"CLASSALLOC!N100","v":17823079.838229049},{"$f":"CLASSALLOC!O100","v":19727959.265183959},{"$f":"CLASSALLOC!P100","v":13588288.650813391},{"$f":"CLASSALLOC!Q100","v":2580484.908838626},{"$f":"CLASSALLOC!R100","v":11426182.550766382},{"$f":"CLASSALLOC!S100","v":741958.14252964838}]
[null,{"$f":"IF(OR((B83=\"~\"),(C85=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H101","v":0},{"$f":"CLASSALLOC!I101","v":0},{"$f":"CLASSALLOC!J101","v":0},{"$f":"CLASSALLOC!K101","v":0},{"$f":"CLASSALLOC!L101","v":0},{"$f":"CLASSALLOC!M101","v":0},{"$f":"CLASSALLOC!N101","v":0},{"$f":"CLASSALLOC!O101","v":0},{"$f":"CLASSALLOC!P101","v":0},{"$f":"CLASSALLOC!Q101","v":0},{"$f":"CLASSALLOC!R101","v":0},{"$f":"CLASSALLOC!S101","v":0}]
[null,{"$f":"IF(OR((B83=\"~\"),(C86=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B83=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,195634503.87784091,null,{"$f":"CLASSALLOC!H102","v":145438529.65835547},{"$f":"CLASSALLOC!I102","v":-9721490.628468819},{"$f":"CLASSALLOC!J102","v":5337070.3214494819},{"$f":"CLASSALLOC!K102","v":1012596.4414488765},{"$f":"CLASSALLOC!L102","v":11596970.724080155},{"$f":"CLASSALLOC!M102","v":35930.815884615207},{"$f":"CLASSALLOC!N102","v":3592703.5129315108},{"$f":"CLASSALLOC!O102","v":790544.47397552687},{"$f":"CLASSALLOC!P102","v":555868.93348716432},{"$f":"CLASSALLOC!Q102","v":913524.3650035914},{"$f":"CLASSALLOC!R102","v":36074040.223888464},{"$f":"CLASSALLOC!S102","v":8215.0358048241706}]
[null,{"$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},{"$f":"CLASSALLOC!S103","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S104","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S105","v":0}]
[null,{"$f":"IF(OR((B83=\"~\"),(C90=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B83=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E84:E89)","v":2269100367.8547559},null,{"$f":"SUM(G84:G89)","v":1507953348.7602289},243673320.72196186,222876720.0043382,96803482.881806716,89007132.45824492,963513.12672311126,21415783.35116056,20518503.739159487,14144157.584300555,3494009.2738422174,47500222.77465485,750173.17833447258]
[null,{"$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:S93)","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}]
[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},{"$f":"CLASSALLOC!S110","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S111","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S112","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S113","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S114","v":0}]
[null,{"$f":"IF(OR((B92=\"~\"),(C99=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B92=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E93:E98)","v":0},null,{"$f":"SUM(G93:G98)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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:S102)","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}]
[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},{"$f":"CLASSALLOC!S119","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S120","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S121","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S122","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S123","v":0}]
[null,{"$f":"IF(OR((B101=\"~\"),(C108=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B101=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E102:E107)","v":0},null,{"$f":"SUM(G102:G107)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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:S111)","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}]
[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},{"$f":"CLASSALLOC!S128","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S129","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S130","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S131","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S132","v":0}]
[null,{"$f":"IF(OR((B110=\"~\"),(C117=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B110=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E111:E116)","v":0},null,{"$f":"SUM(G111:G116)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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:S120)","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}]
[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},{"$f":"CLASSALLOC!S137","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S138","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S139","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S140","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S141","v":0}]
[null,{"$f":"IF(OR((B119=\"~\"),(C126=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B119=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E120:E125)","v":0},null,{"$f":"SUM(G120:G125)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B119=\"~\"),(C127=\"~\")),\"~\",\"\")","v":"~"}]
[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},{"$f":"CLASSALLOC!S146","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S147","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S150","v":0}]
[null,{"$f":"IF(OR((B128=\"~\"),(C135=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B128=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E129:E134)","v":0},null,{"$f":"SUM(G129:G134)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B137=\"~\"),(C138=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B137=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G138:S138)","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}]
[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},{"$f":"CLASSALLOC!S155","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S158","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S159","v":0}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B146=\"~\"),(C147=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B146=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G147:S147)","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}]
[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},{"$f":"CLASSALLOC!S166","v":0}]
[null,{"$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},{"$f":"CLASSALLOC!S167","v":0}]
[null,{"$f":"IF(OR((B146=\"~\"),(C154=\"~\")),\"~\",\"\")","v":"~"}]
[]
[null,{"$f":"IF(OR((B156=\"~\"),(C158=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H173","v":0},{"$f":"CLASSALLOC!I173","v":0},{"$f":"CLASSALLOC!J173","v":0},{"$f":"CLASSALLOC!K173","v":0},{"$f":"CLASSALLOC!L173","v":0},{"$f":"CLASSALLOC!M173","v":0},{"$f":"CLASSALLOC!N173","v":0},{"$f":"CLASSALLOC!O173","v":0},{"$f":"CLASSALLOC!P173","v":0},{"$f":"CLASSALLOC!Q173","v":0},{"$f":"CLASSALLOC!R173","v":0},{"$f":"CLASSALLOC!S173","v":0}]
[null,{"$f":"IF(OR((B156=\"~\"),(C159=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B156=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,195634503.87784091,null,{"$f":"CLASSALLOC!H174","v":145438529.65835547},{"$f":"CLASSALLOC!I174","v":-9721490.628468819},{"$f":"CLASSALLOC!J174","v":5337070.3214494819},{"$f":"CLASSALLOC!K174","v":1012596.4414488765},{"$f":"CLASSALLOC!L174","v":11596970.724080155},{"$f":"CLASSALLOC!M174","v":35930.815884615207},{"$f":"CLASSALLOC!N174","v":3592703.5129315108},{"$f":"CLASSALLOC!O174","v":790544.47397552687},{"$f":"CLASSALLOC!P174","v":555868.93348716432},{"$f":"CLASSALLOC!Q174","v":913524.3650035914},{"$f":"CLASSALLOC!R174","v":36074040.223888464},{"$f":"CLASSALLOC!S174","v":8215.0358048241706}]
[null,{"$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":"A1","v":"Puget Sound Energy"}]
["Functional Revenue Requirement"]
[]
[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'!D526","v":676005140.82085264},null,{"$f":"'REV REQ'!F526","v":389869183.98509085},{"$f":"'REV REQ'!G526","v":89885507.041059181},{"$f":"'REV REQ'!H526","v":96207874.573665589},{"$f":"'REV REQ'!I526","v":50549334.859323934},{"$f":"'REV REQ'!J526","v":35709193.85737408},{"$f":"'REV REQ'!K526","v":1220.3368708853372},{"$f":"'REV REQ'!L526","v":0},{"$f":"'REV REQ'!M526","v":0},{"$f":"'REV REQ'!N526","v":12128903.051243683},{"$f":"'REV REQ'!O526","v":0},{"$f":"'REV REQ'!P526","v":1404917.5139778121},{"$f":"'REV REQ'!Q526","v":249005.60224684275}]
[null,{"$f":"IF(OR((B174=\"~\"),(C178=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D529","v":0},null,{"$f":"'REV REQ'!F529","v":0},{"$f":"'REV REQ'!G529","v":0},{"$f":"'REV REQ'!H529","v":0},{"$f":"'REV REQ'!I529","v":0},{"$f":"'REV REQ'!J529","v":0},{"$f":"'REV REQ'!K529","v":0},{"$f":"'REV REQ'!L529","v":0},{"$f":"'REV REQ'!M529","v":0},{"$f":"'REV REQ'!N529","v":0},{"$f":"'REV REQ'!O529","v":0},{"$f":"'REV REQ'!P529","v":0},{"$f":"'REV REQ'!Q529","v":0}]
[null,{"$f":"IF(OR((B174=\"~\"),(C179=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B174=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D530","v":0},null,{"$f":"'REV REQ'!F530","v":0},{"$f":"'REV REQ'!G530","v":0},{"$f":"'REV REQ'!H530","v":0},{"$f":"'REV REQ'!I530","v":0},{"$f":"'REV REQ'!J530","v":0},{"$f":"'REV REQ'!K530","v":0},{"$f":"'REV REQ'!L530","v":0},{"$f":"'REV REQ'!M530","v":0},{"$f":"'REV REQ'!N530","v":0},{"$f":"'REV REQ'!O530","v":0},{"$f":"'REV REQ'!P530","v":0},{"$f":"'REV REQ'!Q530","v":0}]
[null,{"$f":"IF(OR((B174=\"~\"),(C182=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[null,{"$f":"IF(OR((B183=\"~\"),(C186=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D537","v":-1010226.96},null,{"$f":"'REV REQ'!F537","v":0},{"$f":"'REV REQ'!G537","v":0},{"$f":"'REV REQ'!H537","v":0},{"$f":"'REV REQ'!I537","v":0},{"$f":"'REV REQ'!J537","v":0},{"$f":"'REV REQ'!K537","v":0},{"$f":"'REV REQ'!L537","v":0},{"$f":"'REV REQ'!M537","v":-1010226.96},{"$f":"'REV REQ'!N537","v":0},{"$f":"'REV REQ'!O537","v":0},{"$f":"'REV REQ'!P537","v":0},{"$f":"'REV REQ'!Q537","v":0}]
[null,{"$f":"IF(OR((B183=\"~\"),(C187=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B183=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D538","v":0},null,{"$f":"'REV REQ'!F538","v":0},{"$f":"'REV REQ'!G538","v":0},{"$f":"'REV REQ'!H538","v":0},{"$f":"'REV REQ'!I538","v":0},{"$f":"'REV REQ'!J538","v":0},{"$f":"'REV REQ'!K538","v":0},{"$f":"'REV REQ'!L538","v":0},{"$f":"'REV REQ'!M538","v":0},{"$f":"'REV REQ'!N538","v":0},{"$f":"'REV REQ'!O538","v":0},{"$f":"'REV REQ'!P538","v":0},{"$f":"'REV REQ'!Q538","v":0}]
[null,{"$f":"IF(OR((B183=\"~\"),(C190=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B183=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E184:E189)","v":153145273.76468611},null,{"$f":"SUM(G184:G189)","v":82831767.479349613},19097111.864253372,20440364.67543187,10739732.513620321,7586790.0413030405,259.27327444150313,0,809056.01628594659,2576911.7401148845,8711886.9742624033,298489.3539314107,52903.832858856178]
[null,{"$f":"IF(OR((B183=\"~\"),(C191=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"IF(OR((B192=\"~\"),(C194=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D545","v":0},null,{"$f":"'REV REQ'!F545","v":0},{"$f":"'REV REQ'!G545","v":0},{"$f":"'REV REQ'!H545","v":0},{"$f":"'REV REQ'!I545","v":0},{"$f":"'REV REQ'!J545","v":0},{"$f":"'REV REQ'!K545","v":0},{"$f":"'REV REQ'!L545","v":0},{"$f":"'REV REQ'!M545","v":0},{"$f":"'REV REQ'!N545","v":0},{"$f":"'REV REQ'!O545","v":0},{"$f":"'REV REQ'!P545","v":0},{"$f":"'REV REQ'!Q545","v":0}]
[null,{"$f":"IF(OR((B192=\"~\"),(C195=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D546","v":146146239.65589988},null,{"$f":"'REV REQ'!F546","v":113521907.90525493},{"$f":"'REV REQ'!G546","v":10904200.176354112},{"$f":"'REV REQ'!H546","v":2886357.8574979655},{"$f":"'REV REQ'!I546","v":1069882.4417634902},{"$f":"'REV REQ'!J546","v":4419822.1466222396},{"$f":"'REV REQ'!K546","v":11502.158775570464},{"$f":"'REV REQ'!L546","v":1164102.6424344992},{"$f":"'REV REQ'!M546","v":335389.77401115437},{"$f":"'REV REQ'!N546","v":307304.24397935747},{"$f":"'REV REQ'!O546","v":526392.27714501065},{"$f":"'REV REQ'!P546","v":10996630.574733242},{"$f":"'REV REQ'!Q546","v":2747.4573283415989}]
[null,{"$f":"IF(OR((B192=\"~\"),(C198=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B192=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D549","v":0},null,{"$f":"'REV REQ'!F549","v":0},{"$f":"'REV REQ'!G549","v":0},{"$f":"'REV REQ'!H549","v":0},{"$f":"'REV REQ'!I549","v":0},{"$f":"'REV REQ'!J549","v":0},{"$f":"'REV REQ'!K549","v":0},{"$f":"'REV REQ'!L549","v":0},{"$f":"'REV REQ'!M549","v":0},{"$f":"'REV REQ'!N549","v":0},{"$f":"'REV REQ'!O549","v":0},{"$f":"'REV REQ'!P549","v":0},{"$f":"'REV REQ'!Q549","v":0}]
[null,{"$f":"IF(OR((B192=\"~\"),(C199=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B192=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E193:E198)","v":591399643.49030173},null,{"$f":"SUM(G193:G198)","v":412901937.87062442},65913640.285189085,49187695.99027624,21059197.128596131,20133982.004346363,231109.0849149508,5082801.6759796301,3710660.9425469539,-447460.77200128528,58909.860465202713,13396519.061136225,170650.35822784266]
[null,{"$f":"IF(OR((B201=\"~\"),(C202=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D553","v":0},null,{"$f":"'REV REQ'!F553","v":0},{"$f":"'REV REQ'!G553","v":0},{"$f":"'REV REQ'!H553","v":0},{"$f":"'REV REQ'!I553","v":0},{"$f":"'REV REQ'!J553","v":0},{"$f":"'REV REQ'!K553","v":0},{"$f":"'REV REQ'!L553","v":0},{"$f":"'REV REQ'!M553","v":0},{"$f":"'REV REQ'!N553","v":0},{"$f":"'REV REQ'!O553","v":0},{"$f":"'REV REQ'!P553","v":0},{"$f":"'REV REQ'!Q553","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C203=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D554","v":0},null,{"$f":"'REV REQ'!F554","v":0},{"$f":"'REV REQ'!G554","v":0},{"$f":"'REV REQ'!H554","v":0},{"$f":"'REV REQ'!I554","v":0},{"$f":"'REV REQ'!J554","v":0},{"$f":"'REV REQ'!K554","v":0},{"$f":"'REV REQ'!L554","v":0},{"$f":"'REV REQ'!M554","v":0},{"$f":"'REV REQ'!N554","v":0},{"$f":"'REV REQ'!O554","v":0},{"$f":"'REV REQ'!P554","v":0},{"$f":"'REV REQ'!Q554","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C206=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D557","v":0},null,{"$f":"'REV REQ'!F557","v":0},{"$f":"'REV REQ'!G557","v":0},{"$f":"'REV REQ'!H557","v":0},{"$f":"'REV REQ'!I557","v":0},{"$f":"'REV REQ'!J557","v":0},{"$f":"'REV REQ'!K557","v":0},{"$f":"'REV REQ'!L557","v":0},{"$f":"'REV REQ'!M557","v":0},{"$f":"'REV REQ'!N557","v":0},{"$f":"'REV REQ'!O557","v":0},{"$f":"'REV REQ'!P557","v":0},{"$f":"'REV REQ'!Q557","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C207=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B201=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D558","v":0},null,{"$f":"'REV REQ'!F558","v":0},{"$f":"'REV REQ'!G558","v":0},{"$f":"'REV REQ'!H558","v":0},{"$f":"'REV REQ'!I558","v":0},{"$f":"'REV REQ'!J558","v":0},{"$f":"'REV REQ'!K558","v":0},{"$f":"'REV REQ'!L558","v":0},{"$f":"'REV REQ'!M558","v":0},{"$f":"'REV REQ'!N558","v":0},{"$f":"'REV REQ'!O558","v":0},{"$f":"'REV REQ'!P558","v":0},{"$f":"'REV REQ'!Q558","v":0}]
[null,{"$f":"IF(OR((B201=\"~\"),(C209=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B210=\"~\"),(C213=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D564","v":0},null,{"$f":"'REV REQ'!F564","v":0},{"$f":"'REV REQ'!G564","v":0},{"$f":"'REV REQ'!H564","v":0},{"$f":"'REV REQ'!I564","v":0},{"$f":"'REV REQ'!J564","v":0},{"$f":"'REV REQ'!K564","v":0},{"$f":"'REV REQ'!L564","v":0},{"$f":"'REV REQ'!M564","v":0},{"$f":"'REV REQ'!N564","v":0},{"$f":"'REV REQ'!O564","v":0},{"$f":"'REV REQ'!P564","v":0},{"$f":"'REV REQ'!Q564","v":0}]
[null,{"$f":"IF(OR((B210=\"~\"),(C214=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B210=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D565","v":0},null,{"$f":"'REV REQ'!F565","v":0},{"$f":"'REV REQ'!G565","v":0},{"$f":"'REV REQ'!H565","v":0},{"$f":"'REV REQ'!I565","v":0},{"$f":"'REV REQ'!J565","v":0},{"$f":"'REV REQ'!K565","v":0},{"$f":"'REV REQ'!L565","v":0},{"$f":"'REV REQ'!M565","v":0},{"$f":"'REV REQ'!N565","v":0},{"$f":"'REV REQ'!O565","v":0},{"$f":"'REV REQ'!P565","v":0},{"$f":"'REV REQ'!Q565","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]
[null,{"$f":"IF(OR((B210=\"~\"),(C218=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"IF(OR((B219=\"~\"),(C221=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D572","v":0},null,{"$f":"'REV REQ'!F572","v":0},{"$f":"'REV REQ'!G572","v":0},{"$f":"'REV REQ'!H572","v":0},{"$f":"'REV REQ'!I572","v":0},{"$f":"'REV REQ'!J572","v":0},{"$f":"'REV REQ'!K572","v":0},{"$f":"'REV REQ'!L572","v":0},{"$f":"'REV REQ'!M572","v":0},{"$f":"'REV REQ'!N572","v":0},{"$f":"'REV REQ'!O572","v":0},{"$f":"'REV REQ'!P572","v":0},{"$f":"'REV REQ'!Q572","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C222=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D573","v":0},null,{"$f":"'REV REQ'!F573","v":0},{"$f":"'REV REQ'!G573","v":0},{"$f":"'REV REQ'!H573","v":0},{"$f":"'REV REQ'!I573","v":0},{"$f":"'REV REQ'!J573","v":0},{"$f":"'REV REQ'!K573","v":0},{"$f":"'REV REQ'!L573","v":0},{"$f":"'REV REQ'!M573","v":0},{"$f":"'REV REQ'!N573","v":0},{"$f":"'REV REQ'!O573","v":0},{"$f":"'REV REQ'!P573","v":0},{"$f":"'REV REQ'!Q573","v":0}]
[null,{"$f":"IF(OR((B219=\"~\"),(C225=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B219=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D576","v":0},null,{"$f":"'REV REQ'!F576","v":0},{"$f":"'REV REQ'!G576","v":0},{"$f":"'REV REQ'!H576","v":0},{"$f":"'REV REQ'!I576","v":0},{"$f":"'REV REQ'!J576","v":0},{"$f":"'REV REQ'!K576","v":0},{"$f":"'REV REQ'!L576","v":0},{"$f":"'REV REQ'!M576","v":0},{"$f":"'REV REQ'!N576","v":0},{"$f":"'REV REQ'!O576","v":0},{"$f":"'REV REQ'!P576","v":0},{"$f":"'REV REQ'!Q576","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]
[null,{"$f":"IF(OR((B228=\"~\"),(C229=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D580","v":0},null,{"$f":"'REV REQ'!F580","v":0},{"$f":"'REV REQ'!G580","v":0},{"$f":"'REV REQ'!H580","v":0},{"$f":"'REV REQ'!I580","v":0},{"$f":"'REV REQ'!J580","v":0},{"$f":"'REV REQ'!K580","v":0},{"$f":"'REV REQ'!L580","v":0},{"$f":"'REV REQ'!M580","v":0},{"$f":"'REV REQ'!N580","v":0},{"$f":"'REV REQ'!O580","v":0},{"$f":"'REV REQ'!P580","v":0},{"$f":"'REV REQ'!Q580","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C230=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D581","v":0},null,{"$f":"'REV REQ'!F581","v":0},{"$f":"'REV REQ'!G581","v":0},{"$f":"'REV REQ'!H581","v":0},{"$f":"'REV REQ'!I581","v":0},{"$f":"'REV REQ'!J581","v":0},{"$f":"'REV REQ'!K581","v":0},{"$f":"'REV REQ'!L581","v":0},{"$f":"'REV REQ'!M581","v":0},{"$f":"'REV REQ'!N581","v":0},{"$f":"'REV REQ'!O581","v":0},{"$f":"'REV REQ'!P581","v":0},{"$f":"'REV REQ'!Q581","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C233=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D584","v":0},null,{"$f":"'REV REQ'!F584","v":0},{"$f":"'REV REQ'!G584","v":0},{"$f":"'REV REQ'!H584","v":0},{"$f":"'REV REQ'!I584","v":0},{"$f":"'REV REQ'!J584","v":0},{"$f":"'REV REQ'!K584","v":0},{"$f":"'REV REQ'!L584","v":0},{"$f":"'REV REQ'!M584","v":0},{"$f":"'REV REQ'!N584","v":0},{"$f":"'REV REQ'!O584","v":0},{"$f":"'REV REQ'!P584","v":0},{"$f":"'REV REQ'!Q584","v":0}]
[null,{"$f":"IF(OR((B228=\"~\"),(C234=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B228=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D585","v":0},null,{"$f":"'REV REQ'!F585","v":0},{"$f":"'REV REQ'!G585","v":0},{"$f":"'REV REQ'!H585","v":0},{"$f":"'REV REQ'!I585","v":0},{"$f":"'REV REQ'!J585","v":0},{"$f":"'REV REQ'!K585","v":0},{"$f":"'REV REQ'!L585","v":0},{"$f":"'REV REQ'!M585","v":0},{"$f":"'REV REQ'!N585","v":0},{"$f":"'REV REQ'!O585","v":0},{"$f":"'REV REQ'!P585","v":0},{"$f":"'REV REQ'!Q585","v":0}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B237=\"~\"),(C238=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"'REV REQ'!D589","v":0},null,{"$f":"'REV REQ'!F589","v":0},{"$f":"'REV REQ'!G589","v":0},{"$f":"'REV REQ'!H589","v":0},{"$f":"'REV REQ'!I589","v":0},{"$f":"'REV REQ'!J589","v":0},{"$f":"'REV REQ'!K589","v":0},{"$f":"'REV REQ'!L589","v":0},{"$f":"'REV REQ'!M589","v":0},{"$f":"'REV REQ'!N589","v":0},{"$f":"'REV REQ'!O589","v":0},{"$f":"'REV REQ'!P589","v":0},{"$f":"'REV REQ'!Q589","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C241=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D592","v":0},null,{"$f":"'REV REQ'!F592","v":0},{"$f":"'REV REQ'!G592","v":0},{"$f":"'REV REQ'!H592","v":0},{"$f":"'REV REQ'!I592","v":0},{"$f":"'REV REQ'!J592","v":0},{"$f":"'REV REQ'!K592","v":0},{"$f":"'REV REQ'!L592","v":0},{"$f":"'REV REQ'!M592","v":0},{"$f":"'REV REQ'!N592","v":0},{"$f":"'REV REQ'!O592","v":0},{"$f":"'REV REQ'!P592","v":0},{"$f":"'REV REQ'!Q592","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C242=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B237=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D593","v":0},null,{"$f":"'REV REQ'!F593","v":0},{"$f":"'REV REQ'!G593","v":0},{"$f":"'REV REQ'!H593","v":0},{"$f":"'REV REQ'!I593","v":0},{"$f":"'REV REQ'!J593","v":0},{"$f":"'REV REQ'!K593","v":0},{"$f":"'REV REQ'!L593","v":0},{"$f":"'REV REQ'!M593","v":0},{"$f":"'REV REQ'!N593","v":0},{"$f":"'REV REQ'!O593","v":0},{"$f":"'REV REQ'!P593","v":0},{"$f":"'REV REQ'!Q593","v":0}]
[null,{"$f":"IF(OR((B237=\"~\"),(C245=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B246=\"~\"),(C249=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D600","v":0},null,{"$f":"'REV REQ'!F600","v":0},{"$f":"'REV REQ'!G600","v":0},{"$f":"'REV REQ'!H600","v":0},{"$f":"'REV REQ'!I600","v":0},{"$f":"'REV REQ'!J600","v":0},{"$f":"'REV REQ'!K600","v":0},{"$f":"'REV REQ'!L600","v":0},{"$f":"'REV REQ'!M600","v":0},{"$f":"'REV REQ'!N600","v":0},{"$f":"'REV REQ'!O600","v":0},{"$f":"'REV REQ'!P600","v":0},{"$f":"'REV REQ'!Q600","v":0}]
[null,{"$f":"IF(OR((B246=\"~\"),(C250=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B246=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D601","v":0},null,{"$f":"'REV REQ'!F601","v":0},{"$f":"'REV REQ'!G601","v":0},{"$f":"'REV REQ'!H601","v":0},{"$f":"'REV REQ'!I601","v":0},{"$f":"'REV REQ'!J601","v":0},{"$f":"'REV REQ'!K601","v":0},{"$f":"'REV REQ'!L601","v":0},{"$f":"'REV REQ'!M601","v":0},{"$f":"'REV REQ'!N601","v":0},{"$f":"'REV REQ'!O601","v":0},{"$f":"'REV REQ'!P601","v":0},{"$f":"'REV REQ'!Q601","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]
[null,{"$f":"IF(OR((B246=\"~\"),(C254=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"IF(OR((B255=\"~\"),(C257=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,{"$f":"'REV REQ'!D608","v":0},null,{"$f":"'REV REQ'!F608","v":0},{"$f":"'REV REQ'!G608","v":0},{"$f":"'REV REQ'!H608","v":0},{"$f":"'REV REQ'!I608","v":0},{"$f":"'REV REQ'!J608","v":0},{"$f":"'REV REQ'!K608","v":0},{"$f":"'REV REQ'!L608","v":0},{"$f":"'REV REQ'!M608","v":0},{"$f":"'REV REQ'!N608","v":0},{"$f":"'REV REQ'!O608","v":0},{"$f":"'REV REQ'!P608","v":0},{"$f":"'REV REQ'!Q608","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C258=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,{"$f":"'REV REQ'!D609","v":0},null,{"$f":"'REV REQ'!F609","v":0},{"$f":"'REV REQ'!G609","v":0},{"$f":"'REV REQ'!H609","v":0},{"$f":"'REV REQ'!I609","v":0},{"$f":"'REV REQ'!J609","v":0},{"$f":"'REV REQ'!K609","v":0},{"$f":"'REV REQ'!L609","v":0},{"$f":"'REV REQ'!M609","v":0},{"$f":"'REV REQ'!N609","v":0},{"$f":"'REV REQ'!O609","v":0},{"$f":"'REV REQ'!P609","v":0},{"$f":"'REV REQ'!Q609","v":0}]
[null,{"$f":"IF(OR((B255=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B255=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D612","v":0},null,{"$f":"'REV REQ'!F612","v":0},{"$f":"'REV REQ'!G612","v":0},{"$f":"'REV REQ'!H612","v":0},{"$f":"'REV REQ'!I612","v":0},{"$f":"'REV REQ'!J612","v":0},{"$f":"'REV REQ'!K612","v":0},{"$f":"'REV REQ'!L612","v":0},{"$f":"'REV REQ'!M612","v":0},{"$f":"'REV REQ'!N612","v":0},{"$f":"'REV REQ'!O612","v":0},{"$f":"'REV REQ'!P612","v":0},{"$f":"'REV REQ'!Q612","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]
[null,"TOTAL"]
[null,{"$f":"IF(OR((B265=\"~\"),(C266=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D616","v":1275414045.3799407},null,{"$f":"'REV REQ'!F616","v":772080981.42980981},{"$f":"'REV REQ'!G616","v":163992059.01414755},{"$f":"'REV REQ'!H616","v":162949577.38187572},{"$f":"'REV REQ'!I616","v":81278382.059776902},{"$f":"'REV REQ'!J616","v":59010143.756401248},{"$f":"'REV REQ'!K616","v":221086.5362847072},{"$f":"'REV REQ'!L616","v":3918699.0335451309},{"$f":"'REV REQ'!M616","v":5194554.1448217463},{"$f":"'REV REQ'!N616","v":13951049.775377924},{"$f":"'REV REQ'!O616","v":8244404.5575825926},{"$f":"'REV REQ'!P616","v":4103295.3543122066},{"$f":"'REV REQ'!Q616","v":469812.33600519999}]
[null,{"$f":"IF(OR((B265=\"~\"),(C269=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D619","v":0},null,{"$f":"'REV REQ'!F619","v":0},{"$f":"'REV REQ'!G619","v":0},{"$f":"'REV REQ'!H619","v":0},{"$f":"'REV REQ'!I619","v":0},{"$f":"'REV REQ'!J619","v":0},{"$f":"'REV REQ'!K619","v":0},{"$f":"'REV REQ'!L619","v":0},{"$f":"'REV REQ'!M619","v":0},{"$f":"'REV REQ'!N619","v":0},{"$f":"'REV REQ'!O619","v":0},{"$f":"'REV REQ'!P619","v":0},{"$f":"'REV REQ'!Q619","v":0}]
[null,{"$f":"IF(OR((B265=\"~\"),(C270=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B265=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D620","v":0},null,{"$f":"'REV REQ'!F620","v":0},{"$f":"'REV REQ'!G620","v":0},{"$f":"'REV REQ'!H620","v":0},{"$f":"'REV REQ'!I620","v":0},{"$f":"'REV REQ'!J620","v":0},{"$f":"'REV REQ'!K620","v":0},{"$f":"'REV REQ'!L620","v":0},{"$f":"'REV REQ'!M620","v":0},{"$f":"'REV REQ'!N620","v":0},{"$f":"'REV REQ'!O620","v":0},{"$f":"'REV REQ'!P620","v":0},{"$f":"'REV REQ'!Q620","v":0}]
[null,{"$f":"IF(OR((B265=\"~\"),(C273=\"~\")),\"~\",\"\")","v":""}]
[null,null,"TOTAL REVENUE REQUIREMENT",null,{"$f":"SUM(G274:S274)","v":2072321797.9696581},null,{"$f":"SUM(G266:G271)","v":1225152195.9329505},261171753.77211949,261780892.17701852,144267860.12435225,106510078.06293091,368618.81750692806,{"$f":"SUM(M266:M271)","v":8837167.0492224656},4519716.958832901,32905178.140032515,8770796.8347276039,17345234.723737169,692305.3762267133]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
[null,null,null,null,"System Total",null,{"$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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"}]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)"]
[null,{"$f":"IF(OR((B283=\"~\"),(C285=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"ROUND(IF($C285=0,0,E176/E$383),6)","v":2.6662999999999999E-2},null,{"$f":"ROUND(IF($C285=0,0,G176/G$383),6)","v":2.9586999999999999E-2},2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,0,2.9586999999999999E-2,0,2.9586999999999999E-2,2.9586999999999999E-2]
[null,{"$f":"IF(OR((B283=\"~\"),(C286=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B283=\"~\"),(C289=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B283=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B283=\"~\"),(C290=\"~\")),\"~\",\"\")","v":""},"Total",null,5.4316999999999997E-2,null,{"$f":"ROUND(IF($C290=0,0,G181/G$383),6)","v":6.3559000000000004E-2},6.0413000000000001E-2,5.9256000000000003E-2,5.3741999999999998E-2,5.4112E-2,2.9853000000000001E-2,2.9586999999999999E-2,0,4.8833000000000001E-2,0,4.8100999999999998E-2,6.3114000000000003E-2]
[null,{"$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$383),6)","v":6.306E-3},null,{"$f":"ROUND(IF($C293=0,0,G184/G$383),6)","v":7.2179999999999996E-3},6.5490000000000001E-3,6.3029999999999996E-3,5.1320000000000003E-3,5.2110000000000004E-3,5.5999999999999999E-5,0,5.1970000000000002E-3,4.0889999999999998E-3,4.2160000000000001E-3,3.9329999999999999E-3,7.123E-3]
[null,{"$f":"IF(OR((B292=\"~\"),(C296=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B292=\"~\"),(C297=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B292=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B292=\"~\"),(C300=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[null,{"$f":"IF(OR((B301=\"~\"),(C304=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,5.9789999999999999E-3,null,9.8919999999999998E-3,3.7390000000000001E-3,8.8999999999999995E-4,5.1099999999999995E-4,3.0360000000000001E-3,2.5019999999999999E-3,9.1739999999999999E-3,9.5799999999999998E-4,4.8799999999999999E-4,2.5500000000000002E-4,0.14490700000000001,3.6999999999999999E-4]
[null,{"$f":"IF(OR((B301=\"~\"),(C305=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B301=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B301=\"~\"),(C308=\"~\")),\"~\",\"\")","v":""},"Total",null,2.4192999999999999E-2,null,{"$f":"ROUND(IF($C308=0,0,G199/G$383),6)","v":3.5978999999999997E-2},2.2603999999999999E-2,1.5167999999999999E-2,1.0063000000000001E-2,1.3828E-2,5.0268E-2,4.0057000000000002E-2,1.0599000000000001E-2,-7.1000000000000002E-4,2.9E-5,0.17653199999999999,2.2977000000000001E-2]
[null,{"$f":"IF(OR((B301=\"~\"),(C309=\"~\")),\"~\",\"\")","v":""}]
[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$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C313=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C316=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C316=0,0,G207/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B310=\"~\"),(C317=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B310=\"~\",\"~\",\"\")","v":"~"}]
[null,{"$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$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C321=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C321=0,0,G212/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C324=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C324=0,0,G215/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B319=\"~\"),(C325=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B319=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C325=0,0,G216/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C332=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C332=0,0,G223/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C333=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B328=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C333=0,0,G224/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B328=\"~\"),(C336=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B337=\"~\"),(C340=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C341=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C341=0,0,G232/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B337=\"~\"),(C344=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B337=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B337=\"~\"),(C345=\"~\")),\"~\",\"\")","v":"~"}]
[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$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C349=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C352=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C352=0,0,G243/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B346=\"~\"),(C353=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B346=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$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$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C357=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C357=0,0,G248/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C360=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C360=0,0,G251/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B355=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B355=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C361=0,0,G252/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C368=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C368=0,0,G259/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B364=\"~\"),(C369=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B364=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C369=0,0,G260/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$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$383),6)","v":5.2174999999999999E-2},null,{"$f":"ROUND(IF($C375=0,0,G266/G$383),6)","v":6.7277000000000003E-2},5.6239999999999998E-2,5.0250000000000003E-2,3.8837999999999998E-2,4.0528000000000002E-2,4.8087999999999999E-2,3.0882E-2,1.4838E-2,2.2135999999999999E-2,3.9899999999999996E-3,5.4071000000000001E-2,6.3256999999999994E-2]
[null,{"$f":"IF(OR((B374=\"~\"),(C376=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,2.6662999999999999E-2,null,{"$f":"ROUND(IF($C376=0,0,G267/G$383),6)","v":2.9586999999999999E-2},2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,0,2.9586999999999999E-2,0,2.9586999999999999E-2,2.9586999999999999E-2]
[null,{"$f":"IF(OR((B374=\"~\"),(C377=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,5.9369999999999996E-3,null,{"$f":"ROUND(IF($C377=0,0,G268/G$383),6)","v":9.8919999999999998E-3},3.7390000000000001E-3,8.8999999999999995E-4,5.1099999999999995E-4,3.0360000000000001E-3,2.5019999999999999E-3,9.1739999999999999E-3,-1.928E-3,4.8799999999999999E-4,2.5500000000000002E-4,0.14490700000000001,3.6999999999999999E-4]
[null,{"$f":"IF(OR((B374=\"~\"),(C378=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C378=0,0,G269/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B374=\"~\"),(C379=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C379=0,0,G270/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(OR((B374=\"~\"),(C380=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B374=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C380=0,0,G271/G$383),6)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"ROUND(IF($C381=0,0,E274/E$383),6)","v":8.4775000000000003E-2},null,{"$f":"ROUND(IF($C381=0,0,G274/G$383),6)","v":0.106756},{"$f":"ROUND(IF($C381=0,0,H274/H$383),6)","v":8.9566000000000007E-2},8.0727999999999994E-2,6.8935999999999997E-2,7.3150999999999994E-2,8.0176999999999998E-2,6.9643999999999998E-2,1.291E-2,5.2211E-2,4.2449999999999996E-3,0.22856499999999999,9.3215000000000006E-2]
[null,{"$f":"IF(OR((B374=\"~\"),(C382=\"~\")),\"~\",\"\")","v":""}]
[null,null,"kWh",null,{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!H$2-1)","v":24444937399.34943},null,{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!I$2-1)","v":11476152247.161776},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!J$2-1)","v":2915955626.4103169},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!K$2-1)","v":3242765959.9604325},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!L$2-1)","v":2092770306.5275679},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!M$2-1)","v":1456029850.0547175},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!N$2-1)","v":4597572.0317007378},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!O$2-1)","v":126890757.18193617},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!P$2-1)","v":350081232.79927498},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!Q$2-1)","v":630228919.26662493},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!R$2-1)","v":2066150549.7926297},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!S$2-1)","v":75887375.026475519},{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!T$2-1)","v":7427003.1359829875}]
[]
[null,null,"Allocate Deficiency to Cost"]
[null,null,"Uncollectible Expense",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$322,0)","v":849946.06749000004}]
[null,null,"Regulatory Exp",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$349,0)","v":200482.62}]
[null,null,"Utility Tax",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$589,0)","v":3849867.7518600002}]
[null,null,"FIT",null,{"$f":"+IF(CASE<>3,+ACCOUNTS!$F$652,0)","v":20021597.81154}]
[null,null,"Total Deficiency (Expense)",null,{"$f":"SUM(E386:E389)","v":24921894.250890002}]
[]
[null,null,"Allocation to Class"]
[null,null,{"$f":"+'Expense Summary'!C56","v":"CAE - Uncollect Accts "},null,{"$f":"SUM(G393:S393)","v":16958952.817367498},null,{"$f":"+ACCOUNTALLOC!K322","v":15015160.314208854},{"$f":"+ACCOUNTALLOC!S322","v":1080069.5070909716},{"$f":"+ACCOUNTALLOC!AA322","v":174629.9454600178},{"$f":"+ACCOUNTALLOC!AI322","v":272644.09992099757},{"$f":"+ACCOUNTALLOC!AQ322","v":373242.03424914565},{"$f":"+ACCOUNTALLOC!AY322","v":0},{"$f":"+ACCOUNTALLOC!BG322","v":0},{"$f":"+ACCOUNTALLOC!BO322","v":0},{"$f":"+ACCOUNTALLOC!BW322","v":0},{"$f":"+ACCOUNTALLOC!CE322","v":0},{"$f":"+ACCOUNTALLOC!CM322","v":43206.916437510416},{"$f":"+ACCOUNTALLOC!CU322","v":0}]
[null,null,{"$f":"+'Expense Summary'!C79","v":"A&G Exp - Reg Comm Exp "},null,{"$f":"SUM(G394:S394)","v":7659023.8861585967},null,{"$f":"+ACCOUNTALLOC!K349","v":4179028.6286318982},{"$f":"+ACCOUNTALLOC!S349","v":1010722.9308241825},{"$f":"+ACCOUNTALLOC!AA349","v":1080459.0456241127},{"$f":"+ACCOUNTALLOC!AI349","v":647872.93472927599},{"$f":"+ACCOUNTALLOC!AQ349","v":462920.58260935213},{"$f":"+ACCOUNTALLOC!AY349","v":1463.1750918173786},{"$f":"+ACCOUNTALLOC!BG349","v":36708.55266719732},{"$f":"+ACCOUNTALLOC!BO349","v":5642.8253509118122},{"$f":"+ACCOUNTALLOC!BW349","v":180773.80369764674},{"$f":"+ACCOUNTALLOC!CE349","v":10272.737886082996},{"$f":"+ACCOUNTALLOC!CM349","v":40450.534352565715},{"$f":"+ACCOUNTALLOC!CU349","v":2708.1346935540992}]
[null,null,{"$f":"+'Expense Summary'!C150","v":"Other Taxes - Wash Excise - Allocated"},null,{"$f":"SUM(G395:S395)","v":78283037.973867416},null,{"$f":"+ACCOUNTALLOC!K589","v":46205287.540661827},{"$f":"+ACCOUNTALLOC!S589","v":9917070.6918749735},{"$f":"+ACCOUNTALLOC!AA589","v":9835790.5816016998},{"$f":"+ACCOUNTALLOC!AI589","v":5412236.3508618725},{"$f":"+ACCOUNTALLOC!AQ589","v":4008545.1523005678},{"$f":"+ACCOUNTALLOC!AY589","v":13704.751334695206},{"$f":"+ACCOUNTALLOC!BG589","v":326061.92770319234},{"$f":"+ACCOUNTALLOC!BO589","v":202285.19290259917},{"$f":"+ACCOUNTALLOC!BW589","v":1344987.3391193505},{"$f":"+ACCOUNTALLOC!CE589","v":354555.89860938862},{"$f":"+ACCOUNTALLOC!CM589","v":636320.27970695519},{"$f":"+ACCOUNTALLOC!CU589","v":26192.267190314815}]
[null,null,{"$f":"+'Expense Summary'!C156","v":"Current Federal Income Tax @ Rate"},null,{"$f":"SUM(G396:S396)","v":75069264.46233812},null,{"$f":"+ACCOUNTALLOC!K652","v":45593745.845919535},{"$f":"+ACCOUNTALLOC!S652","v":9073750.4357757531},{"$f":"+ACCOUNTALLOC!AA652","v":9187380.4155097511},{"$f":"+ACCOUNTALLOC!AI652","v":4546496.0516551211},{"$f":"+ACCOUNTALLOC!AQ652","v":3496932.4370833505},{"$f":"+ACCOUNTALLOC!AY652","v":13401.38962408137},{"$f":"+ACCOUNTALLOC!BG652","v":296148.29500093381},{"$f":"+ACCOUNTALLOC!BO652","v":420780.66944721073},{"$f":"+ACCOUNTALLOC!BW652","v":965289.80586723704},{"$f":"+ACCOUNTALLOC!CE652","v":703150.6538820198},{"$f":"+ACCOUNTALLOC!CM652","v":746012.85317762347},{"$f":"+ACCOUNTALLOC!CU652","v":26175.609395495299}]
[]
[null,null,{"$f":"+C393","v":"CAE - Uncollect Accts "},null,{"$f":"SUM(G398:S398)","v":849946.06748999993},null,{"$f":"+G393/$E393*$E386","v":752527.38770074362},{"$f":"+H393/$E393*$E386","v":54130.749702170186},8752.0754971223032,13664.333113474273,18706.084193308881,0,0,0,0,0,{"$f":"+Q393/$E393*$E386","v":2165.4372831807632},0]
[null,null,{"$f":"+C394","v":"A&G Exp - Reg Comm Exp "},null,{"$f":"SUM(G399:S399)","v":200482.62000000002},null,{"$f":"+G394/$E394*$E387","v":109390.2592518669},26456.684856657583,28282.097495594124,16958.7228493107,12117.409820482648,38.300073258214454,960.88312616803273,147.70660430994167,4731.9353394584041,268.89920133257749,1058.8332440192694,70.888137541627756]
[null,null,{"$f":"+C395","v":"Other Taxes - Wash Excise - Allocated"},null,{"$f":"SUM(G400:S400)","v":3849867.7518600021},null,2272321.7068759422,487709.87480468658,483712.61456150137,266167.41930203588,197135.53680515505,673.98355475570963,16035.342177099359,9948.1479128909996,66144.895721396431,17436.642159233699,31293.483085264546,1288.1049000392045]
[null,null,{"$f":"+C396","v":"Current Federal Income Tax @ Rate"},null,{"$f":"SUM(G401:S401)","v":20021597.811539996},null,12160231.601930117,2420044.7835549447,2450350.845161675,1212588.3482402014,932660.99422803079,3574.2621842753751,78985.215821006612,112225.70769651329,257450.82761999656,187536.1333799951,198967.83877581911,6981.2529474229987]
[]
[null,null,"Proposed Revenue Increase",null,{"$f":"SUM(G403:S403)","v":0},null,{"$f":"+IF(CASE<>3,INPUTS!$F$54,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$55,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$56,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$57,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$58,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$59,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$60,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$61,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$62,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$63,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$64,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$65,0)","v":0}]

{"sheet":"BC detail","index":17,"n_rows":64,"n_cols":18,"rows_kept":64,"cut":false,"hidden":false,"merged":[[0,0,0,17],[1,0,1,17],[2,0,2,17],[3,0,3,17]]}
["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$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Customer Charge Calculation"]
[]
["Line No.",null,"Description","check","Total Company",null,{"$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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"}]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)"]
[null,null,"PLANT INVESTMENT: (Basic Customer Related)",{"$f":"+SUM(G8:S8)-E8","v":0}]
[1,null,"Meters (A/C 370)",0,{"$f":"+ACCOUNTALLOC!C60","v":206004867.61000001},null,{"$f":"+ACCOUNTALLOC!G60","v":133743709.16973646},{"$f":"+ACCOUNTALLOC!O60","v":37539912.318899311},{"$f":"+ACCOUNTALLOC!W60","v":11094399.206289688},{"$f":"+ACCOUNTALLOC!AE60","v":1246915.3080466578},{"$f":"+ACCOUNTALLOC!AM60","v":14935303.536787456},{"$f":"+ACCOUNTALLOC!AU60","v":48424.959903730029},{"$f":"+ACCOUNTALLOC!BC60","v":4826816.6046611229},{"$f":"+ACCOUNTALLOC!BK60","v":976230.67360039195},{"$f":"+ACCOUNTALLOC!BS60","v":606236.92276222247},{"$f":"+ACCOUNTALLOC!CA60","v":976036.22035163466},{"$f":"+ACCOUNTALLOC!CI60","v":0},{"$f":"+ACCOUNTALLOC!CQ60","v":10882.688961321393}]
[{"$f":"A9+1","v":2},null,"UG Service (A/C 369)",0,{"$f":"+ACCOUNTALLOC!C59","v":148141818.81021541},null,{"$f":"+ACCOUNTALLOC!G59","v":148141818.81021541},{"$f":"+ACCOUNTALLOC!O59","v":0},{"$f":"+ACCOUNTALLOC!W59","v":0},{"$f":"+ACCOUNTALLOC!AE59","v":0},{"$f":"+ACCOUNTALLOC!AM59","v":0},{"$f":"+ACCOUNTALLOC!AU59","v":0},{"$f":"+ACCOUNTALLOC!BC59","v":0},{"$f":"+ACCOUNTALLOC!BK59","v":0},{"$f":"+ACCOUNTALLOC!BS59","v":0},{"$f":"+ACCOUNTALLOC!CA59","v":0},{"$f":"+ACCOUNTALLOC!CI59","v":0},{"$f":"+ACCOUNTALLOC!CQ59","v":0}]
[{"$f":"A10+1","v":3},null,"OH Service (A/C 369)",0,{"$f":"+ACCOUNTALLOC!C58","v":40889975.452172115},null,{"$f":"+ACCOUNTALLOC!G58","v":35287388.224718876},{"$f":"+ACCOUNTALLOC!O58","v":5391540.3962266576},{"$f":"+ACCOUNTALLOC!W58","v":206571.28579529174},{"$f":"+ACCOUNTALLOC!AE58","v":4475.5454312894217},{"$f":"+ACCOUNTALLOC!AM58","v":0},{"$f":"+ACCOUNTALLOC!AU58","v":0},{"$f":"+ACCOUNTALLOC!BC58","v":0},{"$f":"+ACCOUNTALLOC!BK58","v":0},{"$f":"+ACCOUNTALLOC!BS58","v":0},{"$f":"+ACCOUNTALLOC!CA58","v":0},{"$f":"+ACCOUNTALLOC!CI58","v":0},{"$f":"+ACCOUNTALLOC!CQ58","v":0}]
[{"$f":"A11+1","v":4},null,"Subtotal Transformer, Meter & Service",0,{"$f":"SUM(E9:E11)","v":395036661.87238753},null,{"$f":"SUM(G9:G11)","v":317172916.20467073},42931452.715125971,11300970.49208498,1251390.8534779472,14935303.536787456,48424.959903730029,4826816.6046611229,976230.67360039195,606236.92276222247,976036.22035163466,0,10882.688961321393]
[null,null,null,0]
[{"$f":"+A12+1","v":5},null,"General Plant",0,{"$f":"SUM(ACCOUNTALLOC!G88:G88,ACCOUNTALLOC!O88:O88,ACCOUNTALLOC!W88:W88,ACCOUNTALLOC!AE88:AE88,ACCOUNTALLOC!AM88:AM88,ACCOUNTALLOC!AU88:AU88,ACCOUNTALLOC!BC88:BC88,ACCOUNTALLOC!BK88:BK88,ACCOUNTALLOC!BS88:BS88,ACCOUNTALLOC!CA88:CA88,ACCOUNTALLOC!CI88:CI88,ACCOUNTALLOC!CQ88:CQ88,ACCOUNTALLOC!CY88:CY88,ACCOUNTALLOC!DG88:DG88)","v":83468013.31043157},null,{"$f":"+ACCOUNTALLOC!G88","v":66801873.875710845},{"$f":"+ACCOUNTALLOC!O88","v":7569725.341060482},{"$f":"+ACCOUNTALLOC!W88","v":1085913.719930073},{"$f":"+ACCOUNTALLOC!AE88","v":573601.59390403749},{"$f":"+ACCOUNTALLOC!AM88","v":1293381.4804071977},{"$f":"+ACCOUNTALLOC!AU88","v":2466.885560627371},{"$f":"+ACCOUNTALLOC!BC88","v":256356.06713448829},{"$f":"+ACCOUNTALLOC!BK88","v":111279.66692028746},{"$f":"+ACCOUNTALLOC!BS88","v":129491.32313602396},{"$f":"+ACCOUNTALLOC!CA88","v":225756.67306755568},{"$f":"+ACCOUNTALLOC!CI88","v":5417481.9336593281},{"$f":"+ACCOUNTALLOC!CQ88","v":684.74994063790973}]
[{"$f":"+A14+1","v":6},null,"Prod, Trans & Dist Plant",0,{"$f":"SUM(ACCOUNTALLOC!G72:G72,ACCOUNTALLOC!O72:O72,ACCOUNTALLOC!W72:W72,ACCOUNTALLOC!AE72:AE72,ACCOUNTALLOC!AM72:AM72,ACCOUNTALLOC!AU72:AU72,ACCOUNTALLOC!BC72:BC72,ACCOUNTALLOC!BK72:BK72,ACCOUNTALLOC!BS72:BS72,ACCOUNTALLOC!CA72:CA72,ACCOUNTALLOC!CI72:CI72,ACCOUNTALLOC!CQ72:CQ72,ACCOUNTALLOC!CY72:CY72,ACCOUNTALLOC!DG72:DG72)","v":452315983.96313405},null,{"$f":"SUM(ACCOUNTALLOC!G28,ACCOUNTALLOC!G39,ACCOUNTALLOC!G72)","v":317172916.20467073},{"$f":"SUM(ACCOUNTALLOC!O28,ACCOUNTALLOC!O39,ACCOUNTALLOC!O72)","v":42931452.715125971},{"$f":"SUM(ACCOUNTALLOC!W28,ACCOUNTALLOC!W39,ACCOUNTALLOC!W72)","v":11300970.49208498},{"$f":"SUM(ACCOUNTALLOC!AE28,ACCOUNTALLOC!AE39,ACCOUNTALLOC!AE72)","v":1251390.8534779472},{"$f":"SUM(ACCOUNTALLOC!AM28,ACCOUNTALLOC!AM39,ACCOUNTALLOC!AM72)","v":14935303.536787456},{"$f":"SUM(ACCOUNTALLOC!AU28,ACCOUNTALLOC!AU39,ACCOUNTALLOC!AU72)","v":48424.959903730029},{"$f":"SUM(ACCOUNTALLOC!BC28,ACCOUNTALLOC!BC39,ACCOUNTALLOC!BC72)","v":4826816.6046611229},{"$f":"SUM(ACCOUNTALLOC!BK28,ACCOUNTALLOC!BK39,ACCOUNTALLOC!BK72)","v":976230.67360039195},{"$f":"SUM(ACCOUNTALLOC!BS28,ACCOUNTALLOC!BS39,ACCOUNTALLOC!BS72)","v":606236.92276222247},{"$f":"SUM(ACCOUNTALLOC!CA28,ACCOUNTALLOC!CA39,ACCOUNTALLOC!CA72)","v":976036.22035163466},{"$f":"SUM(ACCOUNTALLOC!CI28,ACCOUNTALLOC!CI39,ACCOUNTALLOC!CI72)","v":57279322.090746596},{"$f":"SUM(ACCOUNTALLOC!CQ28,ACCOUNTALLOC!CQ39,ACCOUNTALLOC!CQ72)","v":10882.688961321393}]
[{"$f":"+A15+1","v":7},null,"Related General Plant",0,{"$f":"+SUM(G16:S16)","v":78050531.37677224},null,{"$f":"+G12/G15*G14","v":66801873.875710845},{"$f":"+H12/H15*H14","v":7569725.341060482},{"$f":"+I12/I15*I14","v":1085913.719930073},573601.59390403749,1293381.4804071977,2466.885560627371,256356.06713448829,{"$f":"+N12/N15*N14","v":111279.66692028746},129491.32313602396,225756.67306755568,0,684.74994063790973]
[]
[{"$f":"+A16+1","v":8},null,"Related Distribution Accumulated Depreciation",{"$f":"+SUM(G18:S18)-E18","v":0},{"$f":"SUM(FUNCALLOC!$AG$140:$BZ$145)*1","v":-165961991.57658038},null,{"$f":"SUM(ACCOUNTALLOC!$G$140:$G$145)","v":-147670604.62961724},{"$f":"SUM(ACCOUNTALLOC!$O$140:$O$145)","v":-11511180.882350445},{"$f":"SUM(ACCOUNTALLOC!$W$140:$W$145)","v":-2279116.1307164645},{"$f":"SUM(ACCOUNTALLOC!$AE$140:$AE$145)","v":-240979.05630255575},{"$f":"SUM(ACCOUNTALLOC!$AM$140:$AM$145)","v":-2842995.6880319864},{"$f":"SUM(ACCOUNTALLOC!$AU$140:$AU$145)","v":-9217.8877958739613},{"$f":"SUM(ACCOUNTALLOC!$BC$140:$BC$145)","v":-918804.14483524207},{"$f":"SUM(ACCOUNTALLOC!$BK$140:$BK$145)","v":-185829.47368523726},{"$f":"SUM(ACCOUNTALLOC!$BS$140:$BS$145)","v":-115399.66048185888},{"$f":"SUM(ACCOUNTALLOC!$CA$140:$CA$145)","v":-185792.45871956355},{"$f":"SUM(ACCOUNTALLOC!$CI$140:$CI$145)","v":0},{"$f":"SUM(ACCOUNTALLOC!$CQ$140:$CQ$145)","v":-2071.5640438791515}]
[]
[{"$f":"+A18+1","v":9},null,"General Accumulated Depreciation",{"$f":"+SUM(G20:S20)-E20","v":0},{"$f":"SUM(ACCOUNTALLOC!G172:G172,ACCOUNTALLOC!O172:O172,ACCOUNTALLOC!W172:W172,ACCOUNTALLOC!AE172:AE172,ACCOUNTALLOC!AM172:AM172,ACCOUNTALLOC!AU172:AU172,ACCOUNTALLOC!BC172:BC172,ACCOUNTALLOC!BK172:BK172,ACCOUNTALLOC!BS172:BS172,ACCOUNTALLOC!CA172:CA172,ACCOUNTALLOC!CI172:CI172,ACCOUNTALLOC!CQ172:CQ172,ACCOUNTALLOC!CY172:CY172,ACCOUNTALLOC!DG172:DG172)","v":-27835505.354353979},null,{"$f":"+ACCOUNTALLOC!G172","v":-22342094.711371284},{"$f":"+ACCOUNTALLOC!O172","v":-2521655.006089909},{"$f":"+ACCOUNTALLOC!W172","v":-354341.24452837912},{"$f":"+ACCOUNTALLOC!AE172","v":-193961.88288050433},{"$f":"+ACCOUNTALLOC!AM172","v":-419915.78681605641},{"$f":"+ACCOUNTALLOC!AU172","v":-772.20950818348626},{"$f":"+ACCOUNTALLOC!BC172","v":-80542.926180958253},{"$f":"+ACCOUNTALLOC!BK172","v":-36573.100689927887},{"$f":"+ACCOUNTALLOC!BS172","v":-43321.131984737731},{"$f":"+ACCOUNTALLOC!CA172","v":-75642.997918786554},{"$f":"+ACCOUNTALLOC!CI172","v":-1766466.325360944},{"$f":"+ACCOUNTALLOC!CQ172","v":-218.03102430655974}]
[{"$f":"+A20+1","v":10},null,"Related General Accumulated Depreciation",{"$f":"+SUM(G21:S21)-E21","v":0},{"$f":"+SUM(G21:S21)","v":-26069039.028993037},null,{"$f":"+G16/G14*G20","v":-22342094.711371284},{"$f":"+H16/H14*H20","v":-2521655.006089909},-354341.24452837912,-193961.88288050433,-419915.78681605641,-772.20950818348626,-80542.926180958253,-36573.100689927887,-43321.131984737731,-75642.997918786554,0,-218.03102430655974]
[]
[{"$f":"+A21+1","v":11},null,"Net Plant Investment",{"$f":"+SUM(G23:S23)-E23","v":0},{"$f":"SUM(E21,E18,E16,E12)","v":281056162.64358634},null,{"$f":"SUM(G21,G18,G16,G12)","v":213962090.73939306},36468342.167746097,9753426.8367702086,1390051.5081989246,12965773.542346612,40901.748160299954,4083825.6007794109,865107.76614551421,577007.45343164983,940357.43678084027,0,9277.8438337735915]
[]
[null,null,"EXPENSE: (Modified Basic Customer Related)"]
[{"$f":"+A23+1","v":12},null,"OE - Supervision & Eng (A/C 580)",{"$f":"+SUM(G26:S26)-E26","v":0},{"$f":"SUM(ACCOUNTALLOC!G311,ACCOUNTALLOC!O311,ACCOUNTALLOC!W311,ACCOUNTALLOC!AE311,ACCOUNTALLOC!AM311,ACCOUNTALLOC!AU311,ACCOUNTALLOC!BC311,ACCOUNTALLOC!BK311,ACCOUNTALLOC!BS311,ACCOUNTALLOC!CA311,ACCOUNTALLOC!CI311,ACCOUNTALLOC!CQ311,ACCOUNTALLOC!CY311,ACCOUNTALLOC!DG311)","v":997261.06633620209},null,{"$f":"SUM(ACCOUNTALLOC!G311)","v":629659.70038862294},{"$f":"SUM(ACCOUNTALLOC!O311)","v":176736.31223532703},{"$f":"SUM(ACCOUNTALLOC!W311)","v":52231.960094350849},{"$f":"SUM(ACCOUNTALLOC!AE311)","v":5870.4242924668779},{"$f":"SUM(ACCOUNTALLOC!AM311)","v":70314.774493443634},{"$f":"SUM(ACCOUNTALLOC!AU311)","v":227.98265379059256},{"$f":"SUM(ACCOUNTALLOC!BC311)","v":22724.44749729937},{"$f":"SUM(ACCOUNTALLOC!BK311)","v":4596.0525340992945},{"$f":"SUM(ACCOUNTALLOC!BS311)","v":2854.1376751150997},{"$f":"SUM(ACCOUNTALLOC!CA311)","v":4595.1370564659001},{"$f":"SUM(ACCOUNTALLOC!CI311)","v":27398.902177964417},{"$f":"SUM(ACCOUNTALLOC!CQ311)","v":51.235237255994704}]
[{"$f":"+A26+1","v":13},null,"OE - Meters (A/C 586)",0,{"$f":"+ACCOUNTALLOC!C308","v":1730550.5930792508},null,{"$f":"+ACCOUNTALLOC!G308","v":1123518.3804611764},{"$f":"+ACCOUNTALLOC!O308","v":315355.25486030173},{"$f":"+ACCOUNTALLOC!W308","v":93198.861507729729},{"$f":"+ACCOUNTALLOC!AE308","v":10474.752615772622},{"$f":"+ACCOUNTALLOC!AM308","v":125464.50330648165},{"$f":"+ACCOUNTALLOC!AU308","v":406.79545126035157},{"$f":"+ACCOUNTALLOC!BC308","v":40547.829936206821},{"$f":"+ACCOUNTALLOC!BK308","v":8200.857536918249},{"$f":"+ACCOUNTALLOC!BS308","v":5092.712994621379},{"$f":"+ACCOUNTALLOC!CA308","v":8199.2240260751933},{"$f":"+ACCOUNTALLOC!CI308","v":0},{"$f":"+ACCOUNTALLOC!CQ308","v":91.420382706517884}]
[14,null,"OE - Customer Installation (A/C 587)",0,{"$f":"+ACCOUNTALLOC!C309","v":3412779.0851301313},null,{"$f":"+ACCOUNTALLOC!G309","v":2215664.7982042483},{"$f":"+ACCOUNTALLOC!O309","v":621904.85645271954},{"$f":"+ACCOUNTALLOC!W309","v":183795.33460825766},{"$f":"+ACCOUNTALLOC!AE309","v":20657.019096686912},{"$f":"+ACCOUNTALLOC!AM309","v":247425.66586782946},{"$f":"+ACCOUNTALLOC!AU309","v":802.23196798721051},{"$f":"+ACCOUNTALLOC!BC309","v":79963.444297501046},{"$f":"+ACCOUNTALLOC!BK309","v":16172.722828245394},{"$f":"+ACCOUNTALLOC!BS309","v":10043.222350228249},{"$f":"+ACCOUNTALLOC!CA309","v":16169.501419022914},{"$f":"+ACCOUNTALLOC!CI309","v":0},{"$f":"+ACCOUNTALLOC!CQ309","v":180.28803740446821}]
[15,null,"ME - Line Transformers (A/C 595)",0,{"$f":"SUM(ACCOUNTALLOC!G386,ACCOUNTALLOC!O386,ACCOUNTALLOC!W386,ACCOUNTALLOC!AE386,ACCOUNTALLOC!AM386,ACCOUNTALLOC!AU386,ACCOUNTALLOC!BC386,ACCOUNTALLOC!BK386,ACCOUNTALLOC!BS386,ACCOUNTALLOC!CA386,ACCOUNTALLOC!CI386,ACCOUNTALLOC!CQ386,ACCOUNTALLOC!CY386,ACCOUNTALLOC!DG386)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!G386)","v":0},{"$f":"SUM(ACCOUNTALLOC!O386)","v":0},{"$f":"SUM(ACCOUNTALLOC!W386)","v":0},{"$f":"SUM(ACCOUNTALLOC!AE386)","v":0},{"$f":"SUM(ACCOUNTALLOC!AM386)","v":0},{"$f":"SUM(ACCOUNTALLOC!AU386)","v":0},{"$f":"SUM(ACCOUNTALLOC!BC386)","v":0},{"$f":"SUM(ACCOUNTALLOC!BK386)","v":0},{"$f":"SUM(ACCOUNTALLOC!BS386)","v":0},{"$f":"SUM(ACCOUNTALLOC!CA386)","v":0},{"$f":"SUM(ACCOUNTALLOC!CI386)","v":0},{"$f":"SUM(ACCOUNTALLOC!CQ386)","v":0}]
[16,null,"ME - Meters (A/C 597)",0,{"$f":"+ACCOUNTALLOC!C388","v":532950.46671577066},null,{"$f":"+ACCOUNTALLOC!G388","v":346005.28157058597},{"$f":"+ACCOUNTALLOC!O388","v":97118.645898711315},{"$f":"+ACCOUNTALLOC!W388","v":28702.065652725109},{"$f":"+ACCOUNTALLOC!AE388","v":3225.865986024141},{"$f":"+ACCOUNTALLOC!AM388","v":38638.781125996007},{"$f":"+ACCOUNTALLOC!AU388","v":125.27910277462107},{"$f":"+ACCOUNTALLOC!BC388","v":12487.346498412075},{"$f":"+ACCOUNTALLOC!BK388","v":2525.5839784453915},{"$f":"+ACCOUNTALLOC!BS388","v":1568.3816342540404},{"$f":"+ACCOUNTALLOC!CA388","v":2525.0809129067861},{"$f":"+ACCOUNTALLOC!CI388","v":0},{"$f":"+ACCOUNTALLOC!CQ388","v":28.15435493514163}]
[17,null,"CAE - Supervision (A/C 901)",0,{"$f":"SUM(ACCOUNTALLOC!G319,ACCOUNTALLOC!O319,ACCOUNTALLOC!W319,ACCOUNTALLOC!AE319,ACCOUNTALLOC!AM319,ACCOUNTALLOC!AU319,ACCOUNTALLOC!BC319,ACCOUNTALLOC!BK319,ACCOUNTALLOC!BS319,ACCOUNTALLOC!CA319,ACCOUNTALLOC!CI319,ACCOUNTALLOC!CQ319,ACCOUNTALLOC!CY319,ACCOUNTALLOC!DG319)","v":134621.92638556892},null,{"$f":"SUM(ACCOUNTALLOC!G319)","v":117096.12757406002},{"$f":"SUM(ACCOUNTALLOC!O319)","v":12266.034859929381},{"$f":"SUM(ACCOUNTALLOC!W319)","v":1234.1147826003657},{"$f":"SUM(ACCOUNTALLOC!AE319)","v":1309.5115746087858},{"$f":"SUM(ACCOUNTALLOC!AM319)","v":1415.3972782132566},{"$f":"SUM(ACCOUNTALLOC!AU319)","v":0.11948284628148363},{"$f":"SUM(ACCOUNTALLOC!BC319)","v":39.614801916760626},{"$f":"SUM(ACCOUNTALLOC!BK319)","v":160.74239463472423},{"$f":"SUM(ACCOUNTALLOC!BS319)","v":256.40347828505998},{"$f":"SUM(ACCOUNTALLOC!CA319)","v":457.8237563005523},{"$f":"SUM(ACCOUNTALLOC!CI319)","v":385.78311716064832},{"$f":"SUM(ACCOUNTALLOC!CQ319)","v":0.25328501306495393}]
[18,null,"CAE - Meter Reading (A/C 902)",0,{"$f":"+ACCOUNTALLOC!C320","v":11371141.862653149},null,{"$f":"+ACCOUNTALLOC!G320","v":9996632.4211208429},{"$f":"+ACCOUNTALLOC!O320","v":1272599.4674878372},{"$f":"+ACCOUNTALLOC!W320","v":84726.18167537573},{"$f":"+ACCOUNTALLOC!AE320","v":8562.8039852760412},{"$f":"+ACCOUNTALLOC!AM320","v":5139.6218711169904},{"$f":"+ACCOUNTALLOC!AU320","v":19.394799513649019},{"$f":"+ACCOUNTALLOC!BC320","v":1541.886561335097},{"$f":"+ACCOUNTALLOC!BK320","v":960.04257592562647},{"$f":"+ACCOUNTALLOC!BS320","v":349.10639124568235},{"$f":"+ACCOUNTALLOC!CA320","v":533.35698662534799},{"$f":"+ACCOUNTALLOC!CI320","v":0},{"$f":"+ACCOUNTALLOC!CQ320","v":77.579198054596077}]
[19,null,"CAE - Records & Collections (A/C 903)",0,{"$f":"+ACCOUNTALLOC!C321","v":23622828.61329595},null,{"$f":"+ACCOUNTALLOC!G321","v":20177622.519180335},{"$f":"+ACCOUNTALLOC!O321","v":2381005.4371652394},{"$f":"+ACCOUNTALLOC!W321","v":216910.05295143303},{"$f":"+ACCOUNTALLOC!AE321","v":224156.19862806523},{"$f":"+ACCOUNTALLOC!AM321","v":167844.56570614738},{"$f":"+ACCOUNTALLOC!AU321","v":26.715691655154234},{"$f":"+ACCOUNTALLOC!BC321","v":13746.148757419774},{"$f":"+ACCOUNTALLOC!BK321","v":61073.219929349732},{"$f":"+ACCOUNTALLOC!BS321","v":98601.418215949743},{"$f":"+ACCOUNTALLOC!CA321","v":176148.726917133},{"$f":"+ACCOUNTALLOC!CI321","v":105673.44229617827},{"$f":"+ACCOUNTALLOC!CQ321","v":20.167857038212635}]
[20,null,"Subtotal O&M and Cust Acctg Expense",0,{"$f":"SUM(E26:E33)","v":41802133.613596022},null,{"$f":"SUM(G26:G33)","v":34606199.228499874},4876986.0089600664,660798.5712724725,274256.57617890061,656243.30964922835,1608.5191498278605,171050.71835009096,93689.221777618412,118765.38273969926,208628.8510745297,133458.12759130335,449.09835240799606]
[]
[{"$f":"+A34+1","v":21},null,"Total Admin & General (not including AC 928 Reg Comm Exp)",{"$f":"+SUM(G36:S36)-E36","v":0},{"$f":"SUM(FUNCALLOC!$AH$342:$BA$348,FUNCALLOC!$AH$350:$BA$351,FUNCALLOC!$AH$396:$BA$401)","v":24227800.933691569},null,{"$f":"SUM(ACCOUNTALLOC!G356,-ACCOUNTALLOC!G349,ACCOUNTALLOC!G404)","v":19433155.737017196},{"$f":"SUM(ACCOUNTALLOC!O356,-ACCOUNTALLOC!O349,ACCOUNTALLOC!O404)","v":2400320.9009651518},{"$f":"SUM(ACCOUNTALLOC!W356,-ACCOUNTALLOC!W349,ACCOUNTALLOC!W404)","v":366809.52881166502},{"$f":"SUM(,ACCOUNTALLOC!AE356,-ACCOUNTALLOC!AE349,ACCOUNTALLOC!AE404)","v":186636.3325676111},{"$f":"SUM(ACCOUNTALLOC!AM356,-ACCOUNTALLOC!AM349,ACCOUNTALLOC!AM404)","v":447523.55839565839},{"$f":"SUM(ACCOUNTALLOC!AU356,-ACCOUNTALLOC!AU349,ACCOUNTALLOC!AU404)","v":895.66236155678973},{"$f":"SUM(ACCOUNTALLOC!BC356,-ACCOUNTALLOC!BC349,ACCOUNTALLOC!BC404)","v":92662.550665722389},{"$f":"SUM(ACCOUNTALLOC!BK356,-ACCOUNTALLOC!BK349,ACCOUNTALLOC!BK404)","v":37819.614164494778},{"$f":"SUM(ACCOUNTALLOC!BS356,-ACCOUNTALLOC!BS349,ACCOUNTALLOC!BS404)","v":42916.876570483393},{"$f":"SUM(ACCOUNTALLOC!CA356,-ACCOUNTALLOC!CA349,ACCOUNTALLOC!CA404)","v":74662.1596779885},{"$f":"SUM(ACCOUNTALLOC!CI356,-ACCOUNTALLOC!CI349,ACCOUNTALLOC!CI404)","v":1144158.4348388684},{"$f":"SUM(ACCOUNTALLOC!CQ356,-ACCOUNTALLOC!CQ349,ACCOUNTALLOC!CQ404)","v":239.57765517109581}]
[{"$f":"+A36+1","v":22},null,"Total Prod, Tran, Dist & Customer Expense",{"$f":"+SUM(G37:S37)-E37","v":0},{"$f":"SUM(FUNCALLOC!$AJ$303:$BC$315,FUNCALLOC!$AH$319:$BA$326,FUNCALLOC!$AH$330:$BA$338,FUNCALLOC!$AH$382:$BA$392)","v":70631674.529572681},null,{"$f":"SUM(ACCOUNTALLOC!G261,ACCOUNTALLOC!G270,ACCOUNTALLOC!G276,ACCOUNTALLOC!G285,ACCOUNTALLOC!G300,ACCOUNTALLOC!G316,ACCOUNTALLOC!G327,ACCOUNTALLOC!G339,ACCOUNTALLOC!G393)","v":56781065.973101668},{"$f":"SUM(ACCOUNTALLOC!O261,ACCOUNTALLOC!O270,ACCOUNTALLOC!O276,ACCOUNTALLOC!O285,ACCOUNTALLOC!O300,ACCOUNTALLOC!O316,ACCOUNTALLOC!O327,ACCOUNTALLOC!O339,ACCOUNTALLOC!O393,)","v":7365778.3311364958},{"$f":"SUM(ACCOUNTALLOC!W261,ACCOUNTALLOC!W270,ACCOUNTALLOC!W276,ACCOUNTALLOC!W285,ACCOUNTALLOC!W300,ACCOUNTALLOC!W316,ACCOUNTALLOC!W327,ACCOUNTALLOC!W339,ACCOUNTALLOC!W393,)","v":1157504.0886005575},{"$f":"SUM(ACCOUNTALLOC!AE261,ACCOUNTALLOC!AE270,ACCOUNTALLOC!AE276,ACCOUNTALLOC!AE285,ACCOUNTALLOC!AE300,ACCOUNTALLOC!AE316,ACCOUNTALLOC!AE327,ACCOUNTALLOC!AE339,ACCOUNTALLOC!AE393)","v":582842.7649282132},{"$f":"SUM(ACCOUNTALLOC!AM261,ACCOUNTALLOC!AM270,ACCOUNTALLOC!AM276,ACCOUNTALLOC!AM285,ACCOUNTALLOC!AM300,ACCOUNTALLOC!AM316,ACCOUNTALLOC!AM327,ACCOUNTALLOC!AM339,ACCOUNTALLOC!AM393)","v":1427418.407811817},{"$f":"SUM(ACCOUNTALLOC!AU261,ACCOUNTALLOC!AU270,ACCOUNTALLOC!AU276,ACCOUNTALLOC!AU285,ACCOUNTALLOC!AU300,ACCOUNTALLOC!AU316,ACCOUNTALLOC!AU327,ACCOUNTALLOC!AU339,ACCOUNTALLOC!AU393)","v":2900.1722620371861},{"$f":"SUM(ACCOUNTALLOC!BC261,ACCOUNTALLOC!BC270,ACCOUNTALLOC!BC276,ACCOUNTALLOC!BC285,ACCOUNTALLOC!BC300,ACCOUNTALLOC!BC316,ACCOUNTALLOC!BC327,ACCOUNTALLOC!BC339,ACCOUNTALLOC!BC393)","v":299647.28830136626},{"$f":"SUM(ACCOUNTALLOC!BK261,ACCOUNTALLOC!BK270,ACCOUNTALLOC!BK276,ACCOUNTALLOC!BK285,ACCOUNTALLOC!BK300,ACCOUNTALLOC!BK316,ACCOUNTALLOC!BK327,ACCOUNTALLOC!BK339,ACCOUNTALLOC!BK393)","v":119907.29226580673},{"$f":"SUM(ACCOUNTALLOC!BS261,ACCOUNTALLOC!BS270,ACCOUNTALLOC!BS276,ACCOUNTALLOC!BS285,ACCOUNTALLOC!BS300,ACCOUNTALLOC!BS316,ACCOUNTALLOC!BS327,ACCOUNTALLOC!BS339,ACCOUNTALLOC!BS393)","v":134935.58776790966},{"$f":"SUM(ACCOUNTALLOC!CA261,ACCOUNTALLOC!CA270,ACCOUNTALLOC!CA276,ACCOUNTALLOC!CA285,ACCOUNTALLOC!CA300,ACCOUNTALLOC!CA316,ACCOUNTALLOC!CA327,ACCOUNTALLOC!CA339,ACCOUNTALLOC!CA393)","v":234580.44442422013},{"$f":"SUM(ACCOUNTALLOC!CI261,ACCOUNTALLOC!CI270,ACCOUNTALLOC!CI276,ACCOUNTALLOC!CI285,ACCOUNTALLOC!CI300,ACCOUNTALLOC!CI316,ACCOUNTALLOC!CI327,ACCOUNTALLOC!CI339,ACCOUNTALLOC!CI393)","v":2524329.1789559526},{"$f":"SUM(ACCOUNTALLOC!CQ261,ACCOUNTALLOC!CQ270,ACCOUNTALLOC!CQ276,ACCOUNTALLOC!CQ285,ACCOUNTALLOC!CQ300,ACCOUNTALLOC!CQ316,ACCOUNTALLOC!CQ327,ACCOUNTALLOC!CQ339,ACCOUNTALLOC!CQ393)","v":765.00001660033809}]
[{"$f":"+A37+1","v":23},null,"Related Admin & General",{"$f":"+SUM(G38:S38)-E38","v":0},{"$f":"SUM(G38:S38)","v":14183879.506826626},null,{"$f":"+G34/G37*G36","v":11843871.67708797},{"$f":"+H34/H37*H36","v":1589286.4168253145},209405.05951985656,87821.698476233301,205745.09863423611,496.76016807779149,52895.509067923194,29550.247962789912,37773.869415775189,66402.298071328696,60490.225939766817,140.64565735469893]
[]
[{"$f":"+A38+1","v":24},null,"Distribution Depreciation Expense",{"$f":"+SUM(G40:S40)-E40","v":0},{"$f":"SUM(ACCOUNTALLOC!G542:G553,ACCOUNTALLOC!O542:O553,ACCOUNTALLOC!W542:W553,ACCOUNTALLOC!AE542:AE553,ACCOUNTALLOC!AM542:AM553,ACCOUNTALLOC!AU542:AU553,ACCOUNTALLOC!BC542:BC553,ACCOUNTALLOC!BK542:BK553,ACCOUNTALLOC!BS542:BS553,ACCOUNTALLOC!CA542:CA553,ACCOUNTALLOC!CI542:CI553,ACCOUNTALLOC!CQ542:CQ553,ACCOUNTALLOC!CY542:CY553,ACCOUNTALLOC!DG542:DG553)","v":24102101.709727738},null,{"$f":"SUM(ACCOUNTALLOC!G542:G553)","v":15823874.153589938},{"$f":"SUM(ACCOUNTALLOC!O542:O553)","v":2991515.4258872718},{"$f":"SUM(ACCOUNTALLOC!W542:W553)","v":840474.73099291453},{"$f":"SUM(ACCOUNTALLOC!AE542:AE553)","v":93872.595391353098},{"$f":"SUM(ACCOUNTALLOC!AM542:AM553)","v":1122700.9247211104},{"$f":"SUM(ACCOUNTALLOC!AU542:AU553)","v":3640.1501402089707},{"$f":"SUM(ACCOUNTALLOC!BC542:BC553)","v":362836.37973372452},{"$f":"SUM(ACCOUNTALLOC!BK542:BK553)","v":73384.185148474222},{"$f":"SUM(ACCOUNTALLOC!BS542:BS553)","v":45571.404163884014},{"$f":"SUM(ACCOUNTALLOC!CA542:CA553)","v":73369.567913433959},{"$f":"SUM(ACCOUNTALLOC!CI542:CI553)","v":2670044.1300000004},{"$f":"SUM(ACCOUNTALLOC!CQ542:CQ553)","v":818.06204542367198}]
[{"$f":"+A40+1","v":25},null,"Related Distribution Depreciation Expense",{"$f":"+SUM(G41:S41)-E41","v":0},{"$f":"SUM(G41:S41)","v":21432057.579727739},null,{"$f":"+G12/G15*G40","v":15823874.153589938},2991515.4258872718,840474.73099291453,93872.595391353098,1122700.9247211104,3640.1501402089707,362836.37973372452,73384.185148474222,45571.404163884014,73369.567913433959,0,818.06204542367198]
[]
[{"$f":"+A41+1","v":26},null,"Total Depreciation Expense",{"$f":"+SUM(G43:S43)-E43","v":0},{"$f":"SUM(ACCOUNTALLOC!G535:G554,ACCOUNTALLOC!O535:O554,ACCOUNTALLOC!W535:W554,ACCOUNTALLOC!AE535:AE554,ACCOUNTALLOC!AM535:AM554,ACCOUNTALLOC!AU535:AU554,ACCOUNTALLOC!BC535:BC554,ACCOUNTALLOC!BK535:BK554,ACCOUNTALLOC!BS535:BS554,ACCOUNTALLOC!CA535:CA554,ACCOUNTALLOC!CI535:CI554,ACCOUNTALLOC!CQ535:CQ554)","v":28977185.759995155},null,{"$f":"SUM(ACCOUNTALLOC!G535:'ACCOUNTALLOC'!G554)","v":19725545.427928906},{"$f":"SUM(ACCOUNTALLOC!O535:'ACCOUNTALLOC'!O554)","v":3433637.4533741414},{"$f":"SUM(ACCOUNTALLOC!W535:'ACCOUNTALLOC'!W554)","v":903899.27467180474},{"$f":"SUM(ACCOUNTALLOC!AE535:'ACCOUNTALLOC'!AE554)","v":127374.72238279617},{"$f":"SUM(ACCOUNTALLOC!AM535:'ACCOUNTALLOC'!AM554)","v":1198242.9578421547},{"$f":"SUM(ACCOUNTALLOC!AU535:'ACCOUNTALLOC'!AU554)","v":3784.2325733887537},{"$f":"SUM(ACCOUNTALLOC!BC535:'ACCOUNTALLOC'!BC554)","v":377809.26964100637},{"$f":"SUM(ACCOUNTALLOC!BK535:'ACCOUNTALLOC'!BK554)","v":79883.653720998205},{"$f":"SUM(ACCOUNTALLOC!BS535:'ACCOUNTALLOC'!BS554)","v":53134.553914682721},{"$f":"SUM(ACCOUNTALLOC!CA535:'ACCOUNTALLOC'!CA554)","v":86555.250817132925},{"$f":"SUM(ACCOUNTALLOC!CI535:'ACCOUNTALLOC'!CI554)","v":2986460.9071571217},{"$f":"SUM(ACCOUNTALLOC!CQ535:'ACCOUNTALLOC'!CQ554)","v":858.05597102017623}]
[{"$f":"+A43+1","v":27},null,"General Distribution Expense",{"$f":"+SUM(G44:S44)-E44","v":0},{"$f":"SUM(ACCOUNTALLOC!G554:G554,ACCOUNTALLOC!O554:O554,ACCOUNTALLOC!W554:W554,ACCOUNTALLOC!AE554:AE554,ACCOUNTALLOC!AM554:AM554,ACCOUNTALLOC!AU554:AU554,ACCOUNTALLOC!BC554:BC554,ACCOUNTALLOC!BK554:BK554,ACCOUNTALLOC!BS554:BS554,ACCOUNTALLOC!CA554:CA554,ACCOUNTALLOC!CI554:CI554,ACCOUNTALLOC!CQ554:CQ554,ACCOUNTALLOC!CY554:CY554,ACCOUNTALLOC!DG554:DG554)","v":4875084.0502674151},null,{"$f":"+ACCOUNTALLOC!G554","v":3901671.2743389667},{"$f":"+ACCOUNTALLOC!O554","v":442122.02748686948},{"$f":"+ACCOUNTALLOC!W554","v":63424.543678890179},{"$f":"+ACCOUNTALLOC!AE554","v":33502.126991443081},{"$f":"+ACCOUNTALLOC!AM554","v":75542.033121044253},{"$f":"+ACCOUNTALLOC!AU554","v":144.08243317978287},{"$f":"+ACCOUNTALLOC!BC554","v":14972.889907281829},{"$f":"+ACCOUNTALLOC!BK554","v":6499.468572523986},{"$f":"+ACCOUNTALLOC!BS554","v":7563.1497507987106},{"$f":"+ACCOUNTALLOC!CA554","v":13185.682903698971},{"$f":"+ACCOUNTALLOC!CI554","v":316416.77715712128},{"$f":"+ACCOUNTALLOC!CQ554","v":39.993925596504312}]
[{"$f":"+A44+1","v":28},null,"Depreciation Net of General Expense",{"$f":"+SUM(G45:S45)-E45","v":0},{"$f":"+E43-E44","v":24102101.709727742},null,{"$f":"+G43-G44","v":15823874.15358994},{"$f":"+H43-H44","v":2991515.4258872718},840474.73099291453,93872.595391353098,1122700.9247211104,3640.1501402089707,362836.37973372452,73384.185148474222,45571.404163884014,73369.567913433959,2670044.1300000004,818.06204542367186]
[{"$f":"+A45+1","v":29},null,"Related General Depr Expense",{"$f":"+SUM(G46:S46)-E46","v":0},{"$f":"SUM(G46:S46)","v":4558667.2731102929},null,{"$f":"+G41/G45*G44","v":3901671.2743389662},442122.02748686948,63424.543678890179,33502.126991443081,75542.033121044253,144.08243317978287,14972.889907281829,6499.468572523986,7563.1497507987106,13185.682903698971,0,39.993925596504319]
[]
[{"$f":"+A46+1","v":30},null,"Total Plant in Service",{"$f":"+SUM(G48:S48)-E48","v":0},{"$f":"SUM(ACCOUNTALLOC!G90:G90,ACCOUNTALLOC!O90:O90,ACCOUNTALLOC!W90:W90,ACCOUNTALLOC!AE90:AE90,ACCOUNTALLOC!AM90:AM90,ACCOUNTALLOC!AU90:AU90,ACCOUNTALLOC!BC90:BC90,ACCOUNTALLOC!BK90:BK90,ACCOUNTALLOC!BS90:BS90,ACCOUNTALLOC!CA90:CA90,ACCOUNTALLOC!CI90:CI90,ACCOUNTALLOC!CQ90:CQ90,ACCOUNTALLOC!CY90:CY90,ACCOUNTALLOC!DG90:DG90,ACCOUNTALLOC!G185,ACCOUNTALLOC!O185,ACCOUNTALLOC!W185,ACCOUNTALLOC!AE185,ACCOUNTALLOC!AM185,ACCOUNTALLOC!AU185,ACCOUNTALLOC!BC185,ACCOUNTALLOC!BK185,ACCOUNTALLOC!BS185,ACCOUNTALLOC!CA185,ACCOUNTALLOC!CI185,ACCOUNTALLOC!CQ185,ACCOUNTALLOC!CY185,ACCOUNTALLOC!DG185)","v":588474503.81422949},null,{"$f":"SUM(ACCOUNTALLOC!G90,ACCOUNTALLOC!G185)","v":425611091.43339598},{"$f":"SUM(ACCOUNTALLOC!O90,ACCOUNTALLOC!O185)","v":55302425.457209252},{"$f":"SUM(ACCOUNTALLOC!W90,ACCOUNTALLOC!W185)","v":13136836.696558774},{"$f":"SUM(ACCOUNTALLOC!AE90,ACCOUNTALLOC!AE185)","v":2164990.4067870108},{"$f":"SUM(ACCOUNTALLOC!AM90,ACCOUNTALLOC!AM185)","v":17139473.331856873},{"$f":"SUM(ACCOUNTALLOC!AU90,ACCOUNTALLOC!AU185)","v":52866.265863519286},{"$f":"SUM(ACCOUNTALLOC!BC90,ACCOUNTALLOC!BC185)","v":5285907.5045419475},{"$f":"SUM(ACCOUNTALLOC!BK90,ACCOUNTALLOC!BK185)","v":1162198.3280404573},{"$f":"SUM(ACCOUNTALLOC!BS90,ACCOUNTALLOC!BS185)","v":816335.51795632043},{"$f":"SUM(ACCOUNTALLOC!CA90,ACCOUNTALLOC!CA185)","v":1341362.0607061903},{"$f":"SUM(ACCOUNTALLOC!CI90,ACCOUNTALLOC!CI185)","v":66448931.769645274},{"$f":"SUM(ACCOUNTALLOC!CQ90,ACCOUNTALLOC!CQ185)","v":12085.041667982408}]
[{"$f":"+A48+1","v":31},null,"Property Tax (A/C 236)",{"$f":"+SUM(G49:S49)-E49","v":0},{"$f":"SUM(ACCOUNTALLOC!G587:G587,ACCOUNTALLOC!O587:O587,ACCOUNTALLOC!W587:W587,ACCOUNTALLOC!AE587:AE587,ACCOUNTALLOC!AM587:AM587,ACCOUNTALLOC!AU587:AU587,ACCOUNTALLOC!BC587:BC587,ACCOUNTALLOC!BK587:BK587,ACCOUNTALLOC!BS587:BS587,ACCOUNTALLOC!CA587:CA587,ACCOUNTALLOC!CI587:CI587,ACCOUNTALLOC!CQ587:CQ587,ACCOUNTALLOC!CY587:CY587,ACCOUNTALLOC!DG587:DG587)","v":0},null,{"$f":"+ACCOUNTALLOC!G587","v":0},{"$f":"+ACCOUNTALLOC!O587","v":0},{"$f":"+ACCOUNTALLOC!W587","v":0},{"$f":"+ACCOUNTALLOC!AE587","v":0},{"$f":"+ACCOUNTALLOC!AM587","v":0},{"$f":"+ACCOUNTALLOC!AU587","v":0},{"$f":"+ACCOUNTALLOC!BC587","v":0},{"$f":"+ACCOUNTALLOC!BK587","v":0},{"$f":"+ACCOUNTALLOC!BS587","v":0},{"$f":"+ACCOUNTALLOC!CA587","v":0},{"$f":"+ACCOUNTALLOC!CI587","v":0},{"$f":"+ACCOUNTALLOC!CQ587","v":0}]
[{"$f":"+A49+1","v":32},null,"Related Property Tax",{"$f":"+SUM(G50:S50)-E50","v":0},{"$f":"SUM(G50:S50)","v":0},null,{"$f":"+G23/G48*G49","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"+A50+1","v":33},null,"Total Related Expense",{"$f":"+SUM(G52:S52)-E52","v":0},{"$f":"SUM(E50,E46,E41,E38,E34)","v":81976737.973260671},null,{"$f":"SUM(G50,G46,G41,G38,G34)","v":66175616.333516747},9899909.8791595213,1774102.9054641337,489452.99703793006,2060231.366125619,5889.5118912944054,601755.49705902045,203123.12346140653,209673.80607015715,361586.3999629913,193948.35353107017,1447.7999807828714]
[]
[{"$f":"+A52+1","v":34},null,"Customers (Annual)",null,{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!H$2-1)*12","v":13797492},null,{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!I$2-1)*12","v":12126864},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!J$2-1)*12","v":1459176},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!K$2-1)*12","v":97968},{"$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$2-1)*12","v":24},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!O$2-1)*12","v":1860},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!P$2-1)*12","v":1116},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!Q$2-1)*12","v":300},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!R$2-1)*12","v":192},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!S$2-1)*12","v":93948},{"$f":"INDEX(INDIRECT(INPUTS!$F$24),2,CLASSALLOC!T$2-1)*12","v":96}]
[{"$f":"+A54+1","v":35},null,"Cost of Capital (Net of Tax)",null,{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},null,{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2}]
[{"$f":"+A55+1","v":36},null,"Conversion Factor",null,{"$f":"ResRCF","v":0.75138099999999997},null,{"$f":"ResRCF","v":0.75138099999999997},0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997]
[{"$f":"+A56+1","v":37},null,"1 - FIT Rate",null,{"$f":"1-INPUTS!$G$35","v":0.79},null,{"$f":"(1-INPUTS!$G$35)*1","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79}]
[]
["40a",null,"Total Customer Plant Investment Related Revenue Requirement",null,{"$f":"+E23*E55/E56","v":26248406.735315885},null,{"$f":"+G23*G55/G56","v":19982354.881818186},3405852.6565580536,910892.37206780026,129819.73790239989,1210899.9652467773,3819.8974603466531,381396.77990725555,80794.174025865927,53887.899786738242,87821.893834448711,0,866.4767080181615]
[{"$f":"+A57+1","v":38},null,"$ / Month per Customer for Plant Investment",null,{"$f":"+(E23*E55)/E56/E54","v":1.9024042003659714},null,{"$f":"+(G23*G55)/G56/G54","v":1.6477759527787388},{"$f":"+(H23*H55)/H56/H54","v":2.3340931159490381},9.297856157804592,12.848350940459214,207.2039639368202,159.16239418111056,205.05203220820192,72.396213284826104,179.62633262246081,457.40569705442039,0,9.0257990418558496]
["41a",null,"Total Customer Expense Related Revenue Requirement",null,{"$f":"+E52*E57/E56","v":86190125.913319513},null,{"$f":"+G52*G57/G56","v":69576868.331084013},10408739.114425335,1865287.1117537783,514609.58908990881,2166121.8200077447,6192.2172561225007,632684.14117022685,213563.11582873558,220450.4862319172,380170.98645129858,203916.78694237073,1522.2130780768593]
[{"$f":"+A60+1","v":39},null,"$ / Month per Customer for Expense",null,{"$f":"+E52*E57/E56/E54","v":6.2467965854460736},null,{"$f":"+G52*G57/G56/G54","v":5.7374163947978651},7.133299282900305,19.039759020841277,50.931273662896757,370.65739562076396,258.00905233843753,340.15276407001443,191.36479912969139,734.83495410639068,1980.0572211005135,2.1705282384124276,15.856386229967285]
["42a",null,"Total Customer Related Revenue Requirement",null,{"$f":"+E61+E59","v":112438532.6486354},null,{"$f":"+G61+G59","v":89559223.212902203},13814591.770983389,2776179.4838215783,644429.32699230872,3377021.7852545222,10012.114716469154,1014080.9210774824,294357.28985460149,274338.38601865544,467992.88028574729,203916.78694237073,2388.6897860950207]
[{"$f":"+A62+1","v":40},null,"TOTAL MONTHLY CUSTOMER CHARGE",null,{"$f":"SUM(E60,E62)","v":8.1492007858120452},null,{"$f":"SUM(G60,G62)","v":7.3851923475766039},9.4673923988493431,28.337615178645869,63.77962460335597,577.86135955758414,417.17144651954811,545.20479627821635,263.7610124145175,914.46128672885152,2437.462918154934,2.1705282384124276,24.882185271823133]

{"sheet":"Salary & Wage Summary","index":18,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14]]}
["Electric Account Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
[]
["Line No.","COS ID","Account Description","Total",null,"Residential Sch 7","Sec Volt\nSch 24\n(kW< 50)","Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/ 35 / 43","Special Contract"," High Volt\nSch 46 / 49","Transportation\nSch 449 / 459","Street\n& Area Lighting","Firm\nResale"]
[1,null,{"$f":"ACCOUNTS!A411","v":"Labor O & M Expenses"}]
[{"$f":"+A5+1","v":2}]
[{"$f":"+A6+1","v":3},null,{"$f":"ACCOUNTS!B413","v":"Production Labor Exp"}]
[4,{"$f":"ACCOUNTS!A414","v":"S100"},{"$f":"ACCOUNTS!B414","v":"Salary & Wages - Prod Related"},{"$f":"ACCOUNTS!C414","v":28389225.455022946},null,{"$f":"SUM(ACCOUNTALLOC!K414)","v":16372781.054118792},{"$f":"SUM(ACCOUNTALLOC!S414)","v":3774793.6671445011},{"$f":"SUM(ACCOUNTALLOC!AA414)","v":4040305.1351116439},{"$f":"SUM(ACCOUNTALLOC!AI414)","v":2122848.4478390976},{"$f":"SUM(ACCOUNTALLOC!AQ414,ACCOUNTALLOC!AY414,ACCOUNTALLOC!BG414)","v":1499679.4231796167},{"$f":"SUM(ACCOUNTALLOC!BO414)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW414)","v":509360.27324550058},{"$f":"SUM(ACCOUNTALLOC!CE414)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM414)","v":59000.320621224702},{"$f":"SUM(ACCOUNTALLOC!CU414)","v":10457.133762571126}]
[5]
[6,null,{"$f":"ACCOUNTS!B444","v":"Transmission Labor Exp"}]
[7,{"$f":"ACCOUNTS!A445","v":"S101"},{"$f":"ACCOUNTS!B445","v":"Salary & Wages - Trans Related"},{"$f":"ACCOUNTS!C445","v":9524371.1429421082},null,{"$f":"SUM(ACCOUNTALLOC!K445)","v":5182559.9307241458},{"$f":"SUM(ACCOUNTALLOC!S445)","v":1194854.700702969},{"$f":"SUM(ACCOUNTALLOC!AA445)","v":1278898.4004559871},{"$f":"SUM(ACCOUNTALLOC!AI445)","v":671956.05122950126},{"$f":"SUM(ACCOUNTALLOC!AQ445,ACCOUNTALLOC!AY445,ACCOUNTALLOC!BG445)","v":474701.18007514585},{"$f":"SUM(ACCOUNTALLOC!BO445)","v":92852.782292093427},{"$f":"SUM(ACCOUNTALLOC!BW445)","v":161230.40634936962},{"$f":"SUM(ACCOUNTALLOC!CE445)","v":445331.96866356418},{"$f":"SUM(ACCOUNTALLOC!CM445)","v":18675.672540952684},{"$f":"SUM(ACCOUNTALLOC!CU445)","v":3310.0499083807345}]
[8]
[9,null,{"$f":"ACCOUNTS!B458","v":"Distribution Labor Expense - Operating"}]
[10,{"$f":"ACCOUNTS!A459","v":"S102"},{"$f":"ACCOUNTS!B459","v":"Salary & Wages - Dist Related"},{"$f":"ACCOUNTS!C459","v":28292537.446778752},null,{"$f":"SUM(ACCOUNTALLOC!K459)","v":18825102.354258373},{"$f":"SUM(ACCOUNTALLOC!S459)","v":3356796.9678047602},{"$f":"SUM(ACCOUNTALLOC!AA459)","v":2666069.6070823036},{"$f":"SUM(ACCOUNTALLOC!AI459)","v":1135645.4105694315},{"$f":"SUM(ACCOUNTALLOC!AQ459,ACCOUNTALLOC!AY459,ACCOUNTALLOC!BG459)","v":1261774.4670136103},{"$f":"SUM(ACCOUNTALLOC!BO459)","v":284305.25354821235},{"$f":"SUM(ACCOUNTALLOC!BW459)","v":152980.38966841777},{"$f":"SUM(ACCOUNTALLOC!CE459)","v":51862.49487570193},{"$f":"SUM(ACCOUNTALLOC!CM459)","v":549278.97219329805},{"$f":"SUM(ACCOUNTALLOC!CU459)","v":8721.5297646387535}]
[11]
[12,null,{"$f":"ACCOUNTS!B471","v":"Customer Accounts Labor Expense"}]
[13,{"$f":"ACCOUNTS!A472","v":"S103"},{"$f":"ACCOUNTS!B472","v":"Salary & Wages - Customer Accts Related"},{"$f":"ACCOUNTS!C472","v":11005573.481128439},null,{"$f":"SUM(ACCOUNTALLOC!K472)","v":9572809.3555943444},{"$f":"SUM(ACCOUNTALLOC!S472)","v":1002769.3972109642},{"$f":"SUM(ACCOUNTALLOC!AA472)","v":100891.00110746251},{"$f":"SUM(ACCOUNTALLOC!AI472)","v":107054.81822825936},{"$f":"SUM(ACCOUNTALLOC!AQ472,ACCOUNTALLOC!AY472,ACCOUNTALLOC!BG472)","v":118959.50214809616},{"$f":"SUM(ACCOUNTALLOC!BO472)","v":13140.966580869259},{"$f":"SUM(ACCOUNTALLOC!BW472)","v":20961.424315093169},{"$f":"SUM(ACCOUNTALLOC!CE472)","v":37427.877661926628},{"$f":"SUM(ACCOUNTALLOC!CM472)","v":31538.431796987192},{"$f":"SUM(ACCOUNTALLOC!CU472)","v":20.706484432343885}]
[14]
[15,null,{"$f":"ACCOUNTS!B481","v":"Customer Service & Information Labor Expense"}]
[16,{"$f":"ACCOUNTS!A482","v":"S104"},{"$f":"ACCOUNTS!B482","v":"Salary & Wages - Cust Svc Related"},{"$f":"ACCOUNTS!C482","v":1376273.7558263356},null,{"$f":"SUM(ACCOUNTALLOC!K482)","v":1209631.7695763246},{"$f":"SUM(ACCOUNTALLOC!S482)","v":145550.04880101755},{"$f":"SUM(ACCOUNTALLOC!AA482)","v":9772.1228836946921},{"$f":"SUM(ACCOUNTALLOC!AI482)","v":1007.8549078969783},{"$f":"SUM(ACCOUNTALLOC!AQ482,ACCOUNTALLOC!AY482,ACCOUNTALLOC!BG482)","v":770.85339748890044},{"$f":"SUM(ACCOUNTALLOC!BO482)","v":111.31889125227907},{"$f":"SUM(ACCOUNTALLOC!BW482)","v":29.924433132333085},{"$f":"SUM(ACCOUNTALLOC!CE482)","v":19.151637204693174},{"$f":"SUM(ACCOUNTALLOC!CM482)","v":9371.1354797214281},{"$f":"SUM(ACCOUNTALLOC!CU482)","v":9.5758186023465868}]
[17,null,{"$f":"ACCOUNTS!B489","v":"TOTAL LABOR OPERATING EXPENSES"},{"$f":"ACCOUNTS!C489","v":78587981.281698585},null,{"$f":"SUM(ACCOUNTALLOC!K489)","v":51162884.464271978},{"$f":"SUM(ACCOUNTALLOC!S489)","v":9474764.7816642132},{"$f":"SUM(ACCOUNTALLOC!AA489)","v":8095936.2666410906},{"$f":"SUM(ACCOUNTALLOC!AI489)","v":4038512.582774187},{"$f":"SUM(ACCOUNTALLOC!AQ489,ACCOUNTALLOC!AY489,ACCOUNTALLOC!BG489)","v":3355885.425813958},{"$f":"SUM(ACCOUNTALLOC!BO489)","v":390410.32131242729},{"$f":"SUM(ACCOUNTALLOC!BW489)","v":844562.41801151342},{"$f":"SUM(ACCOUNTALLOC!CE489)","v":534641.49283839739},{"$f":"SUM(ACCOUNTALLOC!CM489)","v":667864.53263218398},{"$f":"SUM(ACCOUNTALLOC!CU489)","v":22518.995738625305}]
[18]
[19,null,{"$f":"ACCOUNTS!B523","v":"General Labor Expense - Maintenance"}]
[20,{"$f":"ACCOUNTS!A524","v":"S105"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C524","v":29215057.33172036},null,{"$f":"SUM(ACCOUNTALLOC!K524)","v":17776527.967069477},{"$f":"SUM(ACCOUNTALLOC!S524)","v":3673924.8465384562},{"$f":"SUM(ACCOUNTALLOC!AA524)","v":3532245.4904928994},{"$f":"SUM(ACCOUNTALLOC!AI524)","v":1741443.0677783613},{"$f":"SUM(ACCOUNTALLOC!AQ524,ACCOUNTALLOC!AY524,ACCOUNTALLOC!BG524)","v":1428593.7032525479},{"$f":"SUM(ACCOUNTALLOC!BO524)","v":169162.18100667503},{"$f":"SUM(ACCOUNTALLOC!BW524)","v":366255.89007995446},{"$f":"SUM(ACCOUNTALLOC!CE524)","v":245089.07645042567},{"$f":"SUM(ACCOUNTALLOC!CM524)","v":271886.76537649427},{"$f":"SUM(ACCOUNTALLOC!CU524)","v":9928.3436750730725}]
[21,{"$f":"ACCOUNTS!A525","v":"S106"},{"$f":"ACCOUNTS!B525","v":"Salary & Wages - Sales"},{"$f":"ACCOUNTS!C525","v":501708.48065521597},null,{"$f":"SUM(ACCOUNTALLOC!K525)","v":0},{"$f":"SUM(ACCOUNTALLOC!S525)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA525)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI525)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ525,ACCOUNTALLOC!AY525,ACCOUNTALLOC!BG525)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO525)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW525)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE525)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM525)","v":501708.48065521597},{"$f":"SUM(ACCOUNTALLOC!CU525)","v":0}]
[22,null,{"$f":"ACCOUNTS!B526","v":"Sub-total"},{"$f":"ACCOUNTS!C526","v":29716765.812375575},null,{"$f":"SUM(ACCOUNTALLOC!K526)","v":17776527.967069477},{"$f":"SUM(ACCOUNTALLOC!S526)","v":3673924.8465384562},{"$f":"SUM(ACCOUNTALLOC!AA526)","v":3532245.4904928994},{"$f":"SUM(ACCOUNTALLOC!AI526)","v":1741443.0677783613},{"$f":"SUM(ACCOUNTALLOC!AQ526,ACCOUNTALLOC!AY526,ACCOUNTALLOC!BG526)","v":1428593.7032525479},{"$f":"SUM(ACCOUNTALLOC!BO526)","v":169162.18100667503},{"$f":"SUM(ACCOUNTALLOC!BW526)","v":366255.89007995446},{"$f":"SUM(ACCOUNTALLOC!CE526)","v":245089.07645042567},{"$f":"SUM(ACCOUNTALLOC!CM526)","v":773595.2460317103},{"$f":"SUM(ACCOUNTALLOC!CU526)","v":9928.3436750730725}]
[23]
[24,null,{"$f":"ACCOUNTS!B528","v":"TOTAL LABOR MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C528","v":29716765.812375575},null,{"$f":"SUM(ACCOUNTALLOC!K528)","v":17776527.967069477},{"$f":"SUM(ACCOUNTALLOC!S528)","v":3673924.8465384562},{"$f":"SUM(ACCOUNTALLOC!AA528)","v":3532245.4904928994},{"$f":"SUM(ACCOUNTALLOC!AI528)","v":1741443.0677783613},{"$f":"SUM(ACCOUNTALLOC!AQ528,ACCOUNTALLOC!AY528,ACCOUNTALLOC!BG528)","v":1428593.7032525479},{"$f":"SUM(ACCOUNTALLOC!BO528)","v":169162.18100667503},{"$f":"SUM(ACCOUNTALLOC!BW528)","v":366255.89007995446},{"$f":"SUM(ACCOUNTALLOC!CE528)","v":245089.07645042567},{"$f":"SUM(ACCOUNTALLOC!CM528)","v":773595.2460317103},{"$f":"SUM(ACCOUNTALLOC!CU528)","v":9928.3436750730725}]
[25]
[26,null,{"$f":"ACCOUNTS!B531","v":"TOTAL LABOR O & M EXPENSES"},{"$f":"ACCOUNTS!C531","v":108304747.09407416},null,{"$f":"SUM(ACCOUNTALLOC!K531)","v":68939412.431341454},{"$f":"SUM(ACCOUNTALLOC!S531)","v":13148689.628202666},{"$f":"SUM(ACCOUNTALLOC!AA531)","v":11628181.757133991},{"$f":"SUM(ACCOUNTALLOC!AI531)","v":5779955.6505525475},{"$f":"SUM(ACCOUNTALLOC!AQ531,ACCOUNTALLOC!AY531,ACCOUNTALLOC!BG531)","v":4784479.1290665055},{"$f":"SUM(ACCOUNTALLOC!BO531)","v":559572.50231910241},{"$f":"SUM(ACCOUNTALLOC!BW531)","v":1210818.3080914679},{"$f":"SUM(ACCOUNTALLOC!CE531)","v":779730.56928882306},{"$f":"SUM(ACCOUNTALLOC!CM531)","v":1441459.7786638944},{"$f":"SUM(ACCOUNTALLOC!CU531)","v":32447.339413698373}]

{"sheet":"Transmission Costs","index":19,"n_rows":656,"n_cols":177,"rows_kept":281,"cut":true,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Account Transmission Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,null,{"$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$25","v":"Special Contract"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$26","v":"High Volt Sch 46 & 49 (Interruptible & Gen Svc)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$27","v":"Choice/Retail Wheeling Sch 449 & 459"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$28","v":"Street & Area Lighting"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$29","v":"Firm Resale"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$30","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$31","v":"~"},null,null,null,null,null,null,null,{"$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$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$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":"~"},null,{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$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":"~"},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":"~"}]
["COS ID.","Account Description","Total Account","Total Transmission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E2","v":"Residential Sch 7"},{"$f":"+M2","v":"Sec Volt Sch 24 (kW< 50)"},{"$f":"+U2","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},{"$f":"+AC2","v":"Sec Volt Sch 26 (kW > 350)"},{"$f":"+AK2","v":"Pri Volt Sch 31 (General Service)"},{"$f":"+AS2","v":"Pri Volt Sch 35 (Irrigation)"},{"$f":"+BA2","v":"Pri Volt Sch 43 (Interruptible)"},{"$f":"+BI2","v":"Special Contract"},{"$f":"+BQ2","v":"High Volt Sch 46 & 49 (Interruptible & Gen Svc)"},{"$f":"+BY2","v":"Choice/Retail Wheeling Sch 449 & 459"},{"$f":"+CG2","v":"Street & Area Lighting"},{"$f":"+CO2","v":"Firm Resale"},"Total"]
[null,{"$f":"ACCOUNTS!A5","v":"RATE BASE"}]
[]
[null,{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"}]
[]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"}]
[{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},{"$f":"SUM(K10,S10,AA10,AI10,AQ10,AY10,BG10,BO10,BW10,CE10,CM10,CU10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(E10:J10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(M10:R10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(U10:Z10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(AC10:AH10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(AK10:AP10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(AS10:AX10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(BA10:BF10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(BI10:BN10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(BQ10:BV10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(BY10:CD10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(CG10:CL10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(CO10:CT10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(CW10:DB10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(DE10:DJ10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(DM10:DR10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(DU10:DZ10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(EC10:EH10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(EK10:EP10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(ES10:EX10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E10:$BZ10)","v":0},{"$f":"SUM(FA10:FF10)","v":0},null,{"$f":"+K10","v":0},{"$f":"+S10","v":0},{"$f":"+AA10","v":0},{"$f":"+AI10","v":0},{"$f":"+AQ10","v":0},{"$f":"+AY10","v":0},{"$f":"+BG10","v":0},{"$f":"+BO10","v":0},{"$f":"+BW10","v":0},{"$f":"+CE10","v":0},{"$f":"+CM10","v":0},{"$f":"+CU10","v":0},{"$f":"SUM(FI10:FT10)","v":0}]
[{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(E11:J11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(M11:R11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(U11:Z11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(AC11:AH11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(AK11:AP11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(AS11:AX11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(BA11:BF11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(BI11:BN11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(BQ11:BV11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(BY11:CD11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(CG11:CL11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(CO11:CT11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(CW11:DB11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(DE11:DJ11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(DM11:DR11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(DU11:DZ11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(EC11:EH11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(EK11:EP11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(ES11:EX11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E11:$BZ11)","v":0},{"$f":"SUM(FA11:FF11)","v":0},null,{"$f":"+K11","v":0},{"$f":"+S11","v":0},{"$f":"+AA11","v":0},{"$f":"+AI11","v":0},{"$f":"+AQ11","v":0},{"$f":"+AY11","v":0},{"$f":"+BG11","v":0},{"$f":"+BO11","v":0},{"$f":"+BW11","v":0},{"$f":"+CE11","v":0},{"$f":"+CM11","v":0},{"$f":"+CU11","v":0},{"$f":"SUM(FI11:FT11)","v":0}]
[{"$f":"ACCOUNTS!A12","v":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},{"$f":"SUM(K12,S12,AA12,AI12,AQ12,AY12,BG12,BO12,BW12,CE12,CM12,CU12)","v":124904133.9262082},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E12:$BZ12)","v":72029412.922958955},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(E12:J12)","v":72029412.922958955},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E12:$BZ12)","v":16606596.695515122},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(M12:R12)","v":16606596.695515122},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E12:$BZ12)","v":17774671.630296912},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(U12:Z12)","v":17774671.630296912},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E12:$BZ12)","v":9339129.7982207444},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(AC12:AH12)","v":9339129.7982207444},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E12:$BZ12)","v":6597372.5935649965},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(AK12:AP12)","v":6597372.5935649965},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E12:$BZ12)","v":225.46062112329719},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(AS12:AX12)","v":225.46062112329719},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(BA12:BF12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(BI12:BN12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E12:$BZ12)","v":2240848.4744820902},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(BQ12:BV12)","v":2240848.4744820902},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E12:$BZ12)","v":10309.468181051136},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(BY12:CD12)","v":10309.468181051136},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E12:$BZ12)","v":259562.40681201077},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(CG12:CL12)","v":259562.40681201077},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E12:$BZ12)","v":46004.475555200086},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(CO12:CT12)","v":46004.475555200086},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(CW12:DB12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(DE12:DJ12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(DM12:DR12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(DU12:DZ12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(EC12:EH12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(EK12:EP12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(ES12:EX12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E12:$BZ12)","v":0},{"$f":"SUM(FA12:FF12)","v":0},null,{"$f":"+K12","v":72029412.922958955},{"$f":"+S12","v":16606596.695515122},{"$f":"+AA12","v":17774671.630296912},{"$f":"+AI12","v":9339129.7982207444},{"$f":"+AQ12","v":6597372.5935649965},{"$f":"+AY12","v":225.46062112329719},{"$f":"+BG12","v":0},{"$f":"+BO12","v":0},{"$f":"+BW12","v":2240848.4744820902},{"$f":"+CE12","v":10309.468181051136},{"$f":"+CM12","v":259562.40681201077},{"$f":"+CU12","v":46004.475555200086},{"$f":"SUM(FI12:FT12)","v":124904133.9262082}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"ACCOUNTS!C13","v":432490524.03740108},124904133.9262082,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E13:$BZ13)","v":72029412.922958955},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(E13:J13)","v":72029412.922958955},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E13:$BZ13)","v":16606596.695515122},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(M13:R13)","v":16606596.695515122},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E13:$BZ13)","v":17774671.630296912},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(U13:Z13)","v":17774671.630296912},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E13:$BZ13)","v":9339129.7982207444},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(AC13:AH13)","v":9339129.7982207444},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E13:$BZ13)","v":6597372.5935649965},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(AK13:AP13)","v":6597372.5935649965},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E13:$BZ13)","v":225.46062112329719},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(AS13:AX13)","v":225.46062112329719},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(BA13:BF13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(BI13:BN13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E13:$BZ13)","v":2240848.4744820902},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(BQ13:BV13)","v":2240848.4744820902},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E13:$BZ13)","v":10309.468181051136},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(BY13:CD13)","v":10309.468181051136},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E13:$BZ13)","v":259562.40681201077},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(CG13:CL13)","v":259562.40681201077},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E13:$BZ13)","v":46004.475555200086},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(CO13:CT13)","v":46004.475555200086},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(CW13:DB13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(DE13:DJ13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(DM13:DR13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(DU13:DZ13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(EC13:EH13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(EK13:EP13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(ES13:EX13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E13:$BZ13)","v":0},{"$f":"SUM(FA13:FF13)","v":0},null,{"$f":"+K13","v":72029412.922958955},{"$f":"+S13","v":16606596.695515122},{"$f":"+AA13","v":17774671.630296912},{"$f":"+AI13","v":9339129.7982207444},{"$f":"+AQ13","v":6597372.5935649965},{"$f":"+AY13","v":225.46062112329719},{"$f":"+BG13","v":0},{"$f":"+BO13","v":0},{"$f":"+BW13","v":2240848.4744820902},{"$f":"+CE13","v":10309.468181051136},{"$f":"+CM13","v":259562.40681201077},{"$f":"+CU13","v":46004.475555200086},{"$f":"SUM(FI13:FT13)","v":124904133.9262082}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1396510000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(E16:J16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(M16:R16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(U16:Z16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(AC16:AH16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(AK16:AP16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(AS16:AX16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(BA16:BF16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(BI16:BN16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(BQ16:BV16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(BY16:CD16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(CG16:CL16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(CO16:CT16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(CW16:DB16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(DE16:DJ16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(DM16:DR16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(DU16:DZ16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(EC16:EH16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(EK16:EP16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(ES16:EX16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E16:$BZ16)","v":0},{"$f":"SUM(FA16:FF16)","v":0},null,{"$f":"+K16","v":0},{"$f":"+S16","v":0},{"$f":"+AA16","v":0},{"$f":"+AI16","v":0},{"$f":"+AQ16","v":0},{"$f":"+AY16","v":0},{"$f":"+BG16","v":0},{"$f":"+BO16","v":0},{"$f":"+BW16","v":0},{"$f":"+CE16","v":0},{"$f":"+CM16","v":0},{"$f":"+CU16","v":0},{"$f":"SUM(FI16:FT16)","v":0}]
[{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":729618000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E17:$BZ17)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1971707000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E18:$BZ18)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E19:$BZ19)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A20","v":"~"},{"$f":"ACCOUNTS!B20","v":"~"},{"$f":"ACCOUNTS!C20","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E20:$BZ20)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E21:$BZ21)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E22:$BZ22)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E23:$BZ23)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E24:$BZ24)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E25:$BZ25)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E26:$BZ26)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E27:$BZ27)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"ACCOUNTS!C28","v":4097835000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E28:$BZ28)","v":0},0,null,{"$f":"+K28","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0]
[{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},1231639678.3700969,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E31:$BZ31)","v":710317610.58317292},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(E31:J31)","v":710317610.58317292},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E31:$BZ31)","v":163765850.72674978},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(M31:R31)","v":163765850.72674978},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E31:$BZ31)","v":175284814.48040038},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(U31:Z31)","v":175284814.48040038},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E31:$BZ31)","v":92097770.813342288},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(AC31:AH31)","v":92097770.813342288},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E31:$BZ31)","v":65059949.076640196},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(AK31:AP31)","v":65059949.076640196},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E31:$BZ31)","v":2223.3785224404078},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(AS31:AX31)","v":2223.3785224404078},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(BA31:BF31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(BI31:BN31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E31:$BZ31)","v":22098113.388422702},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(BQ31:BV31)","v":22098113.388422702},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(BY31:CD31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E31:$BZ31)","v":2559673.071348296},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(CG31:CL31)","v":2559673.071348296},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E31:$BZ31)","v":453672.85149822256},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(CO31:CT31)","v":453672.85149822256},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(CW31:DB31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(DE31:DJ31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(DM31:DR31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(DU31:DZ31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(EC31:EH31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(EK31:EP31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(ES31:EX31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E31:$BZ31)","v":0},{"$f":"SUM(FA31:FF31)","v":0},null,{"$f":"+K31","v":710317610.58317292},{"$f":"+S31","v":163765850.72674978},{"$f":"+AA31","v":175284814.48040038},{"$f":"+AI31","v":92097770.813342288},{"$f":"+AQ31","v":65059949.076640196},{"$f":"+AY31","v":2223.3785224404078},{"$f":"+BG31","v":0},{"$f":"+BO31","v":0},{"$f":"+BW31","v":22098113.388422702},{"$f":"+CE31","v":0},{"$f":"+CM31","v":2559673.071348296},{"$f":"+CU31","v":453672.85149822256},{"$f":"SUM(FI31:FT31)","v":1231639678.3700969}]
[{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},176912910.84999993,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E32:$BZ32)","v":102030129.6906779},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E32:$BZ32)","v":0},102030129.6906779,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E32:$BZ32)","v":23523351.72266994},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E32:$BZ32)","v":0},23523351.72266994,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E32:$BZ32)","v":25177937.429368496},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E32:$BZ32)","v":0},25177937.429368496,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E32:$BZ32)","v":13228937.816412695},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E32:$BZ32)","v":0},13228937.816412695,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E32:$BZ32)","v":9345220.9871421028},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E32:$BZ32)","v":0},9345220.9871421028,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E32:$BZ32)","v":319.36642934956484},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E32:$BZ32)","v":0},319.36642934956484,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E32:$BZ32)","v":3174176.3703267616},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E32:$BZ32)","v":0},3174176.3703267616,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E32:$BZ32)","v":367671.82953691122},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E32:$BZ32)","v":0},367671.82953691122,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E32:$BZ32)","v":65165.63743576689},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E32:$BZ32)","v":0},65165.63743576689,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E32:$BZ32)","v":0},0,null,102030129.6906779,23523351.72266994,25177937.429368496,13228937.816412695,9345220.9871421028,319.36642934956484,0,0,3174176.3703267616,0,367671.82953691122,65165.63743576689,176912910.84999993]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},405246.36,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E33:$BZ33)","v":405246.36},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E33:$BZ33)","v":0},405246.36,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E33:$BZ33)","v":0},0,null,0,0,0,0,0,0,0,0,0,405246.36,0,0,405246.36]
[{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},185779290.94,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E34:$BZ34)","v":107143594.31077322},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E34:$BZ34)","v":0},107143594.31077322,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E34:$BZ34)","v":24702276.292741533},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E34:$BZ34)","v":0},24702276.292741533,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E34:$BZ34)","v":26439785.205533903},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E34:$BZ34)","v":0},26439785.205533903,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E34:$BZ34)","v":13891935.16524237},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E34:$BZ34)","v":0},13891935.16524237,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E34:$BZ34)","v":9813577.3151169512},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E34:$BZ34)","v":0},9813577.3151169512,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E34:$BZ34)","v":335.37218120223923},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E34:$BZ34)","v":0},335.37218120223923,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E34:$BZ34)","v":3333257.208671432},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E34:$BZ34)","v":0},3333257.208671432,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E34:$BZ34)","v":386098.51288860838},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E34:$BZ34)","v":0},386098.51288860838,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E34:$BZ34)","v":68431.556850786495},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E34:$BZ34)","v":0},68431.556850786495,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E34:$BZ34)","v":0},0,null,107143594.31077322,24702276.292741533,26439785.205533903,13891935.16524237,9813577.3151169512,335.37218120223923,0,0,3333257.208671432,0,386098.51288860838,68431.556850786495,185779290.94]
[{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E35:$BZ35)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A36","v":"~"},{"$f":"ACCOUNTS!B36","v":"~"},{"$f":"ACCOUNTS!C36","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E36:$BZ36)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A37","v":"~"},{"$f":"ACCOUNTS!B37","v":"~"},{"$f":"ACCOUNTS!C37","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E37:$BZ37)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A38","v":"~"},{"$f":"ACCOUNTS!B38","v":"~"},{"$f":"ACCOUNTS!C38","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E38:$BZ38)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},{"$f":"ACCOUNTS!C39","v":1594737126.520097},1594737126.520097,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E39:$BZ39)","v":919491334.58462405},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E39:$BZ39)","v":0},919491334.58462405,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E39:$BZ39)","v":211991478.74216124},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E39:$BZ39)","v":0},211991478.74216124,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E39:$BZ39)","v":226902537.11530277},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E39:$BZ39)","v":0},226902537.11530277,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E39:$BZ39)","v":119218643.79499735},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E39:$BZ39)","v":0},119218643.79499735,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E39:$BZ39)","v":84218747.378899246},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E39:$BZ39)","v":0},84218747.378899246,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E39:$BZ39)","v":2878.1171329922117},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E39:$BZ39)","v":0},2878.1171329922117,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E39:$BZ39)","v":28605546.967420895},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E39:$BZ39)","v":0},28605546.967420895,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E39:$BZ39)","v":405246.36},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E39:$BZ39)","v":0},405246.36,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E39:$BZ39)","v":3313443.4137738156},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E39:$BZ39)","v":0},3313443.4137738156,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E39:$BZ39)","v":587270.04578477598},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E39:$BZ39)","v":0},587270.04578477598,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E39:$BZ39)","v":0},0,null,{"$f":"+K39","v":919491334.58462405},211991478.74216124,226902537.11530277,119218643.79499735,84218747.378899246,2878.1171329922117,0,0,28605546.967420895,405246.36,3313443.4137738156,587270.04578477598,1594737126.520097]
[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":3584294.5099956198},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(E42:J42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(M42:R42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(U42:Z42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(AC42:AH42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(AK42:AP42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(AS42:AX42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(BA42:BF42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(BI42:BN42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(BQ42:BV42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(BY42:CD42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(CG42:CL42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(CO42:CT42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(CW42:DB42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(DE42:DJ42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(DM42:DR42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(DU42:DZ42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(EC42:EH42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(EK42:EP42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(ES42:EX42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E42:$BZ42)","v":0},{"$f":"SUM(FA42:FF42)","v":0},null,{"$f":"+K42","v":0},{"$f":"+S42","v":0},{"$f":"+AA42","v":0},{"$f":"+AI42","v":0},{"$f":"+AQ42","v":0},{"$f":"+AY42","v":0},{"$f":"+BG42","v":0},{"$f":"+BO42","v":0},{"$f":"+BW42","v":0},{"$f":"+CE42","v":0},{"$f":"+CM42","v":0},{"$f":"+CU42","v":0},{"$f":"SUM(FI42:FT42)","v":0}]
[{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E43:$BZ43)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E44:$BZ44)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E45:$BZ45)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E46:$BZ46)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E47:$BZ47)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E48:$BZ48)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E49:$BZ49)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E50:$BZ50)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(E51:J51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(M51:R51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(U51:Z51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(AC51:AH51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(AK51:AP51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(AS51:AX51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(BA51:BF51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(BI51:BN51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(BQ51:BV51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(BY51:CD51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(CG51:CL51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(CO51:CT51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(CW51:DB51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(DE51:DJ51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(DM51:DR51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(DU51:DZ51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(EC51:EH51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(EK51:EP51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(ES51:EX51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E51:$BZ51)","v":0},{"$f":"SUM(FA51:FF51)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E52:$BZ52)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(E53:J53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(M53:R53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(U53:Z53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(AC53:AH53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(AK53:AP53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(AS53:AX53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(BA53:BF53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(BI53:BN53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(BQ53:BV53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(BY53:CD53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(CG53:CL53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(CO53:CT53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(CW53:DB53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(DE53:DJ53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(DM53:DR53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(DU53:DZ53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(EC53:EH53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(EK53:EP53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(ES53:EX53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E53:$BZ53)","v":0},{"$f":"SUM(FA53:FF53)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(E54:J54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(M54:R54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(U54:Z54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(AC54:AH54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(AK54:AP54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(AS54:AX54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(BA54:BF54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(BI54:BN54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(BQ54:BV54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(BY54:CD54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(CG54:CL54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(CO54:CT54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(CW54:DB54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(DE54:DJ54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUM(DM54:DR54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E54:$BZ54)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E55:$BZ55)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(E56:J56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(M56:R56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(U56:Z56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(AC56:AH56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(AK56:AP56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(AS56:AX56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(BA56:BF56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(BI56:BN56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(BQ56:BV56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(BY56:CD56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(CG56:CL56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(CO56:CT56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(CW56:DB56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(DE56:DJ56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(DM56:DR56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(DU56:DZ56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(EC56:EH56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(EK56:EP56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(ES56:EX56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E56:$BZ56)","v":0},{"$f":"SUM(FA56:FF56)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E57:$BZ57)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(E58:J58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(M58:R58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(U58:Z58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(AC58:AH58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(AK58:AP58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(AS58:AX58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(BA58:BF58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(BI58:BN58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(BQ58:BV58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(BY58:CD58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(CG58:CL58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(CO58:CT58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(CW58:DB58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(DE58:DJ58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(DM58:DR58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(DU58:DZ58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(EC58:EH58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(EK58:EP58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(ES58:EX58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E58:$BZ58)","v":0},{"$f":"SUM(FA58:FF58)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(E59:J59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(M59:R59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(U59:Z59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(AC59:AH59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(AK59:AP59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(AS59:AX59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(BA59:BF59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(BI59:BN59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(BQ59:BV59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(BY59:CD59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(CG59:CL59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(CO59:CT59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(CW59:DB59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(DE59:DJ59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUM(DM59:DR59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E59:$BZ59)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E60:$BZ60)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(E61:J61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(M61:R61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(U61:Z61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(AC61:AH61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(AK61:AP61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(AS61:AX61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(BA61:BF61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(BI61:BN61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(BQ61:BV61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(BY61:CD61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(CG61:CL61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(CO61:CT61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(CW61:DB61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(DE61:DJ61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(DM61:DR61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(DU61:DZ61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(EC61:EH61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(EK61:EP61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(ES61:EX61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E61:$BZ61)","v":0},{"$f":"SUM(FA61:FF61)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E62:$BZ62)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A63","v":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E63:$BZ63)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A64","v":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E64:$BZ64)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A65","v":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E65:$BZ65)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A66","v":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E66:$BZ66)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A67","v":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E67:$BZ67)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A68","v":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E68:$BZ68)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A69","v":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E69:$BZ69)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E70:$BZ70)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E71:$BZ71)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"ACCOUNTS!C72","v":4089276603.8939037},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E72:$BZ72)","v":0},0,null,{"$f":"+K72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B74","v":"General Plant"},null,{"$f":"SUM(K74,S74,AA74,AI74,AQ74,AY74,BG74,BO74,BW74,CE74,CM74,CU74)","v":0}]
[{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},14601757.492340075,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E75:$BZ75)","v":8420504.4128084462},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(E75:J75)","v":8420504.4128084462},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E75:$BZ75)","v":1941372.4905113503},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(M75:R75)","v":1941372.4905113503},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E75:$BZ75)","v":2077924.76469608},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(U75:Z75)","v":2077924.76469608},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E75:$BZ75)","v":1091778.7676795367},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(AC75:AH75)","v":1091778.7676795367},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E75:$BZ75)","v":771257.22371878859},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(AK75:AP75)","v":771257.22371878859},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E75:$BZ75)","v":26.357179352743607},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(AS75:AX75)","v":26.357179352743607},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(BA75:BF75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(BI75:BN75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E75:$BZ75)","v":261963.46328677502},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(BQ75:BV75)","v":261963.46328677502},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E75:$BZ75)","v":1208.1152934668285},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(BY75:CD75)","v":1208.1152934668285},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E75:$BZ75)","v":30343.804055399374},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(CG75:CL75)","v":30343.804055399374},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E75:$BZ75)","v":5378.093110877282},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(CO75:CT75)","v":5378.093110877282},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(CW75:DB75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(DE75:DJ75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(DM75:DR75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(DU75:DZ75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(EC75:EH75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(EK75:EP75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(ES75:EX75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E75:$BZ75)","v":0},{"$f":"SUM(FA75:FF75)","v":0},null,{"$f":"+K75","v":8420504.4128084462},{"$f":"+S75","v":1941372.4905113503},{"$f":"+AA75","v":2077924.76469608},{"$f":"+AI75","v":1091778.7676795367},{"$f":"+AQ75","v":771257.22371878859},{"$f":"+AY75","v":26.357179352743607},{"$f":"+BG75","v":0},{"$f":"+BO75","v":0},{"$f":"+BW75","v":261963.46328677502},{"$f":"+CE75","v":1208.1152934668285},{"$f":"+CM75","v":30343.804055399374},{"$f":"+CU75","v":5378.093110877282},{"$f":"SUM(FI75:FT75)","v":14601757.492340075}]
[{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},82026931.339478791,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E76:$BZ76)","v":47303082.363582246},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E76:$BZ76)","v":0},47303082.363582246,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E76:$BZ76)","v":10905867.192155847},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E76:$BZ76)","v":0},10905867.192155847,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E76:$BZ76)","v":11672964.168302482},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E76:$BZ76)","v":0},11672964.168302482,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E76:$BZ76)","v":6133183.7664972767},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E76:$BZ76)","v":0},6133183.7664972767,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E76:$BZ76)","v":4332619.7800672725},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E76:$BZ76)","v":0},4332619.7800672725,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E76:$BZ76)","v":148.06426844193169},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E76:$BZ76)","v":0},148.06426844193169,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E76:$BZ76)","v":1471607.7176154156},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E76:$BZ76)","v":0},1471607.7176154156,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E76:$BZ76)","v":6786.7166181443263},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E76:$BZ76)","v":0},6786.7166181443263,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E76:$BZ76)","v":170459.55825088522},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E76:$BZ76)","v":0},170459.55825088522,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E76:$BZ76)","v":30212.012120779054},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E76:$BZ76)","v":0},30212.012120779054,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E76:$BZ76)","v":0},0,null,47303082.363582246,10905867.192155847,11672964.168302482,6133183.7664972767,4332619.7800672725,148.06426844193169,0,0,1471607.7176154156,6786.7166181443263,170459.55825088522,30212.012120779054,82026931.339478791]
[{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},44318479.239681095,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E77:$BZ77)","v":25557468.010440692},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E77:$BZ77)","v":0},25557468.010440692,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E77:$BZ77)","v":5892350.7298590736},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E77:$BZ77)","v":0},5892350.7298590736,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E77:$BZ77)","v":6306806.9438978219},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E77:$BZ77)","v":0},6306806.9438978219,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E77:$BZ77)","v":3313708.9610694405},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E77:$BZ77)","v":0},3313708.9610694405,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E77:$BZ77)","v":2340878.9849965777},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E77:$BZ77)","v":0},2340878.9849965777,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E77:$BZ77)","v":79.99791166055843},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E77:$BZ77)","v":0},79.99791166055843,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E77:$BZ77)","v":795097.59803368093},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E77:$BZ77)","v":0},795097.59803368093,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E77:$BZ77)","v":3666.8074086792853},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E77:$BZ77)","v":0},3666.8074086792853,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E77:$BZ77)","v":92097.903337158612},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E77:$BZ77)","v":0},92097.903337158612,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E77:$BZ77)","v":16323.302726300033},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E77:$BZ77)","v":0},16323.302726300033,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E77:$BZ77)","v":0},0,null,25557468.010440692,5892350.7298590736,6306806.9438978219,3313708.9610694405,2340878.9849965777,79.99791166055843,0,0,795097.59803368093,3666.8074086792853,92097.903337158612,16323.302726300033,44318479.239681095]
[{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},6255512.3672614032,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E78:$BZ78)","v":3607412.9789194888},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E78:$BZ78)","v":0},3607412.9789194888,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E78:$BZ78)","v":831699.85737850959},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E78:$BZ78)","v":0},831699.85737850959,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E78:$BZ78)","v":890199.96877868555},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E78:$BZ78)","v":0},890199.96877868555,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E78:$BZ78)","v":467726.95595824759},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E78:$BZ78)","v":0},467726.95595824759,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E78:$BZ78)","v":330412.90432631253},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E78:$BZ78)","v":0},330412.90432631253,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E78:$BZ78)","v":11.29163126381928},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E78:$BZ78)","v":0},11.29163126381928,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E78:$BZ78)","v":112227.29080528168},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E78:$BZ78)","v":0},112227.29080528168,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E78:$BZ78)","v":517.56647535914135},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E78:$BZ78)","v":0},517.56647535914135,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E78:$BZ78)","v":12999.533901167924},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E78:$BZ78)","v":0},12999.533901167924,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E78:$BZ78)","v":2304.0190870876199},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E78:$BZ78)","v":0},2304.0190870876199,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E78:$BZ78)","v":0},0,null,3607412.9789194888,831699.85737850959,890199.96877868555,467726.95595824759,330412.90432631253,11.29163126381928,0,0,112227.29080528168,517.56647535914135,12999.533901167924,2304.0190870876199,6255512.3672614032]
[{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},106055.58904618006,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E79:$BZ79)","v":61159.371853572819},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E79:$BZ79)","v":0},61159.371853572819,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E79:$BZ79)","v":14100.476198655657},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E79:$BZ79)","v":0},14100.476198655657,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E79:$BZ79)","v":15092.275609343158},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E79:$BZ79)","v":0},15092.275609343158,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E79:$BZ79)","v":7929.7510411348376},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E79:$BZ79)","v":0},7929.7510411348376,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E79:$BZ79)","v":5601.7555514158757},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E79:$BZ79)","v":0},5601.7555514158757,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E79:$BZ79)","v":0.19143610097677272},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E79:$BZ79)","v":0},0.19143610097677272,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E79:$BZ79)","v":1902.6794688018067},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E79:$BZ79)","v":0},1902.6794688018067,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E79:$BZ79)","v":9.6344524195707297},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E79:$BZ79)","v":0},9.6344524195707297,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E79:$BZ79)","v":220.39154719202423},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E79:$BZ79)","v":0},220.39154719202423,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E79:$BZ79)","v":39.061887543335274},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E79:$BZ79)","v":0},39.061887543335274,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E79:$BZ79)","v":0},0,null,61159.371853572819,14100.476198655657,15092.275609343158,7929.7510411348376,5601.7555514158757,0.19143610097677272,0,0,1902.6794688018067,9.6344524195707297,220.39154719202423,39.061887543335274,106055.58904618006]
[{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},6569211.8133346308,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E80:$BZ80)","v":3788329.768013977},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E80:$BZ80)","v":0},3788329.768013977,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E80:$BZ80)","v":873410.76449298509},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E80:$BZ80)","v":0},873410.76449298509,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E80:$BZ80)","v":934844.73802040762},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E80:$BZ80)","v":0},934844.73802040762,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E80:$BZ80)","v":491184.11474195059},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E80:$BZ80)","v":0},491184.11474195059,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E80:$BZ80)","v":346983.57202513691},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E80:$BZ80)","v":0},346983.57202513691,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E80:$BZ80)","v":11.857922310568522},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E80:$BZ80)","v":0},11.857922310568522,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E80:$BZ80)","v":117855.64586745881},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E80:$BZ80)","v":0},117855.64586745881,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E80:$BZ80)","v":520.30474889081199},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E80:$BZ80)","v":0},520.30474889081199,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E80:$BZ80)","v":13651.478645744599},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E80:$BZ80)","v":0},13651.478645744599,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E80:$BZ80)","v":2419.5688557678782},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E80:$BZ80)","v":0},2419.5688557678782,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E80:$BZ80)","v":0},0,null,3788329.768013977,873410.76449298509,934844.73802040762,491184.11474195059,346983.57202513691,11.857922310568522,0,0,117855.64586745881,520.30474889081199,13651.478645744599,2419.5688557678782,6569211.8133346308]
[{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},3609361.0520445327,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E81:$BZ81)","v":2081444.5180798187},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E81:$BZ81)","v":0},2081444.5180798187,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E81:$BZ81)","v":479883.26231137116},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E81:$BZ81)","v":0},479883.26231137116,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E81:$BZ81)","v":513637.29515776475},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E81:$BZ81)","v":0},513637.29515776475,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E81:$BZ81)","v":269874.20462435036},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E81:$BZ81)","v":0},269874.20462435036,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E81:$BZ81)","v":190645.24423228891},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E81:$BZ81)","v":0},190645.24423228891,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E81:$BZ81)","v":6.515168662861285},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E81:$BZ81)","v":0},6.515168662861285,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E81:$BZ81)","v":64754.12729029177},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E81:$BZ81)","v":0},64754.12729029177,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E81:$BZ81)","v":285.87412755184448},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E81:$BZ81)","v":0},285.87412755184448,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E81:$BZ81)","v":7500.6129695422987},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E81:$BZ81)","v":0},7500.6129695422987,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E81:$BZ81)","v":1329.3980828904778},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E81:$BZ81)","v":0},1329.3980828904778,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E81:$BZ81)","v":0},0,null,2081444.5180798187,479883.26231137116,513637.29515776475,269874.20462435036,190645.24423228891,6.515168662861285,0,0,64754.12729029177,285.87412755184448,7500.6129695422987,1329.3980828904778,3609361.0520445327]
[{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},2449565.9421457942,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E82:$BZ82)","v":1412614.4568070441},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E82:$BZ82)","v":0},1412614.4568070441,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E82:$BZ82)","v":325682.49022853572},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E82:$BZ82)","v":0},325682.49022853572,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E82:$BZ82)","v":348590.34790150536},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E82:$BZ82)","v":0},348590.34790150536,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E82:$BZ82)","v":183155.59202286674},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E82:$BZ82)","v":0},183155.59202286674,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E82:$BZ82)","v":129385.25422358325},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E82:$BZ82)","v":0},129385.25422358325,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E82:$BZ82)","v":4.4216510993934364},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E82:$BZ82)","v":0},4.4216510993934364,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E82:$BZ82)","v":43946.699301202287},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E82:$BZ82)","v":0},43946.699301202287,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E82:$BZ82)","v":194.01426360351851},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E82:$BZ82)","v":0},194.01426360351851,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E82:$BZ82)","v":5090.4428264388416},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E82:$BZ82)","v":0},5090.4428264388416,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E82:$BZ82)","v":902.22291991481461},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E82:$BZ82)","v":0},902.22291991481461,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E82:$BZ82)","v":0},0,null,1412614.4568070441,325682.49022853572,348590.34790150536,183155.59202286674,129385.25422358325,4.4216510993934364,0,0,43946.699301202287,194.01426360351851,5090.4428264388416,902.22291991481461,2449565.9421457942]
[{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},59534801.971709378,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E83:$BZ83)","v":34332378.344280764},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E83:$BZ83)","v":0},34332378.344280764,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E83:$BZ83)","v":7915432.5660146801},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E83:$BZ83)","v":0},7915432.5660146801,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E83:$BZ83)","v":8472188.326863274},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E83:$BZ83)","v":0},8472188.326863274,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E83:$BZ83)","v":4451438.9973135637},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E83:$BZ83)","v":0},4451438.9973135637,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E83:$BZ83)","v":3144597.224507791},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E83:$BZ83)","v":0},3144597.224507791,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E83:$BZ83)","v":107.46442365732942},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E83:$BZ83)","v":0},107.46442365732942,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E83:$BZ83)","v":1068086.6956448753},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E83:$BZ83)","v":0},1068086.6956448753,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E83:$BZ83)","v":4925.7703939592357},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E83:$BZ83)","v":0},4925.7703939592357,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E83:$BZ83)","v":123718.83086362929},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E83:$BZ83)","v":0},123718.83086362929,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E83:$BZ83)","v":21927.75140317584},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E83:$BZ83)","v":0},21927.75140317584,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E83:$BZ83)","v":0},0,null,34332378.344280764,7915432.5660146801,8472188.326863274,4451438.9973135637,3144597.224507791,107.46442365732942,0,0,1068086.6956448753,4925.7703939592357,123718.83086362929,21927.75140317584,59534801.971709378]
[{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},395961.76591409877,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E84:$BZ84)","v":228342.22516927691},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E84:$BZ84)","v":0},228342.22516927691,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E84:$BZ84)","v":52644.983320890155},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E84:$BZ84)","v":0},52644.983320890155,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E84:$BZ84)","v":56347.926590160037},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E84:$BZ84)","v":0},56347.926590160037,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E84:$BZ84)","v":29606.206586069467},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E84:$BZ84)","v":0},29606.206586069467,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E84:$BZ84)","v":20914.494192764134},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E84:$BZ84)","v":0},20914.494192764134,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E84:$BZ84)","v":0.7147382968455559},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E84:$BZ84)","v":0},0.7147382968455559,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E84:$BZ84)","v":7103.7692265755641},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E84:$BZ84)","v":0},7103.7692265755641,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E84:$BZ84)","v":32.760951226583607},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E84:$BZ84)","v":0},32.760951226583607,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E84:$BZ84)","v":822.84521192947204},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E84:$BZ84)","v":0},822.84521192947204,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E84:$BZ84)","v":145.83992690952033},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E84:$BZ84)","v":0},145.83992690952033,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E84:$BZ84)","v":0},0,null,228342.22516927691,52644.983320890155,56347.926590160037,29606.206586069467,20914.494192764134,0.7147382968455559,0,0,7103.7692265755641,32.760951226583607,822.84521192947204,145.83992690952033,395961.76591409877]
[{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},506612.23502905021,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E85:$BZ85)","v":292151.85657498619},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E85:$BZ85)","v":0},292151.85657498619,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E85:$BZ85)","v":67356.48479012301},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E85:$BZ85)","v":0},67356.48479012301,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E85:$BZ85)","v":72094.205770581437},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E85:$BZ85)","v":0},72094.205770581437,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E85:$BZ85)","v":37879.582779096774},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E85:$BZ85)","v":0},37879.582779096774,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E85:$BZ85)","v":26758.994326227348},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E85:$BZ85)","v":0},26758.994326227348,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E85:$BZ85)","v":0.91447002512949205},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E85:$BZ85)","v":0},0.91447002512949205,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E85:$BZ85)","v":9088.8987645003654},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E85:$BZ85)","v":0},9088.8987645003654,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E85:$BZ85)","v":41.915912472664999},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E85:$BZ85)","v":0},41.915912472664999,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E85:$BZ85)","v":1052.7871319499523},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E85:$BZ85)","v":0},1052.7871319499523,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E85:$BZ85)","v":186.59450908736005},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E85:$BZ85)","v":0},186.59450908736005,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E85:$BZ85)","v":0},0,null,292151.85657498619,67356.48479012301,72094.205770581437,37879.582779096774,26758.994326227348,0.91447002512949205,0,0,9088.8987645003654,41.915912472664999,1052.7871319499523,186.59450908736005,506612.23502905021]
[{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E86:$BZ86)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E87:$BZ87)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"ACCOUNTS!C88","v":540077856.36380005},220374250.80798501,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E88:$BZ88)","v":127084888.30653031},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E88:$BZ88)","v":0},127084888.30653031,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E88:$BZ88)","v":29299801.297262024},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E88:$BZ88)","v":0},29299801.297262024,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E88:$BZ88)","v":31360690.961588103},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E88:$BZ88)","v":0},31360690.961588103,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E88:$BZ88)","v":16477466.900313534},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E88:$BZ88)","v":0},16477466.900313534,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E88:$BZ88)","v":11640055.432168158},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E88:$BZ88)","v":0},11640055.432168158,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E88:$BZ88)","v":397.79080087215743},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E88:$BZ88)","v":0},397.79080087215743,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E88:$BZ88)","v":3953634.5853048586},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E88:$BZ88)","v":0},3953634.5853048586,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E88:$BZ88)","v":18189.480645773809},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E88:$BZ88)","v":0},18189.480645773809,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E88:$BZ88)","v":457958.18874103762},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E88:$BZ88)","v":0},457958.18874103762,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E88:$BZ88)","v":81167.864630333206},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E88:$BZ88)","v":0},81167.864630333206,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E88:$BZ88)","v":0},0,null,{"$f":"+K88","v":127084888.30653031},29299801.297262024,31360690.961588103,16477466.900313534,11640055.432168158,397.79080087215743,0,0,3953634.5853048586,18189.480645773809,457958.18874103762,81167.864630333206,220374250.80798501]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},1940015511.2542906,{"$f":"SUM(E88,E72,E39,E28,E13)","v":1118605635.8141134},0,0,0,0,0,1118605635.8141134,null,{"$f":"SUM(M88,M72,M39,M28,M13)","v":257897876.73493838},0,0,0,0,0,257897876.73493838,null,{"$f":"SUM(U88,U72,U39,U28,U13)","v":276037899.70718777},0,0,0,0,0,276037899.70718777,null,{"$f":"SUM(AC88,AC72,AC39,AC28,AC13)","v":145035240.49353164},0,0,0,0,0,145035240.49353164,null,{"$f":"SUM(AK88,AK72,AK39,AK28,AK13)","v":102456175.4046324},0,0,0,0,0,102456175.4046324,null,{"$f":"SUM(AS88,AS72,AS39,AS28,AS13)","v":3501.3685549876664},0,0,0,0,0,3501.3685549876664,null,{"$f":"SUM(BA88,BA72,BA39,BA28,BA13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BI88,BI72,BI39,BI28,BI13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(BQ88,BQ72,BQ39,BQ28,BQ13)","v":34800030.027207844},0,0,0,0,0,{"$f":"SUM(BW88,BW72,BW39,BW28,BW13)","v":34800030.027207844},null,{"$f":"SUM(BY88,BY72,BY39,BY28,BY13)","v":433745.30882682494},0,0,0,0,0,433745.30882682494,null,{"$f":"SUM(CG88,CG72,CG39,CG28,CG13)","v":4030964.009326864},0,0,0,0,0,4030964.009326864,null,{"$f":"SUM(CO88,CO72,CO39,CO28,CO13)","v":714442.38597030938},0,0,0,0,0,714442.38597030938,null,{"$f":"SUM(CW88,CW72,CW39,CW28,CW13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DE88,DE72,DE39,DE28,DE13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DM88,DM72,DM39,DM28,DM13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DU88,DU72,DU39,DU28,DU13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EC88,EC72,EC39,EC28,EC13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EK88,EK72,EK39,EK28,EK13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(ES88,ES72,ES39,ES28,ES13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FA88,FA72,FA39,FA28,FA13)","v":0},0,0,0,0,0,0,null,{"$f":"+K90","v":1118605635.8141134},{"$f":"+S90","v":257897876.73493838},{"$f":"+AA90","v":276037899.70718777},{"$f":"+AI90","v":145035240.49353164},{"$f":"+AQ90","v":102456175.4046324},{"$f":"+AY90","v":3501.3685549876664},{"$f":"+BG90","v":0},{"$f":"+BO90","v":0},{"$f":"+BW90","v":34800030.027207844},{"$f":"+CE90","v":433745.30882682494},{"$f":"+CM90","v":4030964.009326864},{"$f":"+CU90","v":714442.38597030938},{"$f":"SUM(FI90:FT90)","v":1940015511.2542906}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(E95:J95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(M95:R95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(U95:Z95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(AC95:AH95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(AK95:AP95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(AS95:AX95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(BA95:BF95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(BI95:BN95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(BQ95:BV95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(BY95:CD95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(CG95:CL95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(CO95:CT95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(CW95:DB95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(DE95:DJ95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(DM95:DR95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(DU95:DZ95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(EC95:EH95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(EK95:EP95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(ES95:EX95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E95:$BZ95)","v":0},{"$f":"SUM(FA95:FF95)","v":0},null,{"$f":"+K95","v":0},{"$f":"+S95","v":0},{"$f":"+AA95","v":0},{"$f":"+AI95","v":0},{"$f":"+AQ95","v":0},{"$f":"+AY95","v":0},{"$f":"+BG95","v":0},{"$f":"+BO95","v":0},{"$f":"+BW95","v":0},{"$f":"+CE95","v":0},{"$f":"+CM95","v":0},{"$f":"+CU95","v":0},{"$f":"SUM(FI95:FT95)","v":0}]
[{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E96:$BZ96)","v":0},0,null,{"$f":"+K96","v":0},{"$f":"+S96","v":0},{"$f":"+AA96","v":0},{"$f":"+AI96","v":0},{"$f":"+AQ96","v":0},{"$f":"+AY96","v":0},{"$f":"+BG96","v":0},{"$f":"+BO96","v":0},{"$f":"+BW96","v":0},{"$f":"+CE96","v":0},{"$f":"+CM96","v":0},{"$f":"+CU96","v":0},{"$f":"SUM(FI96:FT96)","v":0}]
[{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},-64329825.695965685,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E97:$BZ97)","v":-37097567.811920337},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E97:$BZ97)","v":0},-37097567.811920337,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E97:$BZ97)","v":-8552955.2725358605},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E97:$BZ97)","v":0},-8552955.2725358605,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E97:$BZ97)","v":-9154553.1107525844},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E97:$BZ97)","v":0},-9154553.1107525844,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E97:$BZ97)","v":-4809965.6367376577},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E97:$BZ97)","v":0},-4809965.6367376577,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E97:$BZ97)","v":-3397868.5545036662},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E97:$BZ97)","v":0},-3397868.5545036662,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E97:$BZ97)","v":-116.11979525621273},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E97:$BZ97)","v":0},-116.11979525621273,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E97:$BZ97)","v":-1154112.2558815188},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E97:$BZ97)","v":0},-1154112.2558815188,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E97:$BZ97)","v":-5309.7225068382295},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E97:$BZ97)","v":0},-5309.7225068382295,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E97:$BZ97)","v":-133683.36069090178},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E97:$BZ97)","v":0},-133683.36069090178,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E97:$BZ97)","v":-23693.850641074441},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E97:$BZ97)","v":0},-23693.850641074441,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E97:$BZ97)","v":0},0,null,{"$f":"+K97","v":-37097567.811920337},{"$f":"+S97","v":-8552955.2725358605},{"$f":"+AA97","v":-9154553.1107525844},{"$f":"+AI97","v":-4809965.6367376577},{"$f":"+AQ97","v":-3397868.5545036662},{"$f":"+AY97","v":-116.11979525621273},{"$f":"+BG97","v":0},{"$f":"+BO97","v":0},{"$f":"+BW97","v":-1154112.2558815188},{"$f":"+CE97","v":-5309.7225068382295},{"$f":"+CM97","v":-133683.36069090178},{"$f":"+CU97","v":-23693.850641074441},{"$f":"SUM(FI97:FT97)","v":-64329825.695965685}]
[null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"ACCOUNTS!C98","v":-185340213.45111978},-64329825.695965685,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E98:$BZ98)","v":-37097567.811920337},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E98:$BZ98)","v":0},-37097567.811920337,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E98:$BZ98)","v":-8552955.2725358605},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E98:$BZ98)","v":0},-8552955.2725358605,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E98:$BZ98)","v":-9154553.1107525844},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E98:$BZ98)","v":0},-9154553.1107525844,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E98:$BZ98)","v":-4809965.6367376577},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E98:$BZ98)","v":0},-4809965.6367376577,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E98:$BZ98)","v":-3397868.5545036662},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E98:$BZ98)","v":0},-3397868.5545036662,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E98:$BZ98)","v":-116.11979525621273},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E98:$BZ98)","v":0},-116.11979525621273,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E98:$BZ98)","v":-1154112.2558815188},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E98:$BZ98)","v":0},-1154112.2558815188,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E98:$BZ98)","v":-5309.7225068382295},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E98:$BZ98)","v":0},-5309.7225068382295,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E98:$BZ98)","v":-133683.36069090178},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E98:$BZ98)","v":0},-133683.36069090178,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E98:$BZ98)","v":-23693.850641074441},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E98:$BZ98)","v":0},-23693.850641074441,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E98:$BZ98)","v":0},0,null,{"$f":"+K98","v":-37097567.811920337},{"$f":"+S98","v":-8552955.2725358605},{"$f":"+AA98","v":-9154553.1107525844},{"$f":"+AI98","v":-4809965.6367376577},{"$f":"+AQ98","v":-3397868.5545036662},{"$f":"+AY98","v":-116.11979525621273},{"$f":"+BG98","v":0},{"$f":"+BO98","v":0},{"$f":"+BW98","v":-1154112.2558815188},{"$f":"+CE98","v":-5309.7225068382295},{"$f":"+CM98","v":-133683.36069090178},{"$f":"+CU98","v":-23693.850641074441},{"$f":"SUM(FI98:FT98)","v":-64329825.695965685}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B100","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},-945433620.17765343,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E101:$BZ101)","v":-545255371.22862351},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E101:$BZ101)","v":0},-545255371.22862351,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E101:$BZ101)","v":-125710257.49914108},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E101:$BZ101)","v":0},-125710257.49914108,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E101:$BZ101)","v":-134552466.62374562},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E101:$BZ101)","v":0},-134552466.62374562,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E101:$BZ101)","v":-70696268.072150826},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E101:$BZ101)","v":0},-70696268.072150826,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E101:$BZ101)","v":-49941443.316848487},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E101:$BZ101)","v":0},-49941443.316848487,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E101:$BZ101)","v":-1706.7141002454994},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E101:$BZ101)","v":0},-1706.7141002454994,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E101:$BZ101)","v":-16962996.326621093},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E101:$BZ101)","v":0},-16962996.326621093,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E101:$BZ101)","v":-1964861.1690706529},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E101:$BZ101)","v":0},-1964861.1690706529,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E101:$BZ101)","v":-348249.22735186305},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E101:$BZ101)","v":0},-348249.22735186305,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E101:$BZ101)","v":0},0,null,{"$f":"+K101","v":-545255371.22862351},{"$f":"+S101","v":-125710257.49914108},{"$f":"+AA101","v":-134552466.62374562},{"$f":"+AI101","v":-70696268.072150826},{"$f":"+AQ101","v":-49941443.316848487},{"$f":"+AY101","v":-1706.7141002454994},{"$f":"+BG101","v":0},{"$f":"+BO101","v":0},{"$f":"+BW101","v":-16962996.326621093},{"$f":"+CE101","v":0},{"$f":"+CM101","v":-1964861.1690706529},{"$f":"+CU101","v":-348249.22735186305},{"$f":"SUM(FI101:FT101)","v":-945433620.17765343}]
[{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},-183522621.94999999,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E102:$BZ102)","v":-105842116.48977996},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E102:$BZ102)","v":0},-105842116.48977996,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E102:$BZ102)","v":-24402216.686473329},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E102:$BZ102)","v":0},-24402216.686473329,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E102:$BZ102)","v":-26118620.004215207},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E102:$BZ102)","v":0},-26118620.004215207,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E102:$BZ102)","v":-13723189.234843606},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E102:$BZ102)","v":0},-13723189.234843606,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E102:$BZ102)","v":-9694371.3718929328},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E102:$BZ102)","v":0},-9694371.3718929328,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E102:$BZ102)","v":-331.29840097841338},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E102:$BZ102)","v":0},-331.29840097841338,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E102:$BZ102)","v":-3292767.9908450372},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E102:$BZ102)","v":0},-3292767.9908450372,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E102:$BZ102)","v":-381408.55774499528},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E102:$BZ102)","v":0},-381408.55774499528,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E102:$BZ102)","v":-67600.315803944162},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E102:$BZ102)","v":0},-67600.315803944162,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E102:$BZ102)","v":0},0,null,-105842116.48977996,-24402216.686473329,-26118620.004215207,-13723189.234843606,-9694371.3718929328,-331.29840097841338,0,0,-3292767.9908450372,0,-381408.55774499528,-67600.315803944162,-183522621.94999999]
[{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},-789161667.84000015,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E103:$BZ103)","v":-455129401.97392565},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E103:$BZ103)","v":0},-455129401.97392565,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E103:$BZ103)","v":-104931445.58787388},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E103:$BZ103)","v":0},-104931445.58787388,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E103:$BZ103)","v":-112312114.46957895},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E103:$BZ103)","v":0},-112312114.46957895,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E103:$BZ103)","v":-59010790.002791338},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E103:$BZ103)","v":0},-59010790.002791338,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E103:$BZ103)","v":-41686557.216841117},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E103:$BZ103)","v":0},-41686557.216841117,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E103:$BZ103)","v":-1424.6091075359652},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E103:$BZ103)","v":0},-1424.6091075359652,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E103:$BZ103)","v":-14159160.608403873},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E103:$BZ103)","v":0},-14159160.608403873,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E103:$BZ103)","v":-1640086.7117106349},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E103:$BZ103)","v":0},-1640086.7117106349,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E103:$BZ103)","v":-290686.6597671301},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E103:$BZ103)","v":0},-290686.6597671301,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E103:$BZ103)","v":0},0,null,-455129401.97392565,-104931445.58787388,-112312114.46957895,-59010790.002791338,-41686557.216841117,-1424.6091075359652,0,0,-14159160.608403873,0,-1640086.7117106349,-290686.6597671301,-789161667.84000015]
[{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E104:$BZ104)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E105:$BZ105)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E106:$BZ106)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A107","v":"~"},{"$f":"ACCOUNTS!B107","v":"~"},{"$f":"ACCOUNTS!C107","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E107:$BZ107)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A108","v":"~"},{"$f":"ACCOUNTS!B108","v":"~"},{"$f":"ACCOUNTS!C108","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E108:$BZ108)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A109","v":"~"},{"$f":"ACCOUNTS!B109","v":"~"},{"$f":"ACCOUNTS!C109","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E109:$BZ109)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A110","v":"~"},{"$f":"ACCOUNTS!B110","v":"~"},{"$f":"ACCOUNTS!C110","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E110:$BZ110)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A111","v":"~"},{"$f":"ACCOUNTS!B111","v":"~"},{"$f":"ACCOUNTS!C111","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E111:$BZ111)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E112:$BZ112)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"ACCOUNTS!C113","v":-1918117909.9676533},-1918117909.9676535,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E113:$BZ113)","v":-1106226889.6923292},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E113:$BZ113)","v":0},-1106226889.6923292,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E113:$BZ113)","v":-255043919.77348828},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E113:$BZ113)","v":0},-255043919.77348828,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E113:$BZ113)","v":-272983201.09753978},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E113:$BZ113)","v":0},-272983201.09753978,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E113:$BZ113)","v":-143430247.30978575},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E113:$BZ113)","v":0},-143430247.30978575,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E113:$BZ113)","v":-101322371.90558253},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E113:$BZ113)","v":0},-101322371.90558253,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E113:$BZ113)","v":-3462.6216087598777},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E113:$BZ113)","v":0},-3462.6216087598777,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E113:$BZ113)","v":-34414924.925870001},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E113:$BZ113)","v":0},-34414924.925870001,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E113:$BZ113)","v":-3986356.438526283},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E113:$BZ113)","v":0},-3986356.438526283,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E113:$BZ113)","v":-706536.20292293734},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E113:$BZ113)","v":0},-706536.20292293734,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E113:$BZ113)","v":0},0,null,{"$f":"+K113","v":-1106226889.6923292},-255043919.77348828,-272983201.09753978,-143430247.30978575,-101322371.90558253,-3462.6216087598777,0,0,-34414924.925870001,0,-3986356.438526283,-706536.20292293734,-1918117909.9676535]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"},null,0]
[{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},-348915488.81225425,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E116:$BZ116)","v":-201228346.78122982},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E116:$BZ116)","v":0},-201228346.78122982,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E116:$BZ116)","v":-46393797.52095674},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E116:$BZ116)","v":0},-46393797.52095674,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E116:$BZ116)","v":-49657044.832081385},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E116:$BZ116)","v":0},-49657044.832081385,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E116:$BZ116)","v":-26090697.860904898},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E116:$BZ116)","v":0},-26090697.860904898,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E116:$BZ116)","v":-18431059.288555175},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E116:$BZ116)","v":0},-18431059.288555175,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E116:$BZ116)","v":-629.86863576739211},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E116:$BZ116)","v":0},-629.86863576739211,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E116:$BZ116)","v":-6260251.4113167664},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E116:$BZ116)","v":0},-6260251.4113167664,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E116:$BZ116)","v":-725138.68834670912},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E116:$BZ116)","v":0},-725138.68834670912,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E116:$BZ116)","v":-128522.5602270551},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E116:$BZ116)","v":0},-128522.5602270551,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E116:$BZ116)","v":0},0,null,{"$f":"+K116","v":-201228346.78122982},{"$f":"+S116","v":-46393797.52095674},{"$f":"+AA116","v":-49657044.832081385},{"$f":"+AI116","v":-26090697.860904898},{"$f":"+AQ116","v":-18431059.288555175},{"$f":"+AY116","v":-629.86863576739211},{"$f":"+BG116","v":0},{"$f":"+BO116","v":0},{"$f":"+BW116","v":-6260251.4113167664},{"$f":"+CE116","v":0},{"$f":"+CM116","v":-725138.68834670912},{"$f":"+CU116","v":-128522.5602270551},{"$f":"SUM(FI116:FT116)","v":-348915488.81225425}]
[{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},-54709537.547322772,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E117:$BZ117)","v":-31552367.684477318},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E117:$BZ117)","v":0},-31552367.684477318,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E117:$BZ117)","v":-7274492.7892880877},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E117:$BZ117)","v":0},-7274492.7892880877,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E117:$BZ117)","v":-7786166.122856373},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E117:$BZ117)","v":0},-7786166.122856373,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E117:$BZ117)","v":-4090990.6840653215},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E117:$BZ117)","v":0},-4090990.6840653215,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E117:$BZ117)","v":-2889968.3806433724},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E117:$BZ117)","v":0},-2889968.3806433724,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E117:$BZ117)","v":-98.762659965890393},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E117:$BZ117)","v":0},-98.762659965890393,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E117:$BZ117)","v":-981600.04535483988},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E117:$BZ117)","v":0},-981600.04535483988,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E117:$BZ117)","v":-113700.89196145578},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E117:$BZ117)","v":0},-113700.89196145578,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E117:$BZ117)","v":-20152.186016034411},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E117:$BZ117)","v":0},-20152.186016034411,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E117:$BZ117)","v":0},0,null,-31552367.684477318,-7274492.7892880877,-7786166.122856373,-4090990.6840653215,-2889968.3806433724,-98.762659965890393,0,0,-981600.04535483988,0,-113700.89196145578,-20152.186016034411,-54709537.547322772]
[{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},-290302.21785940375,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E118:$BZ118)","v":-290302.21785940375},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E118:$BZ118)","v":0},-290302.21785940375,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E118:$BZ118)","v":0},0,null,0,0,0,0,0,0,0,0,0,-290302.21785940375,0,0,-290302.21785940375]
[{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},-115786862.49000001,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E119:$BZ119)","v":-66777198.676856168},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E119:$BZ119)","v":0},-66777198.676856168,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E119:$BZ119)","v":-15395682.983962899},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E119:$BZ119)","v":0},-15395682.983962899,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E119:$BZ119)","v":-16478584.660154641},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E119:$BZ119)","v":0},-16478584.660154641,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E119:$BZ119)","v":-8658142.5656178351},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E119:$BZ119)","v":0},-8658142.5656178351,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E119:$BZ119)","v":-6116307.8046594989},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E119:$BZ119)","v":0},-6116307.8046594989,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E119:$BZ119)","v":-209.02056645472001},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E119:$BZ119)","v":0},-209.02056645472001,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E119:$BZ119)","v":-2077451.1093859617},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E119:$BZ119)","v":0},-2077451.1093859617,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E119:$BZ119)","v":-240635.7306739045},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E119:$BZ119)","v":0},-240635.7306739045,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E119:$BZ119)","v":-42649.938122638385},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E119:$BZ119)","v":0},-42649.938122638385,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E119:$BZ119)","v":0},0,null,-66777198.676856168,-15395682.983962899,-16478584.660154641,-8658142.5656178351,-6116307.8046594989,-209.02056645472001,0,0,-2077451.1093859617,0,-240635.7306739045,-42649.938122638385,-115786862.49000001]
[{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E120:$BZ120)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A121","v":"~"},{"$f":"ACCOUNTS!B121","v":"~"},{"$f":"ACCOUNTS!C121","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E121:$BZ121)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A122","v":"~"},{"$f":"ACCOUNTS!B122","v":"~"},{"$f":"ACCOUNTS!C122","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E122:$BZ122)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E123:$BZ123)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"ACCOUNTS!C124","v":-519702191.06743646},-519702191.06743652,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E124:$BZ124)","v":-299557913.14256334},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E124:$BZ124)","v":0},-299557913.14256334,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E124:$BZ124)","v":-69063973.294207722},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E124:$BZ124)","v":0},-69063973.294207722,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E124:$BZ124)","v":-73921795.615092397},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E124:$BZ124)","v":0},-73921795.615092397,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E124:$BZ124)","v":-38839831.110588059},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E124:$BZ124)","v":0},-38839831.110588059,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E124:$BZ124)","v":-27437335.473858047},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E124:$BZ124)","v":0},-27437335.473858047,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E124:$BZ124)","v":-937.6518621880025},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E124:$BZ124)","v":0},-937.6518621880025,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E124:$BZ124)","v":-9319302.5660575684},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E124:$BZ124)","v":0},-9319302.5660575684,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E124:$BZ124)","v":-290302.21785940375},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E124:$BZ124)","v":0},-290302.21785940375,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E124:$BZ124)","v":-1079475.3109820695},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E124:$BZ124)","v":0},-1079475.3109820695,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E124:$BZ124)","v":-191324.68436572788},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E124:$BZ124)","v":0},-191324.68436572788,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E124:$BZ124)","v":0},0,null,{"$f":"+K124","v":-299557913.14256334},-69063973.294207722,-73921795.615092397,-38839831.110588059,-27437335.473858047,-937.6518621880025,0,0,-9319302.5660575684,-290302.21785940375,-1079475.3109820695,-191324.68436572788,-519702191.06743652]
[null,null,null,0]
[{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C127","v":-12148.752},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUM(DU127:DZ127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUM(EC127:EH127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUM(EK127:EP127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUM(ES127:EX127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E127:$BZ127)","v":0},{"$f":"SUM(FA127:FF127)","v":0},null,{"$f":"+K127","v":0},{"$f":"+S127","v":0},{"$f":"+AA127","v":0},{"$f":"+AI127","v":0},{"$f":"+AQ127","v":0},{"$f":"+AY127","v":0},{"$f":"+BG127","v":0},{"$f":"+BO127","v":0},{"$f":"+BW127","v":0},{"$f":"+CE127","v":0},{"$f":"+CM127","v":0},{"$f":"+CU127","v":0},{"$f":"SUM(FI127:FT127)","v":0}]
[{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E132:$BZ132)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E137:$BZ137)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A138","v":"108.10_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},{"$f":"SUM(K138,S138,AA138,AI138,AQ138,AY138,BG138,BO138,BW138,CE138,CM138,CU138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E138:$BZ138)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E143:$BZ143)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A148","v":"~"},{"$f":"ACCOUNTS!B148","v":"~"},{"$f":"ACCOUNTS!C148","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E148:$BZ148)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E153:$BZ153)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A154","v":"~"},{"$f":"ACCOUNTS!B154","v":"~"},{"$f":"ACCOUNTS!C154","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E154:$BZ154)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},-75528298.923498586,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E159:$BZ159)","v":-43555476.184186116},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E159:$BZ159)","v":0},-43555476.184186116,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E159:$BZ159)","v":-10041845.372882977},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E159:$BZ159)","v":0},-10041845.372882977,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E159:$BZ159)","v":-10748168.775208203},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E159:$BZ159)","v":0},-10748168.775208203,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E159:$BZ159)","v":-5647279.7569862017},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E159:$BZ159)","v":0},-5647279.7569862017,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E159:$BZ159)","v":-3989366.193843164},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E159:$BZ159)","v":0},-3989366.193843164,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E159:$BZ159)","v":-136.33381580259274},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E159:$BZ159)","v":0},-136.33381580259274,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E159:$BZ159)","v":-1355018.9901876133},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E159:$BZ159)","v":0},-1355018.9901876133,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E159:$BZ159)","v":-6234.0338149315994},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E159:$BZ159)","v":0},-6234.0338149315994,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E159:$BZ159)","v":-156954.82955417846},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E159:$BZ159)","v":0},-156954.82955417846,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E159:$BZ159)","v":-27818.453019374905},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E159:$BZ159)","v":0},-27818.453019374905,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E159:$BZ159)","v":0},0,null,{"$f":"+K159","v":-43555476.184186116},{"$f":"+S159","v":-10041845.372882977},{"$f":"+AA159","v":-10748168.775208203},{"$f":"+AI159","v":-5647279.7569862017},{"$f":"+AQ159","v":-3989366.193843164},{"$f":"+AY159","v":-136.33381580259274},{"$f":"+BG159","v":0},{"$f":"+BO159","v":0},{"$f":"+BW159","v":-1355018.9901876133},{"$f":"+CE159","v":-6234.0338149315994},{"$f":"+CM159","v":-156954.82955417846},{"$f":"+CU159","v":-27818.453019374905},{"$f":"SUM(FI159:FT159)","v":-75528298.923498586}]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E164:$BZ164)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E169:$BZ169)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A170","v":"~"},{"$f":"ACCOUNTS!B170","v":"~"},{"$f":"ACCOUNTS!C170","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E170:$BZ170)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E180:$BZ180)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"ACCOUNTS!C185","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E185:$BZ185)","v":0},0,null,{"$f":"+K185","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E191:$BZ191)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E196:$BZ196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E201:$BZ201)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A202","v":"~"},{"$f":"ACCOUNTS!B202","v":"~"},{"$f":"ACCOUNTS!C202","v":0},{"$f":"SUM(K202,S202,AA202,AI202,AQ202,AY202,BG202,BO202,BW202,CE202,CM202,CU202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E202:$BZ202)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(E207:J207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(M207:R207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(U207:Z207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(AC207:AH207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(AK207:AP207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(AS207:AX207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(BA207:BF207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(BI207:BN207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(BQ207:BV207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(BY207:CD207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(CG207:CL207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(CO207:CT207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(CW207:DB207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(DE207:DJ207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(DM207:DR207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(DU207:DZ207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(EC207:EH207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(EK207:EP207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(ES207:EX207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E207:$BZ207)","v":0},{"$f":"SUM(FA207:FF207)","v":0},null,{"$f":"+K207","v":0},{"$f":"+S207","v":0},{"$f":"+AA207","v":0},{"$f":"+AI207","v":0},{"$f":"+AQ207","v":0},{"$f":"+AY207","v":0},{"$f":"+BG207","v":0},{"$f":"+BO207","v":0},{"$f":"+BW207","v":0},{"$f":"+CE207","v":0},{"$f":"+CM207","v":0},{"$f":"+CU207","v":0},{"$f":"SUM(FI207:FT207)","v":0}]
[{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"ACCOUNTS!C212","v":10200176.612901218},10200176.61290122,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E212:$BZ212)","v":5882698.654845695},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E212:$BZ212)","v":0},5882698.654845695,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E212:$BZ212)","v":1356273.778695941},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E212:$BZ212)","v":0},1356273.778695941,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E212:$BZ212)","v":1451671.374882784},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E212:$BZ212)","v":0},1451671.374882784,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E212:$BZ212)","v":762734.05643586663},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E212:$BZ212)","v":0},762734.05643586663,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E212:$BZ212)","v":538812.59483804682},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E212:$BZ212)","v":0},538812.59483804682,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E212:$BZ212)","v":18.413545783321798},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E212:$BZ212)","v":0},18.413545783321798,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E212:$BZ212)","v":183011.85268090753},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E212:$BZ212)","v":0},183011.85268090753,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E212:$BZ212)","v":21198.665370696472},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E212:$BZ212)","v":0},21198.665370696472,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E212:$BZ212)","v":3757.221605497708},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E212:$BZ212)","v":0},3757.221605497708,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E212:$BZ212)","v":0},0,null,5882698.654845695,1356273.778695941,1451671.374882784,762734.05643586663,538812.59483804682,18.413545783321798,0,0,183011.85268090753,0,21198.665370696472,3757.221605497708,10200176.61290122]
[{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},-863994.55286549916,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E217:$BZ217)","v":-498246.18364350498},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E217:$BZ217)","v":0},-498246.18364350498,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E217:$BZ217)","v":-114872.14862763244},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E217:$BZ217)","v":0},-114872.14862763244,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E217:$BZ217)","v":-122952.02676140462},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E217:$BZ217)","v":0},-122952.02676140462,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E217:$BZ217)","v":-64601.189870751346},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E217:$BZ217)","v":0},-64601.189870751346,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E217:$BZ217)","v":-45635.742170130376},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E217:$BZ217)","v":0},-45635.742170130376,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E217:$BZ217)","v":-1.5595697573813061},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E217:$BZ217)","v":0},-1.5595697573813061,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E217:$BZ217)","v":-15500.531730395312},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E217:$BZ217)","v":0},-15500.531730395312,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E217:$BZ217)","v":-71.484890317923217},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E217:$BZ217)","v":0},-71.484890317923217,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E217:$BZ217)","v":-1795.4606786776317},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E217:$BZ217)","v":0},-1795.4606786776317,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E217:$BZ217)","v":-318.22492292718999},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E217:$BZ217)","v":0},-318.22492292718999,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E217:$BZ217)","v":0},0,null,-498246.18364350498,-114872.14862763244,-122952.02676140462,-64601.189870751346,-45635.742170130376,-1.5595697573813061,0,0,-15500.531730395312,-71.484890317923217,-1795.4606786776317,-318.22492292718999,-863994.55286549916]
[{"$f":"ACCOUNTS!A218","v":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C218","v":380941956.83829999},380941956.83830005,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E218:$BZ218)","v":219698817.19818184},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E218:$BZ218)","v":0},219698817.19818184,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E218:$BZ218)","v":50652219.747982778},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E218:$BZ218)","v":0},50652219.747982778,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E218:$BZ218)","v":54214995.996692218},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E218:$BZ218)","v":0},54214995.996692218,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E218:$BZ218)","v":28485526.773957558},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E218:$BZ218)","v":0},28485526.773957558,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E218:$BZ218)","v":20122820.61735272},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E218:$BZ218)","v":0},20122820.61735272,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E218:$BZ218)","v":687.68340286954242},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E218:$BZ218)","v":0},687.68340286954242,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E218:$BZ218)","v":6834871.1920036189},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E218:$BZ218)","v":0},6834871.1920036189,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E218:$BZ218)","v":791698.16123179172},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E218:$BZ218)","v":0},791698.16123179172,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E218:$BZ218)","v":140319.46749462592},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E218:$BZ218)","v":0},140319.46749462592,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E218:$BZ218)","v":0},0,null,219698817.19818184,50652219.747982778,54214995.996692218,28485526.773957558,20122820.61735272,687.68340286954242,0,0,6834871.1920036189,0,791698.16123179172,140319.46749462592,380941956.83830005]
[{"$f":"ACCOUNTS!A223","v":115.03},{"$f":"ACCOUNTS!B223","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"ACCOUNTS!C223","v":-302358.00999999995},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E223:$BZ223)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E223:$BZ223)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A228","v":"~"},{"$f":"ACCOUNTS!B228","v":"~"},{"$f":"ACCOUNTS!C228","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E228:$BZ228)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E228:$BZ228)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A233","v":"~"},{"$f":"ACCOUNTS!B233","v":"~"},{"$f":"ACCOUNTS!C233","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E233:$BZ233)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E233:$BZ233)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A234","v":"~"},{"$f":"ACCOUNTS!B234","v":"~"},{"$f":"ACCOUNTS!C234","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E234:$BZ234)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A239","v":"~"},{"$f":"ACCOUNTS!B239","v":"~"},{"$f":"ACCOUNTS!C239","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E239:$BZ239)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E239:$BZ239)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A249","v":"O & M Expenses"},null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A255","v":"~"},{"$f":"ACCOUNTS!B255","v":"~"},{"$f":"ACCOUNTS!C255","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E255:$BZ255)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E255:$BZ255)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A260","v":"~"},{"$f":"ACCOUNTS!B260","v":"~"},{"$f":"ACCOUNTS!C260","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E260:$BZ260)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E260:$BZ260)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A265","v":555.01},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Res Exchange"},{"$f":"ACCOUNTS!C265","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E265:$BZ265)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E265:$BZ265)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A266","v":"~"},{"$f":"ACCOUNTS!B266","v":"~"},{"$f":"ACCOUNTS!C266","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E266:$BZ266)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B276","v":"Sub-total"},{"$f":"ACCOUNTS!C276","v":112334321.32462588},112334321.32462588,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E276:$BZ276)","v":64786031.264749087},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(E276:J276)","v":64786031.264749087},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E276:$BZ276)","v":14936613.378585411},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(M276:R276)","v":14936613.378585411},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E276:$BZ276)","v":15987225.013103148},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(U276:Z276)","v":15987225.013103148},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E276:$BZ276)","v":8399973.4350219071},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(AC276:AH276)","v":8399973.4350219071},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E276:$BZ276)","v":5933931.2895560721},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(AK276:AP276)","v":5933931.2895560721},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E276:$BZ276)","v":202.78797586045408},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(AS276:AX276)","v":202.78797586045408},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(BA276:BF276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(BI276:BN276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E276:$BZ276)","v":2015505.5197053826},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(BQ276:BV276)","v":2015505.5197053826},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(BY276:CD276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E276:$BZ276)","v":233460.43679215445},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(CG276:CL276)","v":233460.43679215445},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E276:$BZ276)","v":41378.199136863681},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(CO276:CT276)","v":41378.199136863681},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(CW276:DB276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(DE276:DJ276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(DM276:DR276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(DU276:DZ276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(EC276:EH276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(EK276:EP276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(ES276:EX276)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E276:$BZ276)","v":0},{"$f":"SUM(FA276:FF276)","v":0},null,{"$f":"+K276","v":64786031.264749087},{"$f":"+S276","v":14936613.378585411},{"$f":"+AA276","v":15987225.013103148},{"$f":"+AI276","v":8399973.4350219071},{"$f":"+AQ276","v":5933931.2895560721},{"$f":"+AY276","v":202.78797586045408},{"$f":"+BG276","v":0},{"$f":"+BO276","v":0},{"$f":"+BW276","v":2015505.5197053826},{"$f":"+CE276","v":0},{"$f":"+CM276","v":233460.43679215445},{"$f":"+CU276","v":41378.199136863681},{"$f":"SUM(FI276:FT276)","v":112334321.32462588}]
[{"$f":"ACCOUNTS!A281","v":545},{"$f":"ACCOUNTS!B281","v":"Other Prod O&M - O&M"},{"$f":"ACCOUNTS!C281","v":49792154.204511046},49792154.204511032,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E281:$BZ281)","v":28716388.909410663},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E281:$BZ281)","v":0},28716388.909410663,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E281:$BZ281)","v":6620649.3961044494},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E281:$BZ281)","v":0},6620649.3961044494,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E281:$BZ281)","v":7086332.6877120752},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E281:$BZ281)","v":0},7086332.6877120752,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E281:$BZ281)","v":3723285.7034114469},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E281:$BZ281)","v":0},3723285.7034114469,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E281:$BZ281)","v":2630213.2627366283},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E281:$BZ281)","v":0},2630213.2627366283,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E281:$BZ281)","v":89.885709423437618},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E281:$BZ281)","v":0},89.885709423437618,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E281:$BZ281)","v":893372.21655705606},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E281:$BZ281)","v":0},893372.21655705606,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E281:$BZ281)","v":103481.26852357759},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E281:$BZ281)","v":0},103481.26852357759,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E281:$BZ281)","v":18340.874345728764},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E281:$BZ281)","v":0},18340.874345728764,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E281:$BZ281)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E281:$BZ281)","v":0},0,null,28716388.909410663,6620649.3961044494,7086332.6877120752,3723285.7034114469,2630213.2627366283,89.885709423437618,0,0,893372.21655705606,0,103481.26852357759,18340.874345728764,49792154.204511032]
[{"$f":"ACCOUNTS!A282","v":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},94648.422495439925,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E282:$BZ282)","v":54586.128145366027},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E282:$BZ282)","v":0},54586.128145366027,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E282:$BZ282)","v":12584.995191469376},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E282:$BZ282)","v":0},12584.995191469376,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E282:$BZ282)","v":13470.198686624693},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E282:$BZ282)","v":0},13470.198686624693,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E282:$BZ282)","v":7077.4828676882398},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E282:$BZ282)","v":0},7077.4828676882398,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E282:$BZ282)","v":4999.6940305517464},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E282:$BZ282)","v":0},4999.6940305517464,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E282:$BZ282)","v":0.17086106712452917},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E282:$BZ282)","v":0},0.17086106712452917,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E282:$BZ282)","v":1698.1846306765997},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E282:$BZ282)","v":0},1698.1846306765997,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E282:$BZ282)","v":196.70446037251983},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E282:$BZ282)","v":0},196.70446037251983,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E282:$BZ282)","v":34.863621623605908},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E282:$BZ282)","v":0},34.863621623605908,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E282:$BZ282)","v":0},0,null,54586.128145366027,12584.995191469376,13470.198686624693,7077.4828676882398,4999.6940305517464,0.17086106712452917,0,0,1698.1846306765997,0,196.70446037251983,34.863621623605908,94648.422495439925]
[null,{"$f":"ACCOUNTS!B287","v":"Transmission  - O&M"},null,0]
[{"$f":"ACCOUNTS!A292","v":"~"},{"$f":"ACCOUNTS!B292","v":"~"},{"$f":"ACCOUNTS!C292","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E292:$BZ292)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E292:$BZ292)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A297","v":"~"},{"$f":"ACCOUNTS!B297","v":"~"},{"$f":"ACCOUNTS!C297","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E297:$BZ297)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E297:$BZ297)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E298:$BZ298)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A303","v":581},{"$f":"ACCOUNTS!B303","v":"Dist O&M - Load Dispatch"},{"$f":"ACCOUNTS!C303","v":1756789.5206272467},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(E303:J303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(M303:R303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(U303:Z303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(AC303:AH303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(AK303:AP303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(AS303:AX303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(BA303:BF303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(BI303:BN303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(BQ303:BV303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(BY303:CD303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(CG303:CL303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(CO303:CT303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(CW303:DB303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(DE303:DJ303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(DM303:DR303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(DU303:DZ303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(EC303:EH303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(EK303:EP303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(ES303:EX303)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E303:$BZ303)","v":0},{"$f":"SUM(FA303:FF303)","v":0},null,{"$f":"+K303","v":0},{"$f":"+S303","v":0},{"$f":"+AA303","v":0},{"$f":"+AI303","v":0},{"$f":"+AQ303","v":0},{"$f":"+AY303","v":0},{"$f":"+BG303","v":0},{"$f":"+BO303","v":0},{"$f":"+BW303","v":0},{"$f":"+CE303","v":0},{"$f":"+CM303","v":0},{"$f":"+CU303","v":0},{"$f":"SUM(FI303:FT303)","v":0}]
[{"$f":"ACCOUNTS!A308","v":586},{"$f":"ACCOUNTS!B308","v":"Dist O&M - Meter"},{"$f":"ACCOUNTS!C308","v":1730550.5930792508},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E308:$BZ308)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E308:$BZ308)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A313","v":"~"},{"$f":"ACCOUNTS!B313","v":"~"},{"$f":"ACCOUNTS!C313","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E313:$BZ313)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E313:$BZ313)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E314:$BZ314)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A319","v":901},{"$f":"ACCOUNTS!B319","v":"CAE - Suprv"},{"$f":"ACCOUNTS!C319","v":134621.92638556895},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(E319:J319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(M319:R319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(U319:Z319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(AC319:AH319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(AK319:AP319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(AS319:AX319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(BA319:BF319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(BI319:BN319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(BQ319:BV319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(BY319:CD319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(CG319:CL319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(CO319:CT319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(CW319:DB319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(DE319:DJ319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(DM319:DR319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(DU319:DZ319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(EC319:EH319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(EK319:EP319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(ES319:EX319)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E319:$BZ319)","v":0},{"$f":"SUM(FA319:FF319)","v":0},null,{"$f":"+K319","v":0},{"$f":"+S319","v":0},{"$f":"+AA319","v":0},{"$f":"+AI319","v":0},{"$f":"+AQ319","v":0},{"$f":"+AY319","v":0},{"$f":"+BG319","v":0},{"$f":"+BO319","v":0},{"$f":"+BW319","v":0},{"$f":"+CE319","v":0},{"$f":"+CM319","v":0},{"$f":"+CU319","v":0},{"$f":"SUM(FI319:FT319)","v":0}]
[{"$f":"ACCOUNTS!A324","v":"~"},{"$f":"ACCOUNTS!B324","v":"~"},{"$f":"ACCOUNTS!C324","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E324:$BZ324)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E324:$BZ324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B329","v":"Customer Service & Information Expense"},null,0]
[{"$f":"ACCOUNTS!A330","v":908.01},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Cust Assistance"},{"$f":"ACCOUNTS!C330","v":181452.77413573861},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(E330:J330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(M330:R330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(U330:Z330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(AC330:AH330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(AK330:AP330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(AS330:AX330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(BA330:BF330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(BI330:BN330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(BQ330:BV330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(BY330:CD330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(CG330:CL330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(CO330:CT330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(CW330:DB330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(DE330:DJ330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(DM330:DR330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(DU330:DZ330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(EC330:EH330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(EK330:EP330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(ES330:EX330)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E330:$BZ330)","v":0},{"$f":"SUM(FA330:FF330)","v":0},null,{"$f":"+K330","v":0},{"$f":"+S330","v":0},{"$f":"+AA330","v":0},{"$f":"+AI330","v":0},{"$f":"+AQ330","v":0},{"$f":"+AY330","v":0},{"$f":"+BG330","v":0},{"$f":"+BO330","v":0},{"$f":"+BW330","v":0},{"$f":"+CE330","v":0},{"$f":"+CM330","v":0},{"$f":"+CU330","v":0},{"$f":"SUM(FI330:FT330)","v":0}]
[{"$f":"ACCOUNTS!A335","v":912},{"$f":"ACCOUNTS!B335","v":"Cust Svc Exp - Demonstration & Selling"},{"$f":"ACCOUNTS!C335","v":823619.80694727926},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(E335:J335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(M335:R335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(U335:Z335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(AC335:AH335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(AK335:AP335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(AS335:AX335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(BA335:BF335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(BI335:BN335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(BQ335:BV335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(BY335:CD335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(CG335:CL335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(CO335:CT335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(CW335:DB335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(DE335:DJ335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUM(DM335:DR335)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E335:$BZ335)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E335:$BZ335)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E335:$BZ335)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A345","v":923},{"$f":"ACCOUNTS!B345","v":"A&G Exp - Outside Svcs"},{"$f":"ACCOUNTS!C345","v":11082001.521692986},4619194.8972258968,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E345:$BZ345)","v":2663857.0944947763},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E345:$BZ345)","v":0},2663857.0944947763,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E345:$BZ345)","v":614160.22465818247},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E345:$BZ345)","v":0},614160.22465818247,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E345:$BZ345)","v":657359.03158512607},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E345:$BZ345)","v":0},657359.03158512607,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E345:$BZ345)","v":345388.17074639996},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E345:$BZ345)","v":0},345388.17074639996,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E345:$BZ345)","v":243990.01845524914},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E345:$BZ345)","v":0},243990.01845524914,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E345:$BZ345)","v":8.3381892304311407},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E345:$BZ345)","v":0},8.3381892304311407,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E345:$BZ345)","v":82873.091202638869},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E345:$BZ345)","v":0},82873.091202638869,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E345:$BZ345)","v":258.1762373671308},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E345:$BZ345)","v":0},258.1762373671308,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E345:$BZ345)","v":9599.3724062399306},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E345:$BZ345)","v":0},9599.3724062399306,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E345:$BZ345)","v":1701.3792506862064},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E345:$BZ345)","v":0},1701.3792506862064,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E345:$BZ345)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E345:$BZ345)","v":0},0,null,2663857.0944947763,614160.22465818247,657359.03158512607,345388.17074639996,243990.01845524914,8.3381892304311407,0,0,82873.091202638869,258.1762373671308,9599.3724062399306,1701.3792506862064,4619194.8972258968]
[{"$f":"ACCOUNTS!A346","v":924},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Prop Insurance - Other"},{"$f":"ACCOUNTS!C346","v":4733023.9572393717},2146569.8841276085,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E346:$BZ346)","v":1237868.9163014221},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E346:$BZ346)","v":0},1237868.9163014221,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E346:$BZ346)","v":285394.38294352283},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E346:$BZ346)","v":0},285394.38294352283,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E346:$BZ346)","v":305468.45539533801},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E346:$BZ346)","v":0},305468.45539533801,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E346:$BZ346)","v":160498.57986329569},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E346:$BZ346)","v":0},160498.57986329569,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E346:$BZ346)","v":113379.828203902},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E346:$BZ346)","v":0},113379.828203902,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E346:$BZ346)","v":3.8746767940070619},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E346:$BZ346)","v":0},3.8746767940070619,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E346:$BZ346)","v":38510.332933987898},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E346:$BZ346)","v":0},38510.332933987898,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E346:$BZ346)","v":194.16258789299053},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E346:$BZ346)","v":0},194.16258789299053,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E346:$BZ346)","v":4460.7365546159926},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E346:$BZ346)","v":0},4460.7365546159926,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E346:$BZ346)","v":790.61466683673473},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E346:$BZ346)","v":0},790.61466683673473,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E346:$BZ346)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E346:$BZ346)","v":0},0,null,1237868.9163014221,285394.38294352283,305468.45539533801,160498.57986329569,113379.828203902,3.8746767940070619,0,0,38510.332933987898,194.16258789299053,4460.7365546159926,790.61466683673473,2146569.8841276085]
[{"$f":"ACCOUNTS!A351","v":931},{"$f":"ACCOUNTS!B351","v":"A&G Exp - Rents"},{"$f":"ACCOUNTS!C351","v":5083694.1010779496},2118983.0920695681,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E351:$BZ351)","v":1222002.5932038412},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E351:$BZ351)","v":0},1222002.5932038412,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E351:$BZ351)","v":281736.35467382031},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E351:$BZ351)","v":0},281736.35467382031,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E351:$BZ351)","v":301553.12870315276},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E351:$BZ351)","v":0},301553.12870315276,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E351:$BZ351)","v":158441.39732055715},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E351:$BZ351)","v":0},158441.39732055715,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E351:$BZ351)","v":111926.58791057089},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E351:$BZ351)","v":0},111926.58791057089,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E351:$BZ351)","v":3.8250133174443737},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E351:$BZ351)","v":0},3.8250133174443737,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E351:$BZ351)","v":38016.728662259593},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E351:$BZ351)","v":0},38016.728662259593,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E351:$BZ351)","v":118.43429297249146},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E351:$BZ351)","v":0},118.43429297249146,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E351:$BZ351)","v":4403.5612863006736},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E351:$BZ351)","v":0},4403.5612863006736,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E351:$BZ351)","v":780.48100277543972},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E351:$BZ351)","v":0},780.48100277543972,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E351:$BZ351)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E351:$BZ351)","v":0},0,null,1222002.5932038412,281736.35467382031,301553.12870315276,158441.39732055715,111926.58791057089,3.8250133174443737,0,0,38016.728662259593,118.43429297249146,4403.5612863006736,780.48100277543972,2118983.0920695681]
[null,{"$f":"ACCOUNTS!B356","v":"Sub-total"},{"$f":"ACCOUNTS!C356","v":111069446.1574917},49628989.244305804,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E356:$BZ356)","v":25731719.740560375},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E356:$BZ356)","v":2609547.2502331962},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUM(E356:J356)","v":28341266.990793571},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E356:$BZ356)","v":5932524.9876818955},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E356:$BZ356)","v":663055.33621540782},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E356:$BZ356)","v":0},6595580.3238973031,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E356:$BZ356)","v":6349806.9789973898},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E356:$BZ356)","v":737368.31053782627},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E356:$BZ356)","v":0},7087175.2895352161,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E356:$BZ356)","v":3336301.9471721165},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E356:$BZ356)","v":475872.30294189678},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E356:$BZ356)","v":0},3812174.2501140134,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E356:$BZ356)","v":2356839.1815610351},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E356:$BZ356)","v":331084.72331459646},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E356:$BZ356)","v":0},2687923.9048756314,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E356:$BZ356)","v":80.543340280761313},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E356:$BZ356)","v":1045.4358912884666},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E356:$BZ356)","v":0},1125.979231569228,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E356:$BZ356)","v":28853.523319719156},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E356:$BZ356)","v":0},28853.523319719156,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E356:$BZ356)","v":800518.60186765925},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E356:$BZ356)","v":143306.92969818323},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E356:$BZ356)","v":0},943825.53156584245,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E356:$BZ356)","v":2958.2777659340504},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E356:$BZ356)","v":0},2958.2777659340504,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E356:$BZ356)","v":92725.830132971867},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E356:$BZ356)","v":17255.930956887638},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E356:$BZ356)","v":0},109981.7610898595,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E356:$BZ356)","v":16434.595587555432},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E356:$BZ356)","v":1688.8165295794997},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E356:$BZ356)","v":0},18123.412117134932,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E356:$BZ356)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E356:$BZ356)","v":0},0,null,{"$f":"+K356","v":28341266.990793571},6595580.3238973031,7087175.2895352161,3812174.2501140134,2687923.9048756314,1125.979231569228,28853.523319719156,0,943825.53156584245,2958.2777659340504,109981.7610898595,18123.412117134932,49628989.244305804]
[{"$f":"ACCOUNTS!A361","v":"~"},{"$f":"ACCOUNTS!B361","v":"~"},{"$f":"ACCOUNTS!C361","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(E361:J361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(M361:R361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(U361:Z361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(AC361:AH361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(AK361:AP361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(AS361:AX361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(BA361:BF361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(BI361:BN361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(BQ361:BV361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(BY361:CD361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(CG361:CL361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(CO361:CT361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(CW361:DB361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(DE361:DJ361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(DM361:DR361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(DU361:DZ361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(EC361:EH361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(EK361:EP361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(ES361:EX361)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E361:$BZ361)","v":0},{"$f":"SUM(FA361:FF361)","v":0},null,{"$f":"+K361","v":0},{"$f":"+S361","v":0},{"$f":"+AA361","v":0},{"$f":"+AI361","v":0},{"$f":"+AQ361","v":0},{"$f":"+AY361","v":0},{"$f":"+BG361","v":0},{"$f":"+BO361","v":0},{"$f":"+BW361","v":0},{"$f":"+CE361","v":0},{"$f":"+CM361","v":0},{"$f":"+CU361","v":0},{"$f":"SUM(FI361:FT361)","v":0}]
[{"$f":"ACCOUNTS!A362","v":"~"},{"$f":"ACCOUNTS!B362","v":"~"},{"$f":"ACCOUNTS!C362","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E362:$BZ362)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E362:$BZ362)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A377","v":"~"},{"$f":"ACCOUNTS!B377","v":"~"},{"$f":"ACCOUNTS!C377","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E377:$BZ377)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E377:$BZ377)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A378","v":"~"},{"$f":"ACCOUNTS!B378","v":"~"},{"$f":"ACCOUNTS!C378","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E378:$BZ378)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E378:$BZ378)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A383","v":592},{"$f":"ACCOUNTS!B383","v":"Dist O&M - Station Eqpt"},{"$f":"ACCOUNTS!C383","v":1517580.5299129421},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E383:$BZ383)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E383:$BZ383)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A388","v":597},{"$f":"ACCOUNTS!B388","v":"Dist O&M - Meters"},{"$f":"ACCOUNTS!C388","v":532950.46671577066},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E388:$BZ388)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E388:$BZ388)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B393","v":"Sub-total"},{"$f":"ACCOUNTS!C393","v":52909688.306705572},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E393:$BZ393)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E393:$BZ393)","v":0},0,null,{"$f":"+K393","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A399","v":"~"},{"$f":"ACCOUNTS!B399","v":"~"},{"$f":"ACCOUNTS!C399","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E399:$BZ399)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E399:$BZ399)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B404","v":"Sub-total"},{"$f":"ACCOUNTS!C404","v":16720545.192083759},6822678.575668958,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E404:$BZ404)","v":3934485.7285333532},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E404:$BZ404)","v":0},3934485.7285333532,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E404:$BZ404)","v":907107.45855860156},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E404:$BZ404)","v":0},907107.45855860156,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E404:$BZ404)","v":970911.59043000836},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E404:$BZ404)","v":0},970911.59043000836,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E404:$BZ404)","v":510134.28288415133},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E404:$BZ404)","v":0},510134.28288415133,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E404:$BZ404)","v":360370.39956110518},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E404:$BZ404)","v":0},360370.39956110518,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E404:$BZ404)","v":12.315407833528647},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E404:$BZ404)","v":0},12.315407833528647,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E404:$BZ404)","v":122402.58506737438},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E404:$BZ404)","v":0},122402.58506737438,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E404:$BZ404)","v":563.13738764605921},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E404:$BZ404)","v":0},563.13738764605921,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E404:$BZ404)","v":14178.160612775298},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E404:$BZ404)","v":0},14178.160612775298,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E404:$BZ404)","v":2512.9172261086451},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E404:$BZ404)","v":0},2512.9172261086451,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E404:$BZ404)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E404:$BZ404)","v":0},0,null,{"$f":"+K404","v":3934485.7285333532},907107.45855860156,970911.59043000836,510134.28288415133,360370.39956110518,12.315407833528647,0,0,122402.58506737438,563.13738764605921,14178.160612775298,2512.9172261086451,6822678.575668958]
[null,{"$f":"ACCOUNTS!B409","v":"TOTAL O & M EXPENSES"},{"$f":"ACCOUNTS!C409","v":1143200417.3098583},302770036.8271051,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E409:$BZ409)","v":171720505.64701137},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E409:$BZ409)","v":2609547.2502331962},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(E409:J409)","v":174330052.89724457},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E409:$BZ409)","v":39590676.446022853},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E409:$BZ409)","v":663055.33621540782},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(M409:R409)","v":40253731.78223826},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E409:$BZ409)","v":42375405.771095484},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E409:$BZ409)","v":737368.31053782627},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(U409:Z409)","v":43112774.081633314},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E409:$BZ409)","v":22264794.702253655},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E409:$BZ409)","v":475872.30294189678},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(AC409:AH409)","v":22740667.005195551},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E409:$BZ409)","v":15728354.733648114},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E409:$BZ409)","v":331084.72331459646},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(AK409:AP409)","v":16059439.45696271},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E409:$BZ409)","v":537.50558683841894},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E409:$BZ409)","v":1045.4358912884666},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(AS409:AX409)","v":1582.9414781268856},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E409:$BZ409)","v":28853.523319719156},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(BA409:BF409)","v":28853.523319719156},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(BI409:BN409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E409:$BZ409)","v":5342256.9683855623},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E409:$BZ409)","v":143306.92969818323},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(BQ409:BV409)","v":5485563.8980837455},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E409:$BZ409)","v":9944.9271169353524},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(BY409:CD409)","v":9944.9271169353524},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E409:$BZ409)","v":618805.37319368648},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E409:$BZ409)","v":17255.930956887638},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(CG409:CL409)","v":636061.30415057414},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E409:$BZ409)","v":109676.1931520128},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E409:$BZ409)","v":1688.8165295794997},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(CO409:CT409)","v":111365.0096815923},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(CW409:DB409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(DE409:DJ409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(DM409:DR409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(DU409:DZ409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(EC409:EH409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(EK409:EP409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(ES409:EX409)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E409:$BZ409)","v":0},{"$f":"SUM(FA409:FF409)","v":0},null,{"$f":"+K409","v":174330052.89724457},{"$f":"+S409","v":40253731.78223826},{"$f":"+AA409","v":43112774.081633314},{"$f":"+AI409","v":22740667.005195551},{"$f":"+AQ409","v":16059439.45696271},{"$f":"+AY409","v":1582.9414781268856},{"$f":"+BG409","v":28853.523319719156},{"$f":"+BO409","v":0},{"$f":"+BW409","v":5485563.8980837455},{"$f":"+CE409","v":9944.9271169353524},{"$f":"+CM409","v":636061.30415057414},{"$f":"+CU409","v":111365.0096815923},{"$f":"SUM(FI409:FT409)","v":302770036.8271051}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A415","v":"~"},{"$f":"ACCOUNTS!B415","v":"~"},{"$f":"ACCOUNTS!C415","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E415:$BZ415)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E415:$BZ415)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A420","v":"~"},{"$f":"ACCOUNTS!B420","v":"~"},{"$f":"ACCOUNTS!C420","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E420:$BZ420)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E420:$BZ420)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B425","v":"Production Labor Exp - Other"},null,0]
[{"$f":"ACCOUNTS!A426","v":"~"},{"$f":"ACCOUNTS!B426","v":"~"},{"$f":"ACCOUNTS!C426","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(E426:J426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(M426:R426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(U426:Z426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(AC426:AH426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(AK426:AP426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(AS426:AX426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(BA426:BF426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(BI426:BN426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(BQ426:BV426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(BY426:CD426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(CG426:CL426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(CO426:CT426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(CW426:DB426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(DE426:DJ426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(DM426:DR426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(DU426:DZ426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(EC426:EH426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(EK426:EP426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(ES426:EX426)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E426:$BZ426)","v":0},{"$f":"SUM(FA426:FF426)","v":0},null,{"$f":"+K426","v":0},{"$f":"+S426","v":0},{"$f":"+AA426","v":0},{"$f":"+AI426","v":0},{"$f":"+AQ426","v":0},{"$f":"+AY426","v":0},{"$f":"+BG426","v":0},{"$f":"+BO426","v":0},{"$f":"+BW426","v":0},{"$f":"+CE426","v":0},{"$f":"+CM426","v":0},{"$f":"+CU426","v":0},{"$f":"SUM(FI426:FT426)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B436","v":"Sub-total"},{"$f":"ACCOUNTS!C436","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(E436:J436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(M436:R436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(U436:Z436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(AC436:AH436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(AK436:AP436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(AS436:AX436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(BA436:BF436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(BI436:BN436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(BQ436:BV436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(BY436:CD436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(CG436:CL436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(CO436:CT436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(CW436:DB436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(DE436:DJ436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(DM436:DR436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(DU436:DZ436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(EC436:EH436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(EK436:EP436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(ES436:EX436)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E436:$BZ436)","v":0},{"$f":"SUM(FA436:FF436)","v":0},null,{"$f":"+K436","v":0},{"$f":"+S436","v":0},{"$f":"+AA436","v":0},{"$f":"+AI436","v":0},{"$f":"+AQ436","v":0},{"$f":"+AY436","v":0},{"$f":"+BG436","v":0},{"$f":"+BO436","v":0},{"$f":"+BW436","v":0},{"$f":"+CE436","v":0},{"$f":"+CM436","v":0},{"$f":"+CU436","v":0},{"$f":"SUM(FI436:FT436)","v":0}]
[{"$f":"ACCOUNTS!A441","v":"~"},{"$f":"ACCOUNTS!B441","v":"~"},{"$f":"ACCOUNTS!C441","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(E441:J441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(M441:R441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(U441:Z441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(AC441:AH441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(AK441:AP441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(AS441:AX441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(BA441:BF441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(BI441:BN441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(BQ441:BV441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(BY441:CD441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(CG441:CL441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(CO441:CT441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(CW441:DB441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(DE441:DJ441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(DM441:DR441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(DU441:DZ441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(EC441:EH441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(EK441:EP441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(ES441:EX441)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E441:$BZ441)","v":0},{"$f":"SUM(FA441:FF441)","v":0},null,{"$f":"+K441","v":0},{"$f":"+S441","v":0},{"$f":"+AA441","v":0},{"$f":"+AI441","v":0},{"$f":"+AQ441","v":0},{"$f":"+AY441","v":0},{"$f":"+BG441","v":0},{"$f":"+BO441","v":0},{"$f":"+BW441","v":0},{"$f":"+CE441","v":0},{"$f":"+CM441","v":0},{"$f":"+CU441","v":0},{"$f":"SUM(FI441:FT441)","v":0}]
[null,{"$f":"ACCOUNTS!B442","v":"Sub-total"},{"$f":"ACCOUNTS!C442","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(E442:J442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(M442:R442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(U442:Z442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(AC442:AH442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(AK442:AP442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(AS442:AX442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(BA442:BF442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(BI442:BN442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(BQ442:BV442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(BY442:CD442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(CG442:CL442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(CO442:CT442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(CW442:DB442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(DE442:DJ442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(DM442:DR442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(DU442:DZ442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(EC442:EH442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(EK442:EP442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(ES442:EX442)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E442:$BZ442)","v":0},{"$f":"SUM(FA442:FF442)","v":0},null,{"$f":"+K442","v":0},{"$f":"+S442","v":0},{"$f":"+AA442","v":0},{"$f":"+AI442","v":0},{"$f":"+AQ442","v":0},{"$f":"+AY442","v":0},{"$f":"+BG442","v":0},{"$f":"+BO442","v":0},{"$f":"+BW442","v":0},{"$f":"+CE442","v":0},{"$f":"+CM442","v":0},{"$f":"+CU442","v":0},{"$f":"SUM(FI442:FT442)","v":0}]
[{"$f":"ACCOUNTS!A447","v":"~"},{"$f":"ACCOUNTS!B447","v":"~"},{"$f":"ACCOUNTS!C447","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E447:$BZ447)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E447:$BZ447)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A452","v":"~"},{"$f":"ACCOUNTS!B452","v":"~"},{"$f":"ACCOUNTS!C452","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E452:$BZ452)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E452:$BZ452)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B458","v":"Distribution Labor Expense - Operating"},null,0]
[{"$f":"ACCOUNTS!A463","v":"~"},{"$f":"ACCOUNTS!B463","v":"~"},{"$f":"ACCOUNTS!C463","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E463:$BZ463)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E463:$BZ463)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A468","v":"~"},{"$f":"ACCOUNTS!B468","v":"~"},{"$f":"ACCOUNTS!C468","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E468:$BZ468)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E468:$BZ468)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A473","v":"~"},{"$f":"ACCOUNTS!B473","v":"~"},{"$f":"ACCOUNTS!C473","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E473:$BZ473)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E473:$BZ473)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A474","v":"~"},{"$f":"ACCOUNTS!B474","v":"~"},{"$f":"ACCOUNTS!C474","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E474:$BZ474)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E474:$BZ474)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B479","v":"Sub-total"},{"$f":"ACCOUNTS!C479","v":11005573.481128439},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E479:$BZ479)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E479:$BZ479)","v":0},0,null,{"$f":"+K479","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A484","v":"~"},{"$f":"ACCOUNTS!B484","v":"~"},{"$f":"ACCOUNTS!C484","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E484:$BZ484)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E484:$BZ484)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B489","v":"TOTAL LABOR OPERATING EXPENSES"},{"$f":"ACCOUNTS!C489","v":78587981.281698585},30557780.259275939,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E489:$BZ489)","v":17622045.367095862},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E489:$BZ489)","v":0},17622045.367095862,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E489:$BZ489)","v":4062815.2928920202},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E489:$BZ489)","v":0},4062815.2928920202,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E489:$BZ489)","v":4348585.6283369064},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E489:$BZ489)","v":0},4348585.6283369064,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E489:$BZ489)","v":2284824.5225803526},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E489:$BZ489)","v":0},2284824.5225803526,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E489:$BZ489)","v":1614051.738444481},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E489:$BZ489)","v":0},1614051.738444481,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E489:$BZ489)","v":55.159095884591892},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E489:$BZ489)","v":0},55.159095884591892,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E489:$BZ489)","v":548225.11909609463},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E489:$BZ489)","v":0},548225.11909609463,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E489:$BZ489)","v":2420.2839908723281},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E489:$BZ489)","v":0},2420.2839908723281,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E489:$BZ489)","v":63502.121186606309},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E489:$BZ489)","v":0},63502.121186606309,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E489:$BZ489)","v":11255.02655686348},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E489:$BZ489)","v":0},11255.02655686348,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E489:$BZ489)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E489:$BZ489)","v":0},0,null,{"$f":"+K489","v":17622045.367095862},{"$f":"+S489","v":4062815.2928920202},{"$f":"+AA489","v":4348585.6283369064},{"$f":"+AI489","v":2284824.5225803526},{"$f":"+AQ489","v":1614051.738444481},{"$f":"+AY489","v":55.159095884591892},{"$f":"+BG489","v":0},{"$f":"+BO489","v":0},{"$f":"+BW489","v":548225.11909609463},{"$f":"+CE489","v":2420.2839908723281},{"$f":"+CM489","v":63502.121186606309},{"$f":"+CU489","v":11255.02655686348},{"$f":"SUM(FI489:FT489)","v":30557780.259275939}]
[null,null,null,0]
[{"$f":"ACCOUNTS!A495","v":"~"},{"$f":"ACCOUNTS!B495","v":"~"},{"$f":"ACCOUNTS!C495","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E495:$BZ495)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E495:$BZ495)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A500","v":"~"},{"$f":"ACCOUNTS!B500","v":"~"},{"$f":"ACCOUNTS!C500","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E500:$BZ500)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E500:$BZ500)","v":0},0,null,{"$f":"+K500","v":0},{"$f":"+S500","v":0},{"$f":"+AA500","v":0},{"$f":"+AI500","v":0},{"$f":"+AQ500","v":0},{"$f":"+AY500","v":0},{"$f":"+BG500","v":0},{"$f":"+BO500","v":0},{"$f":"+BW500","v":0},{"$f":"+CE500","v":0},{"$f":"+CM500","v":0},{"$f":"+CU500","v":0},{"$f":"SUM(FI500:FT500)","v":0}]
[{"$f":"ACCOUNTS!A505","v":"~"},{"$f":"ACCOUNTS!B505","v":"~"},{"$f":"ACCOUNTS!C505","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E505:$BZ505)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E505:$BZ505)","v":0},0,null,{"$f":"+K505","v":0},{"$f":"+S505","v":0},{"$f":"+AA505","v":0},{"$f":"+AI505","v":0},{"$f":"+AQ505","v":0},{"$f":"+AY505","v":0},{"$f":"+BG505","v":0},{"$f":"+BO505","v":0},{"$f":"+BW505","v":0},{"$f":"+CE505","v":0},{"$f":"+CM505","v":0},{"$f":"+CU505","v":0},{"$f":"SUM(FI505:FT505)","v":0}]
[{"$f":"ACCOUNTS!A506","v":"~"},{"$f":"ACCOUNTS!B506","v":"~"},{"$f":"ACCOUNTS!C506","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E506:$BZ506)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E506:$BZ506)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A516","v":"~"},{"$f":"ACCOUNTS!B516","v":"~"},{"$f":"ACCOUNTS!C516","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E516:$BZ516)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E516:$BZ516)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B521","v":"Sub-total"},{"$f":"ACCOUNTS!C521","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E521:$BZ521)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E521:$BZ521)","v":0},0,null,{"$f":"+K521","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A537","v":403.03},{"$f":"ACCOUNTS!B537","v":"Depr Exp - Production Other"},{"$f":"ACCOUNTS!C537","v":74989413.669999972},74989413.669999972,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E537:$BZ537)","v":43248282.815634847},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E537:$BZ537)","v":0},43248282.815634847,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E537:$BZ537)","v":9971021.0224953946},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E537:$BZ537)","v":0},9971021.0224953946,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E537:$BZ537)","v":10672362.781081282},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E537:$BZ537)","v":0},10672362.781081282,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E537:$BZ537)","v":5607449.9343397031},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E537:$BZ537)","v":0},5607449.9343397031,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E537:$BZ537)","v":3961229.5059491131},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E537:$BZ537)","v":0},3961229.5059491131,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E537:$BZ537)","v":135.37226405771591},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E537:$BZ537)","v":0},135.37226405771591,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E537:$BZ537)","v":1345462.1471792525},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E537:$BZ537)","v":0},1345462.1471792525,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E537:$BZ537)","v":155847.83941137194},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E537:$BZ537)","v":0},155847.83941137194,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E537:$BZ537)","v":27622.251644953714},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E537:$BZ537)","v":0},27622.251644953714,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E537:$BZ537)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E537:$BZ537)","v":0},0,null,43248282.815634847,9971021.0224953946,10672362.781081282,5607449.9343397031,3961229.5059491131,135.37226405771591,0,0,1345462.1471792525,0,155847.83941137194,27622.251644953714,74989413.669999972]
[{"$f":"ACCOUNTS!A538","v":"403.04a"},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Transmission - Washington"},{"$f":"ACCOUNTS!C538","v":28661894.716571223},28661894.716571223,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E538:$BZ538)","v":16530036.282042889},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E538:$BZ538)","v":0},16530036.282042889,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E538:$BZ538)","v":3811049.3305245419},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E538:$BZ538)","v":0},3811049.3305245419,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E538:$BZ538)","v":4079110.9496403276},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E538:$BZ538)","v":0},4079110.9496403276,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E538:$BZ538)","v":2143237.7155761919},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E538:$BZ538)","v":0},2143237.7155761919,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E538:$BZ538)","v":1514031.6144798703},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E538:$BZ538)","v":0},1514031.6144798703,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E538:$BZ538)","v":51.740977693740291},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E538:$BZ538)","v":0},51.740977693740291,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E538:$BZ538)","v":514252.51272515522},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E538:$BZ538)","v":0},514252.51272515522,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E538:$BZ538)","v":59566.999479032515},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E538:$BZ538)","v":0},59566.999479032515,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E538:$BZ538)","v":10557.571125523109},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E538:$BZ538)","v":0},10557.571125523109,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E538:$BZ538)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E538:$BZ538)","v":0},0,null,16530036.282042889,3811049.3305245419,4079110.9496403276,2143237.7155761919,1514031.6144798703,51.740977693740291,0,0,514252.51272515522,0,59566.999479032515,10557.571125523109,28661894.716571223]
[{"$f":"ACCOUNTS!A543","v":"403.05b"},{"$f":"ACCOUNTS!B543","v":"Depr Exp - Distribution - Structures"},{"$f":"ACCOUNTS!C543","v":142607.19},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E543:$BZ543)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E543:$BZ543)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A548","v":"403.05g"},{"$f":"ACCOUNTS!B548","v":"Depr Exp - Distribution - UG Conductors"},{"$f":"ACCOUNTS!C548","v":13080710},{"$f":"SUM(K548,S548,AA548,AI548,AQ548,AY548,BG548,BO548,BW548,CE548,CM548,CU548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(E548:J548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(M548:R548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(U548:Z548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(AC548:AH548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(AK548:AP548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(AS548:AX548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(BA548:BF548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(BI548:BN548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(BQ548:BV548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(BY548:CD548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(CG548:CL548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(CO548:CT548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(CW548:DB548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(DE548:DJ548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(DM548:DR548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(DU548:DZ548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(EC548:EH548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(EK548:EP548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(ES548:EX548)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E548:$BZ548)","v":0},{"$f":"SUM(FA548:FF548)","v":0},null,{"$f":"+K548","v":0},{"$f":"+S548","v":0},{"$f":"+AA548","v":0},{"$f":"+AI548","v":0},{"$f":"+AQ548","v":0},{"$f":"+AY548","v":0},{"$f":"+BG548","v":0},{"$f":"+BO548","v":0},{"$f":"+BW548","v":0},{"$f":"+CE548","v":0},{"$f":"+CM548","v":0},{"$f":"+CU548","v":0},{"$f":"SUM(FI548:FT548)","v":0}]
[{"$f":"ACCOUNTS!A553","v":"403.05l"},{"$f":"ACCOUNTS!B553","v":"Depr Exp - Distribution - Lighting"},{"$f":"ACCOUNTS!C553","v":2670044.1300000004},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E553:$BZ553)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E553:$BZ553)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A554","v":403.06},{"$f":"ACCOUNTS!B554","v":"Depr Exp - General"},{"$f":"ACCOUNTS!C554","v":31544118.98686849},12871313.843399823,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E554:$BZ554)","v":7422598.0401494997},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E554:$BZ554)","v":0},7422598.0401494997,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E554:$BZ554)","v":1711302.1900862111},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E554:$BZ554)","v":0},1711302.1900862111,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E554:$BZ554)","v":1831671.7775897561},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E554:$BZ554)","v":0},1831671.7775897561,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E554:$BZ554)","v":962393.05200389237},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E554:$BZ554)","v":0},962393.05200389237,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E554:$BZ554)","v":679856.22672655131},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E554:$BZ554)","v":0},679856.22672655131,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E554:$BZ554)","v":23.233613833151971},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E554:$BZ554)","v":0},23.233613833151971,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E554:$BZ554)","v":230918.40985505399},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E554:$BZ554)","v":0},230918.40985505399,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E554:$BZ554)","v":1062.3859783155683},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E554:$BZ554)","v":0},1062.3859783155683,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E554:$BZ554)","v":26747.787242969698},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E554:$BZ554)","v":0},26747.787242969698,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E554:$BZ554)","v":4740.7401537392125},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E554:$BZ554)","v":0},4740.7401537392125,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E554:$BZ554)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E554:$BZ554)","v":0},0,null,7422598.0401494997,1711302.1900862111,1831671.7775897561,962393.05200389237,679856.22672655131,23.233613833151971,0,0,230918.40985505399,1062.3859783155683,26747.787242969698,4740.7401537392125,12871313.843399823]
[{"$f":"ACCOUNTS!A559","v":403.08},{"$f":"ACCOUNTS!B559","v":"Depr Exp - VROW"},{"$f":"ACCOUNTS!C559","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E559:$BZ559)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E559:$BZ559)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A564","v":406},{"$f":"ACCOUNTS!B564","v":"Amort Exp - Acq Adjustment - Transmission"},{"$f":"ACCOUNTS!C564","v":25800},25800.000000000004,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E564:$BZ564)","v":14879.509547222462},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E564:$BZ564)","v":0},14879.509547222462,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E564:$BZ564)","v":3430.5154526537754},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E564:$BZ564)","v":0},3430.5154526537754,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E564:$BZ564)","v":3671.811076742043},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E564:$BZ564)","v":0},3671.811076742043,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E564:$BZ564)","v":1929.2350910038044},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E564:$BZ564)","v":0},1929.2350910038044,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E564:$BZ564)","v":1362.8553185284179},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E564:$BZ564)","v":0},1362.8553185284179,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E564:$BZ564)","v":4.6574632894967022E-2},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E564:$BZ564)","v":0},4.6574632894967022E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E564:$BZ564)","v":462.90431806792293},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E564:$BZ564)","v":0},462.90431806792293,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E564:$BZ564)","v":53.619225168338325},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E564:$BZ564)","v":0},53.619225168338325,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E564:$BZ564)","v":9.5033959803436616},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E564:$BZ564)","v":0},9.5033959803436616,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E564:$BZ564)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E564:$BZ564)","v":0},0,null,14879.509547222462,3430.5154526537754,3671.811076742043,1929.2350910038044,1362.8553185284179,4.6574632894967022E-2,0,0,462.90431806792293,0,53.619225168338325,9.5033959803436616,25800.000000000004]
[{"$f":"ACCOUNTS!A569","v":407.01},{"$f":"ACCOUNTS!B569","v":"Amort Exp - Storm T&D"},{"$f":"ACCOUNTS!C569","v":32828154.283406239},2097077.8068319529,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E569:$BZ569)","v":1208087.736806738},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E569:$BZ569)","v":0},1208087.736806738,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E569:$BZ569)","v":278528.24289162573},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E569:$BZ569)","v":0},278528.24289162573,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E569:$BZ569)","v":298119.36472806957},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E569:$BZ569)","v":0},298119.36472806957,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E569:$BZ569)","v":156637.23642651874},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E569:$BZ569)","v":0},156637.23642651874,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E569:$BZ569)","v":110652.08783466676},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E569:$BZ569)","v":0},110652.08783466676,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E569:$BZ569)","v":3.7814581635312368},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E569:$BZ569)","v":0},3.7814581635312368,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E569:$BZ569)","v":37583.834883666168},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E569:$BZ569)","v":0},37583.834883666168,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E569:$BZ569)","v":2340.5098333391638},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E569:$BZ569)","v":0},2340.5098333391638,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E569:$BZ569)","v":4353.4182479180245},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E569:$BZ569)","v":0},4353.4182479180245,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E569:$BZ569)","v":771.59372124699883},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E569:$BZ569)","v":0},771.59372124699883,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E569:$BZ569)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E569:$BZ569)","v":0},0,null,1208087.736806738,278528.24289162573,298119.36472806957,156637.23642651874,110652.08783466676,3.7814581635312368,0,0,37583.834883666168,2340.5098333391638,4353.4182479180245,771.59372124699883,2097077.8068319529]
[{"$f":"ACCOUNTS!A570","v":407.02},{"$f":"ACCOUNTS!B570","v":"Regulatory Debit / Credit - Production"},{"$f":"ACCOUNTS!C570","v":17023692.917146448},17023692.917146452,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E570:$BZ570)","v":9817992.2980489917},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E570:$BZ570)","v":0},9817992.2980489917,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E570:$BZ570)","v":2263567.5043993611},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E570:$BZ570)","v":0},2263567.5043993611,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E570:$BZ570)","v":2422782.3341175732},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E570:$BZ570)","v":0},2422782.3341175732,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E570:$BZ570)","v":1272973.0912492964},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E570:$BZ570)","v":0},1272973.0912492964,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E570:$BZ570)","v":899256.99353207729},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E570:$BZ570)","v":0},899256.99353207729,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E570:$BZ570)","v":30.731482485765348},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E570:$BZ570)","v":0},30.731482485765348,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E570:$BZ570)","v":305439.57212439558},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E570:$BZ570)","v":0},305439.57212439558,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E570:$BZ570)","v":35379.737353531847},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E570:$BZ570)","v":0},35379.737353531847,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E570:$BZ570)","v":6270.654838736993},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E570:$BZ570)","v":0},6270.654838736993,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E570:$BZ570)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E570:$BZ570)","v":0},0,null,9817992.2980489917,2263567.5043993611,2422782.3341175732,1272973.0912492964,899256.99353207729,30.731482485765348,0,0,305439.57212439558,0,35379.737353531847,6270.654838736993,17023692.917146452]
[{"$f":"ACCOUNTS!A575","v":"~"},{"$f":"ACCOUNTS!B575","v":"~"},{"$f":"ACCOUNTS!C575","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E575:$BZ575)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E575:$BZ575)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A580","v":"~"},{"$f":"ACCOUNTS!B580","v":"~"},{"$f":"ACCOUNTS!C580","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E580:$BZ580)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E580:$BZ580)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A586","v":"Taxes (Other Than Income)"},null,0]
[{"$f":"ACCOUNTS!A591","v":236.04},{"$f":"ACCOUNTS!B591","v":"Other Taxes - Montana"},{"$f":"ACCOUNTS!C591","v":777635.66528346541},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E591:$BZ591)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E591:$BZ591)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A596","v":"~"},{"$f":"ACCOUNTS!B596","v":"~"},{"$f":"ACCOUNTS!C596","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E596:$BZ596)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E596:$BZ596)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!A601","v":"OTHER OPERATING REVENUE"},null,0]
[{"$f":"ACCOUNTS!A602","v":450.01},{"$f":"ACCOUNTS!B602","v":"Late Payment Revenue - Interest"},{"$f":"ACCOUNTS!C602","v":2151272.19},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(E602:J602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(M602:R602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(U602:Z602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(AC602:AH602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(AK602:AP602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(AS602:AX602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(BA602:BF602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(BI602:BN602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(BQ602:BV602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(BY602:CD602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(CG602:CL602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(CO602:CT602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(CW602:DB602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(DE602:DJ602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(DM602:DR602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(DU602:DZ602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(EC602:EH602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(EK602:EP602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(ES602:EX602)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E602:$BZ602)","v":0},{"$f":"SUM(FA602:FF602)","v":0},null,{"$f":"+K602","v":0},{"$f":"+S602","v":0},{"$f":"+AA602","v":0},{"$f":"+AI602","v":0},{"$f":"+AQ602","v":0},{"$f":"+AY602","v":0},{"$f":"+BG602","v":0},{"$f":"+BO602","v":0},{"$f":"+BW602","v":0},{"$f":"+CE602","v":0},{"$f":"+CM602","v":0},{"$f":"+CU602","v":0},{"$f":"SUM(FI602:FT602)","v":0}]
[{"$f":"ACCOUNTS!A607","v":451.04},{"$f":"ACCOUNTS!B607","v":"Misc Service Revenue - Line Extension/UG Conversions"},{"$f":"ACCOUNTS!C607","v":1400595.91},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E607:$BZ607)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E607:$BZ607)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A612","v":454.01},{"$f":"ACCOUNTS!B612","v":"Rental Revenue - Steam Plant"},{"$f":"ACCOUNTS!C612","v":63960.97},63960.969999999994,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E612:$BZ612)","v":36887.901696302688},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E612:$BZ612)","v":0},36887.901696302688,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E612:$BZ612)","v":8504.6161221598668},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E612:$BZ612)","v":0},8504.6161221598668,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E612:$BZ612)","v":9102.8138808203694},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E612:$BZ612)","v":0},9102.8138808203694,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E612:$BZ612)","v":4782.7809216527758},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E612:$BZ612)","v":0},4782.7809216527758,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E612:$BZ612)","v":3378.6646566952168},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E612:$BZ612)","v":0},3378.6646566952168,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E612:$BZ612)","v":0.11546351540139529},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E612:$BZ612)","v":0},0.11546351540139529,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E612:$BZ612)","v":1147.5895039074758},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E612:$BZ612)","v":0},1147.5895039074758,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E612:$BZ612)","v":132.9278159850904},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E612:$BZ612)","v":0},132.9278159850904,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E612:$BZ612)","v":23.559938961119443},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E612:$BZ612)","v":0},23.559938961119443,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E612:$BZ612)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E612:$BZ612)","v":0},0,null,36887.901696302688,8504.6161221598668,9102.8138808203694,4782.7809216527758,3378.6646566952168,0.11546351540139529,0,0,1147.5895039074758,0,132.9278159850904,23.559938961119443,63960.969999999994]
[{"$f":"ACCOUNTS!A617","v":456.01},{"$f":"ACCOUNTS!B617","v":"Other Elect Revenue -  Wheeling"},{"$f":"ACCOUNTS!C617","v":20178764.97850965},20178764.97850965,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E617:$BZ617)","v":11637601.788716767},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E617:$BZ617)","v":0},11637601.788716767,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E617:$BZ617)","v":2683083.9176064413},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E617:$BZ617)","v":0},2683083.9176064413,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E617:$BZ617)","v":2871806.696242874},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E617:$BZ617)","v":0},2871806.696242874,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E617:$BZ617)","v":1508898.5073511414},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E617:$BZ617)","v":0},1508898.5073511414,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E617:$BZ617)","v":1065920.0454378626},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E617:$BZ617)","v":0},1065920.0454378626,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E617:$BZ617)","v":36.42707640108155},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E617:$BZ617)","v":0},36.42707640108155,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E617:$BZ617)","v":362047.96286162379},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E617:$BZ617)","v":0},362047.96286162379,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E617:$BZ617)","v":41936.811744251492},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E617:$BZ617)","v":0},41936.811744251492,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E617:$BZ617)","v":7432.82147228946},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E617:$BZ617)","v":0},7432.82147228946,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E617:$BZ617)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E617:$BZ617)","v":0},0,null,11637601.788716767,2683083.9176064413,2871806.696242874,1508898.5073511414,1065920.0454378626,36.42707640108155,0,0,362047.96286162379,0,41936.811744251492,7432.82147228946,20178764.97850965]
[{"$f":"ACCOUNTS!A618","v":456.02},{"$f":"ACCOUNTS!B618","v":"Other Elect Revenue - Dist O&M"},{"$f":"ACCOUNTS!C618","v":402045.72},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E618:$BZ618)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E618:$BZ618)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A623","v":456.07},{"$f":"ACCOUNTS!B623","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"ACCOUNTS!C623","v":16227.01},16227.010000000002,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E623:$BZ623)","v":9358.5252022431923},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E623:$BZ623)","v":0},9358.5252022431923,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E623:$BZ623)","v":2157.6359905181139},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E623:$BZ623)","v":0},2157.6359905181139,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E623:$BZ623)","v":2309.399808542787},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E623:$BZ623)","v":0},2309.399808542787,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E623:$BZ623)","v":1213.3998881422344},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E623:$BZ623)","v":0},1213.3998881422344,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E623:$BZ623)","v":857.17313497340399},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E623:$BZ623)","v":0},857.17313497340399,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E623:$BZ623)","v":2.9293295881122432E-2},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E623:$BZ623)","v":0},2.9293295881122432E-2,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E623:$BZ623)","v":291.14546505160331},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E623:$BZ623)","v":0},291.14546505160331,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E623:$BZ623)","v":33.72401949608053},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E623:$BZ623)","v":0},33.72401949608053,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E623:$BZ623)","v":5.9771977367052873},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E623:$BZ623)","v":0},5.9771977367052873,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E623:$BZ623)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E623:$BZ623)","v":0},0,null,9358.5252022431923,2157.6359905181139,2309.399808542787,1213.3998881422344,857.17313497340399,2.9293295881122432E-2,0,0,291.14546505160331,0,33.72401949608053,5.9771977367052873,16227.010000000002]
[{"$f":"ACCOUNTS!A626","v":456.1},{"$f":"ACCOUNTS!B626","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"ACCOUNTS!C626","v":81157.8},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E626:$BZ626)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E626:$BZ626)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A627","v":456.11},{"$f":"ACCOUNTS!B627","v":"Other Elect Revenue -  Biogas Amortization"},{"$f":"ACCOUNTS!C627","v":-117872.25000000012},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E627:$BZ627)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E627:$BZ627)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A628","v":456.12},{"$f":"ACCOUNTS!B628","v":"Other Elect Revenue -  Ferndale Plant"},{"$f":"ACCOUNTS!C628","v":305.69},305.69000000000005,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E628:$BZ628)","v":176.29911912753622},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E628:$BZ628)","v":0},176.29911912753622,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E628:$BZ628)","v":40.646289485338471},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E628:$BZ628)","v":0},40.646289485338471,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E628:$BZ628)","v":43.505268529041672},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E628:$BZ628)","v":0},43.505268529041672,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E628:$BZ628)","v":22.858444766238488},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E628:$BZ628)","v":0},22.858444766238488,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E628:$BZ628)","v":16.147722570579539},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E628:$BZ628)","v":0},16.147722570579539,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E628:$BZ628)","v":5.5183719107218868E-4},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E628:$BZ628)","v":0},5.5183719107218868E-4,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E628:$BZ628)","v":5.4846984879916025},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E628:$BZ628)","v":0},5.4846984879916025,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E628:$BZ628)","v":0.63530468766315273},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E628:$BZ628)","v":0},0.63530468766315273,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E628:$BZ628)","v":0.11260050841981604},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E628:$BZ628)","v":0},0.11260050841981604,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E628:$BZ628)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E628:$BZ628)","v":0},0,null,176.29911912753622,40.646289485338471,43.505268529041672,22.858444766238488,16.147722570579539,5.5183719107218868E-4,0,0,5.4846984879916025,0,0.63530468766315273,0.11260050841981604,305.69000000000005]
[{"$f":"ACCOUNTS!A629","v":456.13},{"$f":"ACCOUNTS!B629","v":"Other Elect Revenue - Misc"},{"$f":"ACCOUNTS!C629","v":223368.24},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E629:$BZ629)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},{"$f":"SUM(K630,S630,AA630,AI630,AQ630,AY630,BG630,BO630,BW630,CE630,CM630,CU630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E630:$BZ630)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E630:$BZ630)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$f":"ACCOUNTS!C631","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E631:$BZ631)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E632:$BZ632)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E633:$BZ633)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E634:$BZ634)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E635:$BZ635)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A636","v":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E636:$BZ636)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A637","v":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E637:$BZ637)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUM(E638:J638)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E638:$BZ638)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A639","v":"~"},{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUM(E639:J639)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E639:$BZ639)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A640","v":"~"},{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUM(E640:J640)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E640:$BZ640)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUM(E641:J641)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E641:$BZ641)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"ACCOUNTS!C642","v":76831178.983163401},47595096.343227945,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E642:$BZ642)","v":27449253.270098809},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUM(E642:J642)","v":27449253.270098809},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E642:$BZ642)","v":6328507.4825909706},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E642:$BZ642)","v":0},6328507.4825909706,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E642:$BZ642)","v":6773642.0938861249},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E642:$BZ642)","v":0},6773642.0938861249,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E642:$BZ642)","v":3558992.483082938},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E642:$BZ642)","v":0},3558992.483082938,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E642:$BZ642)","v":2514152.8146518031},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E642:$BZ642)","v":0},2514152.8146518031,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E642:$BZ642)","v":85.919424308879158},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E642:$BZ642)","v":0},85.919424308879158,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E642:$BZ642)","v":853951.39040995308},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E642:$BZ642)","v":0},853951.39040995308,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E642:$BZ642)","v":64.254233702236533},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E642:$BZ642)","v":0},64.254233702236533,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E642:$BZ642)","v":98915.067537754658},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E642:$BZ642)","v":0},98915.067537754658,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E642:$BZ642)","v":17531.56731158432},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E642:$BZ642)","v":0},17531.56731158432,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E642:$BZ642)","v":0},0,null,{"$f":"+K642","v":27449253.270098809},6328507.4825909706,6773642.0938861249,3558992.483082938,2514152.8146518031,85.919424308879158,0,0,853951.39040995308,64.254233702236533,98915.067537754658,17531.56731158432,47595096.343227945]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"},null,0]
[{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(E645:J645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(M645:R645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(U645:Z645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(AC645:AH645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(AK645:AP645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(AS645:AX645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(BA645:BF645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(BI645:BN645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(BQ645:BV645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(BY645:CD645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(CG645:CL645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(CO645:CT645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(CW645:DB645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(DE645:DJ645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(DM645:DR645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(DU645:DZ645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(EC645:EH645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(EK645:EP645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(ES645:EX645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E645:$BZ645)","v":0},{"$f":"SUM(FA645:FF645)","v":0},null,{"$f":"+K645","v":0},{"$f":"+S645","v":0},{"$f":"+AA645","v":0},{"$f":"+AI645","v":0},{"$f":"+AQ645","v":0},{"$f":"+AY645","v":0},{"$f":"+BG645","v":0},{"$f":"+BO645","v":0},{"$f":"+BW645","v":0},{"$f":"+CE645","v":0},{"$f":"+CM645","v":0},{"$f":"+CU645","v":0},{"$f":"SUM(FI645:FT645)","v":0}]
[{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"ACCOUNTS!C646","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(E646:J646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(M646:R646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(U646:Z646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(AC646:AH646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(AK646:AP646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(AS646:AX646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(BA646:BF646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(BI646:BN646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(BQ646:BV646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(BY646:CD646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(CG646:CL646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(CO646:CT646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(CW646:DB646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(DE646:DJ646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUM(DM646:DR646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E646:$BZ646)","v":0},0,null,{"$f":"+K646","v":0},{"$f":"+S646","v":0},{"$f":"+AA646","v":0},{"$f":"+AI646","v":0},{"$f":"+AQ646","v":0},{"$f":"+AY646","v":0},{"$f":"+BG646","v":0},{"$f":"+BO646","v":0},{"$f":"+BW646","v":0},{"$f":"+CE646","v":0},{"$f":"+CM646","v":0},{"$f":"+CU646","v":0},{"$f":"SUM(FI646:FT646)","v":0}]
[null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},{"$f":"ACCOUNTS!C647","v":5469488.0226491988},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(E647:J647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(M647:R647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(U647:Z647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(AC647:AH647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(AK647:AP647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(AS647:AX647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(BA647:BF647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(BI647:BN647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(BQ647:BV647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(BY647:CD647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(CG647:CL647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(CO647:CT647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(CW647:DB647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(DE647:DJ647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUM(DM647:DR647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E647:$BZ647)","v":0},0,null,{"$f":"+K647","v":0},{"$f":"+S647","v":0},{"$f":"+AA647","v":0},{"$f":"+AI647","v":0},{"$f":"+AQ647","v":0},{"$f":"+AY647","v":0},{"$f":"+BG647","v":0},{"$f":"+BO647","v":0},{"$f":"+BW647","v":0},{"$f":"+CE647","v":0},{"$f":"+CM647","v":0},{"$f":"+CU647","v":0},{"$f":"SUM(FI647:FT647)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A651","v":"INCOME TAXES"},null,0]
[{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},32834626.420733813,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E652:$BZ652)","v":18935895.250944994},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(E650:J650)","v":18935895.250944994},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E652:$BZ652)","v":4365727.3152747173},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(M650:R650)","v":4365727.3152747173},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E652:$BZ652)","v":4672803.8790381886},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(U650:Z650)","v":4672803.8790381886},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E652:$BZ652)","v":2455174.5796295227},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(AC650:AH650)","v":2455174.5796295227},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E652:$BZ652)","v":1734390.873028791},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(AK650:AP650)","v":1734390.873028791},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E652:$BZ652)","v":59.271602135229088},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(AS650:AX650)","v":59.271602135229088},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(BA650:BF650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(BI650:BN650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E652:$BZ652)","v":589099.23410617781},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(BQ650:BV650)","v":589099.23410617781},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E652:$BZ652)","v":1145.1877736084302},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(BY650:CD650)","v":1145.1877736084302},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E652:$BZ652)","v":68236.65981746139},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(CG650:CL650)","v":68236.65981746139},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E652:$BZ652)","v":12094.169518217173},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(CO650:CT650)","v":12094.169518217173},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(CW650:DB650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(DE650:DJ650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUM(DM650:DR650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E652:$BZ652)","v":0},0,null,{"$f":"+K650","v":18935895.250944994},{"$f":"+S650","v":4365727.3152747173},{"$f":"+AA650","v":4672803.8790381886},{"$f":"+AI650","v":2455174.5796295227},{"$f":"+AQ650","v":1734390.873028791},{"$f":"+AY650","v":59.271602135229088},{"$f":"+BG650","v":0},{"$f":"+BO650","v":0},{"$f":"+BW650","v":589099.23410617781},{"$f":"+CE650","v":1145.1877736084302},{"$f":"+CM650","v":68236.65981746139},{"$f":"+CU650","v":12094.169518217173},{"$f":"SUM(FI650:FT650)","v":32834626.420733813}]
[{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},-26600014.070203409,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E653:$BZ653)","v":-15340362.751591124},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E653:$BZ653)","v":0},-15340362.751591124,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E653:$BZ653)","v":-3536766.5380120846},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E653:$BZ653)","v":0},-3536766.5380120846,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E653:$BZ653)","v":-3785535.6518150698},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E653:$BZ653)","v":0},-3785535.6518150698,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E653:$BZ653)","v":-1988988.0130237066},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E653:$BZ653)","v":0},-1988988.0130237066,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E653:$BZ653)","v":-1405066.1345933827},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E653:$BZ653)","v":0},-1405066.1345933827,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E653:$BZ653)","v":-48.0171581841118},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E653:$BZ653)","v":0},-48.0171581841118,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E653:$BZ653)","v":-477241.54723671055},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E653:$BZ653)","v":0},-477241.54723671055,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E653:$BZ653)","v":-927.74044390447398},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E653:$BZ653)","v":0},-927.74044390447398,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E653:$BZ653)","v":-55279.937953001732},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E653:$BZ653)","v":0},-55279.937953001732,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E653:$BZ653)","v":-9797.7383762422687},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E653:$BZ653)","v":0},-9797.7383762422687,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E653:$BZ653)","v":0},0,null,-15340362.751591124,-3536766.5380120846,-3785535.6518150698,-1988988.0130237066,-1405066.1345933827,-48.0171581841118,0,0,-477241.54723671055,-927.74044390447398,-55279.937953001732,-9797.7383762422687,-26600014.070203409]
[{"$f":"ACCOUNTS!A654","v":"~"},{"$f":"ACCOUNTS!B654","v":"~"},{"$f":"ACCOUNTS!C654","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E654:$BZ654)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A655","v":"~"},{"$f":"ACCOUNTS!B655","v":"~"},{"$f":"ACCOUNTS!C655","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E655:$BZ655)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A656","v":"~"},{"$f":"ACCOUNTS!B656","v":"~"},{"$f":"ACCOUNTS!C656","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E656:$BZ656)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A657","v":"~"},{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E658:$BZ658)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B659","v":"TOTAL FIT"},{"$f":"ACCOUNTS!C659","v":14254091.317042813},6234612.3505304055,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCT!$E659:$BZ659)","v":3595532.4993538707},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCT!$E659:$BZ659)","v":0},3595532.4993538707,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCT!$E659:$BZ659)","v":828960.77726263332},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCT!$E659:$BZ659)","v":0},828960.77726263332,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCT!$E659:$BZ659)","v":887268.22722311888},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCT!$E659:$BZ659)","v":0},887268.22722311888,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCT!$E659:$BZ659)","v":466186.56660581619},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCT!$E659:$BZ659)","v":0},466186.56660581619,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCT!$E659:$BZ659)","v":329324.73843540839},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCT!$E659:$BZ659)","v":0},329324.73843540839,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCT!$E659:$BZ659)","v":11.254443951117288},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCT!$E659:$BZ659)","v":0},11.254443951117288,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCT!$E659:$BZ659)","v":111857.68686946723},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCT!$E659:$BZ659)","v":0},111857.68686946723,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCT!$E659:$BZ659)","v":217.44732970395626},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCT!$E659:$BZ659)","v":0},217.44732970395626,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCT!$E659:$BZ659)","v":12956.721864459658},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCT!$E659:$BZ659)","v":0},12956.721864459658,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCT!$E659:$BZ659)","v":2296.4311419749051},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCT!$E659:$BZ659)","v":0},2296.4311419749051,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCT!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCT!$E659:$BZ659)","v":0},0,null,{"$f":"+K656","v":3595532.4993538707},828960.77726263332,887268.22722311888,466186.56660581619,329324.73843540839,11.254443951117288,0,0,111857.68686946723,217.44732970395626,12956.721864459658,2296.4311419749051,6234612.3505304055]

{"sheet":"Dist Costs","index":20,"n_rows":661,"n_cols":178,"rows_kept":281,"cut":true,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Account Distribution Allocation"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"},null,null,null,{"$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$25","v":"Special Contract"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$26","v":"High Volt Sch 46 & 49 (Interruptible & Gen Svc)"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$27","v":"Choice/Retail Wheeling Sch 449 & 459"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$28","v":"Street & Area Lighting"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$29","v":"Firm Resale"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$30","v":"~"},null,null,null,null,null,null,null,{"$f":"INPUTS!$C$31","v":"~"},null,null,null,null,null,null,null,{"$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$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(CW2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$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":"~"},null,{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$D$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$E$3)","v":"~"},{"$f":"IF(DE2=\"~\",\"~\",CLASSIFIERS!$F$3)","v":"~"},{"$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":"~"},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":"~"}]
["COS ID.","Account Description","Total Account","Total Distribution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E2","v":"Residential Sch 7"},{"$f":"+M2","v":"Sec Volt Sch 24 (kW< 50)"},{"$f":"+U2","v":"Sec Volt Sch 25 (kW > 50 & < 350)"},{"$f":"+AC2","v":"Sec Volt Sch 26 (kW > 350)"},{"$f":"+AK2","v":"Pri Volt Sch 31 (General Service)"},{"$f":"+AS2","v":"Pri Volt Sch 35 (Irrigation)"},{"$f":"+BA2","v":"Pri Volt Sch 43 (Interruptible)"},{"$f":"+BI2","v":"Special Contract"},{"$f":"+BQ2","v":"High Volt Sch 46 & 49 (Interruptible & Gen Svc)"},{"$f":"+BY2","v":"Choice/Retail Wheeling Sch 449 & 459"},{"$f":"+CG2","v":"Street & Area Lighting"},{"$f":"+CO2","v":"Firm Resale"},"Total"]
[null,{"$f":"ACCOUNTS!A5","v":"RATE BASE"}]
[]
[null,{"$f":"ACCOUNTS!A7","v":"Plant-in-Service"}]
[]
[null,{"$f":"ACCOUNTS!B9","v":"Intangible Plant"}]
[{"$f":"ACCOUNTS!A10","v":300},{"$f":"ACCOUNTS!B10","v":"Generation/Transmission"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},{"$f":"SUM(K10,S10,AA10,AI10,AQ10,AY10,BG10,BO10,BW10,CE10,CM10,CU10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(E10:J10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(M10:R10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(U10:Z10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(AC10:AH10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(AK10:AP10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(AS10:AX10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(BA10:BF10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(BI10:BN10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(BQ10:BV10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(BY10:CD10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(CG10:CL10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(CO10:CT10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(CW10:DB10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(DE10:DJ10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(DM10:DR10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(DU10:DZ10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(EC10:EH10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(EK10:EP10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(ES10:EX10)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E10:$BZ10)","v":0},{"$f":"SUM(FA10:FF10)","v":0},null,{"$f":"+K10","v":0},{"$f":"+S10","v":0},{"$f":"+AA10","v":0},{"$f":"+AI10","v":0},{"$f":"+AQ10","v":0},{"$f":"+AY10","v":0},{"$f":"+BG10","v":0},{"$f":"+BO10","v":0},{"$f":"+BW10","v":0},{"$f":"+CE10","v":0},{"$f":"+CM10","v":0},{"$f":"+CU10","v":0},{"$f":"SUM(FI10:FT10)","v":0}]
[{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"Distribution"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},48660476.437339857,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E11:$BZ11)","v":28603178.384951215},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E11:$BZ11)","v":3774209.1598409726},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(E11:J11)","v":32377387.544792186},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E11:$BZ11)","v":5262507.686515715},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E11:$BZ11)","v":510864.18103287561},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(M11:R11)","v":5773371.8675485905},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E11:$BZ11)","v":4450910.1743789082},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E11:$BZ11)","v":134476.25622231979},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(U11:Z11)","v":4585386.430601228},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E11:$BZ11)","v":1938311.247550858},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E11:$BZ11)","v":14890.965086974626},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(AC11:AH11)","v":1953202.2126378326},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E11:$BZ11)","v":1547246.4421178447},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E11:$BZ11)","v":177723.11737101083},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(AK11:AP11)","v":1724969.5594888555},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E11:$BZ11)","v":19029.306060685391},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E11:$BZ11)","v":576.23434377874617},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(AS11:AX11)","v":19605.540404464136},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E11:$BZ11)","v":368120.24973431573},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E11:$BZ11)","v":57436.857031099295},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(BA11:BF11)","v":425557.10676541505},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E11:$BZ11)","v":477361.33748101915},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E11:$BZ11)","v":11616.687813415712},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(BI11:BN11)","v":488978.02529443486},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E11:$BZ11)","v":255897.80065979611},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E11:$BZ11)","v":7213.9354592512},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(BQ11:BV11)","v":263111.73611904733},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E11:$BZ11)","v":77584.190008301128},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E11:$BZ11)","v":11614.37391082465},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(BY11:CD11)","v":89198.56391912578},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E11:$BZ11)","v":263110.54017269914},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E11:$BZ11)","v":681597.10700164002},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(CG11:CL11)","v":944707.64717433916},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E11:$BZ11)","v":14870.703692442725},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E11:$BZ11)","v":129.49890190187236},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(CO11:CT11)","v":15000.202594344597},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(CW11:DB11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(DE11:DJ11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(DM11:DR11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(DU11:DZ11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(EC11:EH11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(EK11:EP11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(ES11:EX11)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E11:$BZ11)","v":0},{"$f":"SUM(FA11:FF11)","v":0},null,{"$f":"+K11","v":32377387.544792186},{"$f":"+S11","v":5773371.8675485905},{"$f":"+AA11","v":4585386.430601228},{"$f":"+AI11","v":1953202.2126378326},{"$f":"+AQ11","v":1724969.5594888555},{"$f":"+AY11","v":19605.540404464136},{"$f":"+BG11","v":425557.10676541505},{"$f":"+BO11","v":488978.02529443486},{"$f":"+BW11","v":263111.73611904733},{"$f":"+CE11","v":89198.56391912578},{"$f":"+CM11","v":944707.64717433916},{"$f":"+CU11","v":15000.202594344597},{"$f":"SUM(FI11:FT11)","v":48660476.437339857}]
[{"$f":"ACCOUNTS!A12","v":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},149869297.34160072,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E12:$BZ12)","v":67784229.366220057},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E12:$BZ12)","v":37862092.193173446},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(E12:J12)","v":105646321.5593935},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E12:$BZ12)","v":12471167.478784567},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E12:$BZ12)","v":4290383.2199899266},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(M12:R12)","v":16761550.698774494},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E12:$BZ12)","v":10547831.855891738},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E12:$BZ12)","v":615476.22832139977},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(U12:Z12)","v":11163308.084213138},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E12:$BZ12)","v":4593438.268253332},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E12:$BZ12)","v":325106.99431805132},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(AC12:AH12)","v":4918545.2625713833},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E12:$BZ12)","v":3666687.1879442278},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E12:$BZ12)","v":733065.1972912096},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(AK12:AP12)","v":4399752.3852354372},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E12:$BZ12)","v":45095.927079773013},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E12:$BZ12)","v":1398.1860553831357},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(AS12:AX12)","v":46494.113135156149},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E12:$BZ12)","v":872376.73752610921},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E12:$BZ12)","v":145297.97571523697},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(BA12:BF12)","v":1017674.7132413462},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E12:$BZ12)","v":1131257.8607488961},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E12:$BZ12)","v":63071.299706362071},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(BI12:BN12)","v":1194329.1604552581},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E12:$BZ12)","v":606430.3407400666},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E12:$BZ12)","v":73393.336598822789},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(BQ12:BV12)","v":679823.67733888933},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E12:$BZ12)","v":183860.14518868821},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E12:$BZ12)","v":127954.79337617541},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(BY12:CD12)","v":311814.93856486364},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E12:$BZ12)","v":623523.19604871445},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E12:$BZ12)","v":3070530.6382377045},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(CG12:CL12)","v":3694053.8342864187},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E12:$BZ12)","v":35240.81052670582},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E12:$BZ12)","v":388.10386412123233},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(CO12:CT12)","v":35628.914390827049},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(CW12:DB12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(DE12:DJ12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(DM12:DR12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(DU12:DZ12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(EC12:EH12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(EK12:EP12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(ES12:EX12)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E12:$BZ12)","v":0},{"$f":"SUM(FA12:FF12)","v":0},null,{"$f":"+K12","v":105646321.5593935},{"$f":"+S12","v":16761550.698774494},{"$f":"+AA12","v":11163308.084213138},{"$f":"+AI12","v":4918545.2625713833},{"$f":"+AQ12","v":4399752.3852354372},{"$f":"+AY12","v":46494.113135156149},{"$f":"+BG12","v":1017674.7132413462},{"$f":"+BO12","v":1194329.1604552581},{"$f":"+BW12","v":679823.67733888933},{"$f":"+CE12","v":311814.93856486364},{"$f":"+CM12","v":3694053.8342864187},{"$f":"+CU12","v":35628.914390827049},{"$f":"SUM(FI12:FT12)","v":149869297.34160072}]
[null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},{"$f":"ACCOUNTS!C13","v":432490524.03740108},198529773.77894053,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E13:$BZ13)","v":96387407.751171261},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E13:$BZ13)","v":41636301.353014417},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(E13:J13)","v":138023709.10418567},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E13:$BZ13)","v":17733675.16530028},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E13:$BZ13)","v":4801247.4010228021},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(M13:R13)","v":22534922.566323083},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E13:$BZ13)","v":14998742.030270647},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E13:$BZ13)","v":749952.48454371956},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(U13:Z13)","v":15748694.514814368},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E13:$BZ13)","v":6531749.5158041911},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E13:$BZ13)","v":339997.95940502593},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(AC13:AH13)","v":6871747.4752092175},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E13:$BZ13)","v":5213933.6300620735},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E13:$BZ13)","v":910788.31466222042},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(AK13:AP13)","v":6124721.9447242934},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E13:$BZ13)","v":64125.233140458404},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E13:$BZ13)","v":1974.4203991618817},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(AS13:AX13)","v":66099.653539620282},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E13:$BZ13)","v":1240496.987260425},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E13:$BZ13)","v":202734.83274633627},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(BA13:BF13)","v":1443231.8200067612},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E13:$BZ13)","v":1608619.198229915},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E13:$BZ13)","v":74687.987519777787},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(BI13:BN13)","v":1683307.1857496928},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E13:$BZ13)","v":862328.14139986271},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E13:$BZ13)","v":80607.272058073984},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(BQ13:BV13)","v":942935.41345793672},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E13:$BZ13)","v":261444.33519698936},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E13:$BZ13)","v":139569.16728700005},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(BY13:CD13)","v":401013.5024839894},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E13:$BZ13)","v":886633.73622141359},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E13:$BZ13)","v":3752127.7452393444},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(CG13:CL13)","v":4638761.4814607576},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E13:$BZ13)","v":50111.51421914855},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E13:$BZ13)","v":517.60276602310466},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(CO13:CT13)","v":50629.116985171655},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(CW13:DB13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(DE13:DJ13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(DM13:DR13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(DU13:DZ13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(EC13:EH13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(EK13:EP13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(ES13:EX13)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E13:$BZ13)","v":0},{"$f":"SUM(FA13:FF13)","v":0},null,{"$f":"+K13","v":138023709.10418567},{"$f":"+S13","v":22534922.566323083},{"$f":"+AA13","v":15748694.514814368},{"$f":"+AI13","v":6871747.4752092175},{"$f":"+AQ13","v":6124721.9447242934},{"$f":"+AY13","v":66099.653539620282},{"$f":"+BG13","v":1443231.8200067612},{"$f":"+BO13","v":1683307.1857496928},{"$f":"+BW13","v":942935.41345793672},{"$f":"+CE13","v":401013.5024839894},{"$f":"+CM13","v":4638761.4814607576},{"$f":"+CU13","v":50629.116985171655},{"$f":"SUM(FI13:FT13)","v":198529773.77894053}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B15","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"ACCOUNTS!C16","v":1396510000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(E16:J16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(M16:R16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(U16:Z16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(AC16:AH16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(AK16:AP16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(AS16:AX16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(BA16:BF16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(BI16:BN16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(BQ16:BV16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(BY16:CD16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(CG16:CL16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(CO16:CT16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(CW16:DB16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(DE16:DJ16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(DM16:DR16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(DU16:DZ16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(EC16:EH16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(EK16:EP16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(ES16:EX16)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E16:$BZ16)","v":0},{"$f":"SUM(FA16:FF16)","v":0},null,{"$f":"+K16","v":0},{"$f":"+S16","v":0},{"$f":"+AA16","v":0},{"$f":"+AI16","v":0},{"$f":"+AQ16","v":0},{"$f":"+AY16","v":0},{"$f":"+BG16","v":0},{"$f":"+BO16","v":0},{"$f":"+BW16","v":0},{"$f":"+CE16","v":0},{"$f":"+CM16","v":0},{"$f":"+CU16","v":0},{"$f":"SUM(FI16:FT16)","v":0}]
[{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"ACCOUNTS!C17","v":729618000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E17:$BZ17)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E17:$BZ17)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"ACCOUNTS!C18","v":1971707000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E18:$BZ18)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E18:$BZ18)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A19","v":"~"},{"$f":"ACCOUNTS!B19","v":"~"},{"$f":"ACCOUNTS!C19","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E19:$BZ19)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E19:$BZ19)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A20","v":"~"},{"$f":"ACCOUNTS!B20","v":"~"},{"$f":"ACCOUNTS!C20","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E20:$BZ20)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E20:$BZ20)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A21","v":"~"},{"$f":"ACCOUNTS!B21","v":"~"},{"$f":"ACCOUNTS!C21","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E21:$BZ21)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E21:$BZ21)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A22","v":"~"},{"$f":"ACCOUNTS!B22","v":"~"},{"$f":"ACCOUNTS!C22","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E22:$BZ22)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E22:$BZ22)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A23","v":"~"},{"$f":"ACCOUNTS!B23","v":"~"},{"$f":"ACCOUNTS!C23","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E23:$BZ23)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E23:$BZ23)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A24","v":"~"},{"$f":"ACCOUNTS!B24","v":"~"},{"$f":"ACCOUNTS!C24","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E24:$BZ24)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E24:$BZ24)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A25","v":"~"},{"$f":"ACCOUNTS!B25","v":"~"},{"$f":"ACCOUNTS!C25","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E25:$BZ25)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E25:$BZ25)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A26","v":"~"},{"$f":"ACCOUNTS!B26","v":"~"},{"$f":"ACCOUNTS!C26","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E26:$BZ26)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E26:$BZ26)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A27","v":"~"},{"$f":"ACCOUNTS!B27","v":"~"},{"$f":"ACCOUNTS!C27","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E27:$BZ27)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E27:$BZ27)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},{"$f":"ACCOUNTS!C28","v":4097835000},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E28:$BZ28)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E28:$BZ28)","v":0},0,null,{"$f":"+K28","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"},null,0]
[{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Washington Transmission Plant"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(E31:J31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(M31:R31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(U31:Z31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(AC31:AH31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(AK31:AP31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(AS31:AX31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(BA31:BF31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(BI31:BN31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(BQ31:BV31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(BY31:CD31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(CG31:CL31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(CO31:CT31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(CW31:DB31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(DE31:DJ31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(DM31:DR31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(DU31:DZ31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(EC31:EH31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(EK31:EP31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(ES31:EX31)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E31:$BZ31)","v":0},{"$f":"SUM(FA31:FF31)","v":0},null,{"$f":"+K31","v":0},{"$f":"+S31","v":0},{"$f":"+AA31","v":0},{"$f":"+AI31","v":0},{"$f":"+AQ31","v":0},{"$f":"+AY31","v":0},{"$f":"+BG31","v":0},{"$f":"+BO31","v":0},{"$f":"+BW31","v":0},{"$f":"+CE31","v":0},{"$f":"+CM31","v":0},{"$f":"+CU31","v":0},{"$f":"SUM(FI31:FT31)","v":0}]
[{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E32:$BZ32)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E32:$BZ32)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"ACCOUNTS!C33","v":405246.36},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E33:$BZ33)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E33:$BZ33)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"ACCOUNTS!C34","v":185779290.94},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E34:$BZ34)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E34:$BZ34)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A35","v":"~"},{"$f":"ACCOUNTS!B35","v":"~"},{"$f":"ACCOUNTS!C35","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E35:$BZ35)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E35:$BZ35)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A36","v":"~"},{"$f":"ACCOUNTS!B36","v":"~"},{"$f":"ACCOUNTS!C36","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E36:$BZ36)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E36:$BZ36)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A37","v":"~"},{"$f":"ACCOUNTS!B37","v":"~"},{"$f":"ACCOUNTS!C37","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E37:$BZ37)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E37:$BZ37)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A38","v":"~"},{"$f":"ACCOUNTS!B38","v":"~"},{"$f":"ACCOUNTS!C38","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E38:$BZ38)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E38:$BZ38)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},{"$f":"ACCOUNTS!C39","v":1594737126.520097},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E39:$BZ39)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E39:$BZ39)","v":0},0,null,{"$f":"+K39","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[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":3584294.5099956198},3584294.5099956198,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(E42:J42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(M42:R42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(U42:Z42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(AC42:AH42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(AK42:AP42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(AS42:AX42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(BA42:BF42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E42:$BZ42)","v":3561622.1547956197},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(BI42:BN42)","v":3561622.1547956197},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E42:$BZ42)","v":22672.355200000002},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(BQ42:BV42)","v":22672.355200000002},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(BY42:CD42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(CG42:CL42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(CO42:CT42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(CW42:DB42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(DE42:DJ42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(DM42:DR42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(DU42:DZ42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(EC42:EH42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(EK42:EP42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(ES42:EX42)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E42:$BZ42)","v":0},{"$f":"SUM(FA42:FF42)","v":0},null,{"$f":"+K42","v":0},{"$f":"+S42","v":0},{"$f":"+AA42","v":0},{"$f":"+AI42","v":0},{"$f":"+AQ42","v":0},{"$f":"+AY42","v":0},{"$f":"+BG42","v":0},{"$f":"+BO42","v":3561622.1547956197},{"$f":"+BW42","v":22672.355200000002},{"$f":"+CE42","v":0},{"$f":"+CM42","v":0},{"$f":"+CU42","v":0},{"$f":"SUM(FI42:FT42)","v":3584294.5099956198}]
[{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},47903705.490004383,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E43:$BZ43)","v":21741743.528318834},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E43:$BZ43)","v":0},21741743.528318834,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E43:$BZ43)","v":7009017.0714245131},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E43:$BZ43)","v":0},7009017.0714245131,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E43:$BZ43)","v":9118962.3590785321},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E43:$BZ43)","v":0},9118962.3590785321,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E43:$BZ43)","v":5359289.5306215016},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E43:$BZ43)","v":0},5359289.5306215016,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E43:$BZ43)","v":4414267.9237825638},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E43:$BZ43)","v":0},4414267.9237825638,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E43:$BZ43)","v":966.26645516288909},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E43:$BZ43)","v":0},966.26645516288909,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E43:$BZ43)","v":225667.13848304198},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E43:$BZ43)","v":0},225667.13848304198,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E43:$BZ43)","v":30858.711539461285},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E43:$BZ43)","v":0},30858.711539461285,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E43:$BZ43)","v":2932.9603007722035},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E43:$BZ43)","v":0},2932.9603007722035,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E43:$BZ43)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E43:$BZ43)","v":0},0,null,21741743.528318834,7009017.0714245131,9118962.3590785321,5359289.5306215016,4414267.9237825638,966.26645516288909,225667.13848304198,0,0,0,30858.711539461285,2932.9603007722035,47903705.490004383]
[{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},598299.79449141794,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E44:$BZ44)","v":242390.36241461791},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E44:$BZ44)","v":0},242390.36241461791,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E44:$BZ44)","v":162866.1520768},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E44:$BZ44)","v":0},162866.1520768,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E44:$BZ44)","v":193043.28},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E44:$BZ44)","v":0},193043.28,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E44:$BZ44)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E44:$BZ44)","v":0},0,null,0,0,0,0,0,0,0,242390.36241461791,162866.1520768,193043.28,0,0,598299.79449141794]
[{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},7504700.2055085814,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E45:$BZ45)","v":3820437.6002308587},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E45:$BZ45)","v":0},3820437.6002308587,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E45:$BZ45)","v":1051706.37135761},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E45:$BZ45)","v":0},1051706.37135761,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E45:$BZ45)","v":1306197.3366424269},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E45:$BZ45)","v":0},1306197.3366424269,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E45:$BZ45)","v":759664.43838272104},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E45:$BZ45)","v":0},759664.43838272104,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E45:$BZ45)","v":498719.75639976206},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E45:$BZ45)","v":0},498719.75639976206,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E45:$BZ45)","v":1.0845671285004819},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E45:$BZ45)","v":0},1.0845671285004819,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E45:$BZ45)","v":61314.375759082002},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E45:$BZ45)","v":0},61314.375759082002,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E45:$BZ45)","v":5805.14555529883},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E45:$BZ45)","v":0},5805.14555529883,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E45:$BZ45)","v":854.09661369412947},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E45:$BZ45)","v":0},854.09661369412947,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E45:$BZ45)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E45:$BZ45)","v":0},0,null,3820437.6002308587,1051706.37135761,1306197.3366424269,759664.43838272104,498719.75639976206,1.0845671285004819,61314.375759082002,0,0,0,5805.14555529883,854.09661369412947,7504700.2055085814]
[{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},31963716.521255195,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E46:$BZ46)","v":775891.62600000005},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E46:$BZ46)","v":0},775891.62600000005,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E46:$BZ46)","v":10309974.6572004},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E46:$BZ46)","v":0},10309974.6572004,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E46:$BZ46)","v":14591388.153054798},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E46:$BZ46)","v":0},14591388.153054798,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E46:$BZ46)","v":6286462.084999999},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E46:$BZ46)","v":0},6286462.084999999,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E46:$BZ46)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E46:$BZ46)","v":0},0,null,0,0,0,0,775891.62600000005,0,0,10309974.6572004,14591388.153054798,6286462.084999999,0,0,31963716.521255195]
[{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},439222283.4787448,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E47:$BZ47)","v":245172012.49877518},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E47:$BZ47)","v":0},245172012.49877518,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E47:$BZ47)","v":59276205.92702511},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E47:$BZ47)","v":0},59276205.92702511,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E47:$BZ47)","v":65132080.749197923},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E47:$BZ47)","v":0},65132080.749197923,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E47:$BZ47)","v":34656237.881569348},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E47:$BZ47)","v":0},34656237.881569348,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E47:$BZ47)","v":30853949.816595841},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E47:$BZ47)","v":0},30853949.816595841,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E47:$BZ47)","v":113449.85596689511},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E47:$BZ47)","v":0},113449.85596689511,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E47:$BZ47)","v":3543234.4091005395},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E47:$BZ47)","v":0},3543234.4091005395,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E47:$BZ47)","v":354330.73590944649},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E47:$BZ47)","v":0},354330.73590944649,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E47:$BZ47)","v":120781.60460452207},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E47:$BZ47)","v":0},120781.60460452207,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E47:$BZ47)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E47:$BZ47)","v":0},0,null,245172012.49877518,59276205.92702511,65132080.749197923,34656237.881569348,30853949.816595841,113449.85596689511,3543234.4091005395,0,0,0,354330.73590944649,120781.60460452207,439222283.4787448]
[{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"ACCOUNTS!C48","v":1101000},1100999.9999999998,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E48:$BZ48)","v":614573.52214283624},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E48:$BZ48)","v":0},614573.52214283624,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E48:$BZ48)","v":148587.86810349277},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E48:$BZ48)","v":0},148587.86810349277,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E48:$BZ48)","v":163266.80954550701},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E48:$BZ48)","v":0},163266.80954550701,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E48:$BZ48)","v":86872.910011302622},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E48:$BZ48)","v":0},86872.910011302622,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E48:$BZ48)","v":77341.701516188972},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E48:$BZ48)","v":0},77341.701516188972,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E48:$BZ48)","v":284.38514191549706},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E48:$BZ48)","v":0},284.38514191549706,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E48:$BZ48)","v":8881.837810053823},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E48:$BZ48)","v":0},8881.837810053823,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E48:$BZ48)","v":888.20206740530625},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E48:$BZ48)","v":0},888.20206740530625,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E48:$BZ48)","v":302.76366129774038},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E48:$BZ48)","v":0},302.76366129774038,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E48:$BZ48)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E48:$BZ48)","v":0},0,null,614573.52214283624,148587.86810349277,163266.80954550701,86872.910011302622,77341.701516188972,284.38514191549706,8881.837810053823,0,0,0,888.20206740530625,302.76366129774038,1100999.9999999998]
[{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"ACCOUNTS!C49","v":372360470.93214625},372360470.93214619,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E49:$BZ49)","v":256635696.29111663},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E49:$BZ49)","v":0},256635696.29111663,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E49:$BZ49)","v":46891765.305053428},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E49:$BZ49)","v":0},46891765.305053428,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E49:$BZ49)","v":36455041.284208007},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E49:$BZ49)","v":0},36455041.284208007,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E49:$BZ49)","v":14421042.995726857},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E49:$BZ49)","v":0},14421042.995726857,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E49:$BZ49)","v":13498736.547584774},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E49:$BZ49)","v":0},13498736.547584774,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E49:$BZ49)","v":338104.22916481865},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E49:$BZ49)","v":0},338104.22916481865,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E49:$BZ49)","v":3637612.5363462684},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E49:$BZ49)","v":0},3637612.5363462684,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E49:$BZ49)","v":225527.48914423192},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E49:$BZ49)","v":0},225527.48914423192,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E49:$BZ49)","v":256944.25380113986},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E49:$BZ49)","v":0},256944.25380113986,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E49:$BZ49)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E49:$BZ49)","v":0},0,null,256635696.29111663,46891765.305053428,36455041.284208007,14421042.995726857,13498736.547584774,338104.22916481865,3637612.5363462684,0,0,0,225527.48914423192,256944.25380113986,372360470.93214619]
[{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},67009.356344389787,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E50:$BZ50)","v":67009.356344389787},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E50:$BZ50)","v":0},67009.356344389787,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E50:$BZ50)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E50:$BZ50)","v":0},0,null,0,0,0,0,0,0,0,67009.356344389787,0,0,0,0,67009.356344389787]
[{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"ACCOUNTS!C51","v":471995339.84919721},471995339.84919721,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E51:$BZ51)","v":325305348.29631299},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(E51:J51)","v":325305348.29631299},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E51:$BZ51)","v":59438894.375339426},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(M51:R51)","v":59438894.375339426},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E51:$BZ51)","v":46209549.464480519},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(U51:Z51)","v":46209549.464480519},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E51:$BZ51)","v":18279773.555739041},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(AC51:AH51)","v":18279773.555739041},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E51:$BZ51)","v":17110679.681874927},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(AK51:AP51)","v":17110679.681874927},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E51:$BZ51)","v":428572.93672877463},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(AS51:AX51)","v":428572.93672877463},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E51:$BZ51)","v":4610951.7506903345},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(BA51:BF51)","v":4610951.7506903345},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(BI51:BN51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(BQ51:BV51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(BY51:CD51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E51:$BZ51)","v":285873.31952151674},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(CG51:CL51)","v":285873.31952151674},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E51:$BZ51)","v":325696.46850958868},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(CO51:CT51)","v":325696.46850958868},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(CW51:DB51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(DE51:DJ51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(DM51:DR51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(DU51:DZ51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(EC51:EH51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(EK51:EP51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(ES51:EX51)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E51:$BZ51)","v":0},{"$f":"SUM(FA51:FF51)","v":0},null,325305348.29631299,59438894.375339426,46209549.464480519,18279773.555739041,17110679.681874927,428572.93672877463,4610951.7506903345,0,0,0,285873.31952151674,325696.46850958868,471995339.84919721]
[{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},27766610.698247954,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E52:$BZ52)","v":21070405.608247954},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E52:$BZ52)","v":0},21070405.608247954,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E52:$BZ52)","v":6656205.0899999999},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E52:$BZ52)","v":0},6656205.0899999999,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E52:$BZ52)","v":40000},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E52:$BZ52)","v":0},40000,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E52:$BZ52)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E52:$BZ52)","v":0},0,null,0,0,0,0,0,0,0,21070405.608247954,6656205.0899999999,40000,0,0,27766610.698247954]
[{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"ACCOUNTS!C53","v":719001680.12964964},719001680.12964964,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E53:$BZ53)","v":483884200.38477099},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(E53:J53)","v":483884200.38477099},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E53:$BZ53)","v":86222244.751074269},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(M53:R53)","v":86222244.751074269},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E53:$BZ53)","v":80460784.797479495},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(U53:Z53)","v":80460784.797479495},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E53:$BZ53)","v":34933842.332489505},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(AC53:AH53)","v":34933842.332489505},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E53:$BZ53)","v":24917601.247322947},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(AK53:AP53)","v":24917601.247322947},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E53:$BZ53)","v":295916.56939874153},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(AS53:AX53)","v":295916.56939874153},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E53:$BZ53)","v":7758718.5340426657},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(BA53:BF53)","v":7758718.5340426657},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(BI53:BN53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(BQ53:BV53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(BY53:CD53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E53:$BZ53)","v":331569.16812148149},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(CG53:CL53)","v":331569.16812148149},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E53:$BZ53)","v":196802.34494952444},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(CO53:CT53)","v":196802.34494952444},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(CW53:DB53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(DE53:DJ53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(DM53:DR53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(DU53:DZ53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(EC53:EH53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(EK53:EP53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(ES53:EX53)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E53:$BZ53)","v":0},{"$f":"SUM(FA53:FF53)","v":0},null,483884200.38477099,86222244.751074269,80460784.797479495,34933842.332489505,24917601.247322947,295916.56939874153,7758718.5340426657,0,0,0,331569.16812148149,196802.34494952444,719001680.12964964]
[{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"ACCOUNTS!C54","v":986578386.56156349},986578386.56156337,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E54:$BZ54)","v":663961861.13523018},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(E54:J54)","v":663961861.13523018},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E54:$BZ54)","v":118309880.85715218},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(M54:R54)","v":118309880.85715218},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E54:$BZ54)","v":110404291.72941658},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(U54:Z54)","v":110404291.72941658},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E54:$BZ54)","v":47934482.988369167},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(AC54:AH54)","v":47934482.988369167},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E54:$BZ54)","v":34190694.562960498},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(AK54:AP54)","v":34190694.562960498},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E54:$BZ54)","v":406042.01584285608},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(AS54:AX54)","v":406042.01584285608},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E54:$BZ54)","v":10646128.131050883},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(BA54:BF54)","v":10646128.131050883},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(BI54:BN54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(BQ54:BV54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(BY54:CD54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E54:$BZ54)","v":454962.74064320017},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(CG54:CL54)","v":454962.74064320017},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E54:$BZ54)","v":270042.40089789941},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(CO54:CT54)","v":270042.40089789941},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(CW54:DB54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(DE54:DJ54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUM(DM54:DR54)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E54:$BZ54)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E54:$BZ54)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E54:$BZ54)","v":0},0,null,663961861.13523018,118309880.85715218,110404291.72941658,47934482.988369167,34190694.562960498,406042.01584285608,10646128.131050883,0,0,0,454962.74064320017,270042.40089789941,986578386.56156337]
[{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},173605063.30048594,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E55:$BZ55)","v":129622783.85526644},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E55:$BZ55)","v":0},129622783.85526644,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E55:$BZ55)","v":21229564.703891553},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E55:$BZ55)","v":0},21229564.703891553,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E55:$BZ55)","v":3103642.0998950875},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E55:$BZ55)","v":0},3103642.0998950875,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E55:$BZ55)","v":34997.8638195979},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E55:$BZ55)","v":0},34997.8638195979,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E55:$BZ55)","v":19614074.777613256},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E55:$BZ55)","v":0},19614074.777613256,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E55:$BZ55)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E55:$BZ55)","v":0},0,null,129622783.85526644,21229564.703891553,3103642.0998950875,34997.8638195979,0,0,0,0,0,0,19614074.777613256,0,173605063.30048594]
[{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},318350548.27234882,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E56:$BZ56)","v":254323105.00839216},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(E56:J56)","v":254323105.00839216},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E56:$BZ56)","v":39317021.423054866},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(M56:R56)","v":39317021.423054866},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E56:$BZ56)","v":18739241.351015534},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(U56:Z56)","v":18739241.351015534},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E56:$BZ56)","v":5178058.4964268021},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(AC56:AH56)","v":5178058.4964268021},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(AK56:AP56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(AS56:AX56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(BA56:BF56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(BI56:BN56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(BQ56:BV56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(BY56:CD56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E56:$BZ56)","v":793121.9934594743},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(CG56:CL56)","v":793121.9934594743},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(CO56:CT56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(CW56:DB56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(DE56:DJ56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(DM56:DR56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(DU56:DZ56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(EC56:EH56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(EK56:EP56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(ES56:EX56)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E56:$BZ56)","v":0},{"$f":"SUM(FA56:FF56)","v":0},null,254323105.00839216,39317021.423054866,18739241.351015534,5178058.4964268021,0,0,0,0,0,0,793121.9934594743,0,318350548.27234882]
[{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},7577844.976785114,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E57:$BZ57)","v":2721089.3235371769},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E57:$BZ57)","v":0},2721089.3235371769,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E57:$BZ57)","v":155949.62942669005},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E57:$BZ57)","v":0},155949.62942669005,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E57:$BZ57)","v":4636784.6845553285},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E57:$BZ57)","v":0},4636784.6845553285,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E57:$BZ57)","v":64021.339265918003},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E57:$BZ57)","v":0},64021.339265918003,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E57:$BZ57)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E57:$BZ57)","v":0},0,null,0,0,0,0,2721089.3235371769,0,155949.62942669005,4636784.6845553285,0,0,0,64021.339265918003,7577844.976785114]
[{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},40889975.452172115,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E58:$BZ58)","v":35287388.224718876},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(E58:J58)","v":35287388.224718876},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E58:$BZ58)","v":5391540.3962266576},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(M58:R58)","v":5391540.3962266576},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E58:$BZ58)","v":206571.28579529174},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(U58:Z58)","v":206571.28579529174},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E58:$BZ58)","v":4475.5454312894217},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(AC58:AH58)","v":4475.5454312894217},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(AK58:AP58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(AS58:AX58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(BA58:BF58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(BI58:BN58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(BQ58:BV58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(BY58:CD58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(CG58:CL58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(CO58:CT58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(CW58:DB58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(DE58:DJ58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(DM58:DR58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(DU58:DZ58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(EC58:EH58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(EK58:EP58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(ES58:EX58)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E58:$BZ58)","v":0},{"$f":"SUM(FA58:FF58)","v":0},null,35287388.224718876,5391540.3962266576,206571.28579529174,4475.5454312894217,0,0,0,0,0,0,0,0,40889975.452172115]
[{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},148141818.81021541,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E59:$BZ59)","v":148141818.81021541},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(E59:J59)","v":148141818.81021541},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(M59:R59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(U59:Z59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(AC59:AH59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(AK59:AP59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(AS59:AX59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(BA59:BF59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(BI59:BN59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(BQ59:BV59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(BY59:CD59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(CG59:CL59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(CO59:CT59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(CW59:DB59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(DE59:DJ59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUM(DM59:DR59)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E59:$BZ59)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E59:$BZ59)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E59:$BZ59)","v":0},0,null,148141818.81021541,0,0,0,0,0,0,0,0,0,0,0,148141818.81021541]
[{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},206004867.61000001,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E60:$BZ60)","v":133743709.16973646},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E60:$BZ60)","v":0},133743709.16973646,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E60:$BZ60)","v":37539912.318899311},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E60:$BZ60)","v":0},37539912.318899311,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E60:$BZ60)","v":11094399.206289688},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E60:$BZ60)","v":0},11094399.206289688,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E60:$BZ60)","v":1246915.3080466578},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E60:$BZ60)","v":0},1246915.3080466578,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E60:$BZ60)","v":14935303.536787456},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E60:$BZ60)","v":0},14935303.536787456,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E60:$BZ60)","v":48424.959903730029},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E60:$BZ60)","v":0},48424.959903730029,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E60:$BZ60)","v":4826816.6046611229},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E60:$BZ60)","v":0},4826816.6046611229,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E60:$BZ60)","v":976230.67360039195},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E60:$BZ60)","v":0},976230.67360039195,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E60:$BZ60)","v":606236.92276222247},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E60:$BZ60)","v":0},606236.92276222247,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E60:$BZ60)","v":976036.22035163466},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E60:$BZ60)","v":0},976036.22035163466,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E60:$BZ60)","v":10882.688961321393},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E60:$BZ60)","v":0},10882.688961321393,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E60:$BZ60)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E60:$BZ60)","v":0},0,null,133743709.16973646,37539912.318899311,11094399.206289688,1246915.3080466578,14935303.536787456,48424.959903730029,4826816.6046611229,976230.67360039195,606236.92276222247,976036.22035163466,0,10882.688961321393,206004867.61000001]
[{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"ACCOUNTS!C61","v":57279322.090746596},57279322.090746596,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(E61:J61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(M61:R61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(U61:Z61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(AC61:AH61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(AK61:AP61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(AS61:AX61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(BA61:BF61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(BI61:BN61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(BQ61:BV61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(BY61:CD61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E61:$BZ61)","v":57279322.090746596},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(CG61:CL61)","v":57279322.090746596},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(CO61:CT61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(CW61:DB61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(DE61:DJ61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(DM61:DR61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(DU61:DZ61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(EC61:EH61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(EK61:EP61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(ES61:EX61)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E61:$BZ61)","v":0},{"$f":"SUM(FA61:FF61)","v":0},null,0,0,0,0,0,0,0,0,0,0,57279322.090746596,0,57279322.090746596]
[{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},27779665.853999924,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E62:$BZ62)","v":18641274.114042796},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E62:$BZ62)","v":0},18641274.114042796,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E62:$BZ62)","v":3350052.9469550131},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E62:$BZ62)","v":0},3350052.9469550131,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E62:$BZ62)","v":2947727.7799123665},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E62:$BZ62)","v":0},2947727.7799123665,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E62:$BZ62)","v":1245445.7806745288},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E62:$BZ62)","v":0},1245445.7806745288,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E62:$BZ62)","v":966854.50892344653},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E62:$BZ62)","v":0},966854.50892344653,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E62:$BZ62)","v":15826.942815062195},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E62:$BZ62)","v":0},15826.942815062195,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E62:$BZ62)","v":287233.92484463967},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E62:$BZ62)","v":0},287233.92484463967,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E62:$BZ62)","v":227790.08181181597},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E62:$BZ62)","v":0},227790.08181181597,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E62:$BZ62)","v":71731.453659171122},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E62:$BZ62)","v":0},71731.453659171122,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E62:$BZ62)","v":431.06516514605244},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E62:$BZ62)","v":0},431.06516514605244,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E62:$BZ62)","v":13987.339529690325},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E62:$BZ62)","v":0},13987.339529690325,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E62:$BZ62)","v":11309.915666249402},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E62:$BZ62)","v":0},11309.915666249402,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E62:$BZ62)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E62:$BZ62)","v":0},0,null,18641274.114042796,3350052.9469550131,2947727.7799123665,1245445.7806745288,966854.50892344653,15826.942815062195,287233.92484463967,227790.08181181597,71731.453659171122,431.06516514605244,13987.339529690325,11309.915666249402,27779665.853999924]
[{"$f":"ACCOUNTS!A63","v":"~"},{"$f":"ACCOUNTS!B63","v":"~"},{"$f":"ACCOUNTS!C63","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E63:$BZ63)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E63:$BZ63)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A64","v":"~"},{"$f":"ACCOUNTS!B64","v":"~"},{"$f":"ACCOUNTS!C64","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E64:$BZ64)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E64:$BZ64)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A65","v":"~"},{"$f":"ACCOUNTS!B65","v":"~"},{"$f":"ACCOUNTS!C65","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E65:$BZ65)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E65:$BZ65)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A66","v":"~"},{"$f":"ACCOUNTS!B66","v":"~"},{"$f":"ACCOUNTS!C66","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E66:$BZ66)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E66:$BZ66)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A67","v":"~"},{"$f":"ACCOUNTS!B67","v":"~"},{"$f":"ACCOUNTS!C67","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E67:$BZ67)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E67:$BZ67)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A68","v":"~"},{"$f":"ACCOUNTS!B68","v":"~"},{"$f":"ACCOUNTS!C68","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E68:$BZ68)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E68:$BZ68)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A69","v":"~"},{"$f":"ACCOUNTS!B69","v":"~"},{"$f":"ACCOUNTS!C69","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E69:$BZ69)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E69:$BZ69)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A70","v":"~"},{"$f":"ACCOUNTS!B70","v":"~"},{"$f":"ACCOUNTS!C70","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E70:$BZ70)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E70:$BZ70)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A71","v":"~"},{"$f":"ACCOUNTS!B71","v":"~"},{"$f":"ACCOUNTS!C71","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E71:$BZ71)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E71:$BZ71)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},{"$f":"ACCOUNTS!C72","v":4089276603.8939037},4089276603.8939028,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E72:$BZ72)","v":2403723036.2346001},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E72:$BZ72)","v":317172916.20467073},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E72:$BZ72)","v":0},2720895952.439271,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E72:$BZ72)","v":442244941.60043144},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E72:$BZ72)","v":42931452.715125971},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E72:$BZ72)","v":0},485176394.31555742,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E72:$BZ72)","v":374040785.76087195},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E72:$BZ72)","v":11300970.49208498},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E72:$BZ72)","v":0},385341756.25295693,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E72:$BZ72)","v":162889708.77383035},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E72:$BZ72)","v":1251390.8534779472},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E72:$BZ72)","v":0},164141099.62730831,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E72:$BZ72)","v":130025826.69649813},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E72:$BZ72)","v":14935303.536787456},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E72:$BZ72)","v":0},144961130.23328558,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E72:$BZ72)","v":1599164.2860813551},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E72:$BZ72)","v":48424.959903730029},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E72:$BZ72)","v":0},1647589.2459850851,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E72:$BZ72)","v":30935692.267554205},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E72:$BZ72)","v":4826816.6046611229},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E72:$BZ72)","v":0},35762508.872215331,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E72:$BZ72)","v":40115976.905370124},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E72:$BZ72)","v":976230.67360039195},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E72:$BZ72)","v":0},41092207.578970514,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E72:$BZ72)","v":21504863.203990769},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E72:$BZ72)","v":606236.92276222247},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E72:$BZ72)","v":0},22111100.126752991,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E72:$BZ72)","v":6519936.4301651455},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E72:$BZ72)","v":976036.22035163466},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E72:$BZ72)","v":0},7495972.6505167801,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E72:$BZ72)","v":22110999.623104464},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E72:$BZ72)","v":57279322.090746596},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E72:$BZ72)","v":0},79390321.713851064,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E72:$BZ72)","v":1249688.1482706058},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E72:$BZ72)","v":10882.688961321393},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E72:$BZ72)","v":0},1260570.8372319273,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E72:$BZ72)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E72:$BZ72)","v":0},0,null,{"$f":"+K72","v":2720895952.439271},485176394.31555742,385341756.25295693,164141099.62730831,144961130.23328558,1647589.2459850851,35762508.872215331,41092207.578970514,22111100.126752991,7495972.6505167801,79390321.713851064,1260570.8372319273,4089276603.8939028]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B74","v":"General Plant"},null,{"$f":"SUM(K74,S74,AA74,AI74,AQ74,AY74,BG74,BO74,BW74,CE74,CM74,CU74)","v":0}]
[{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},17765717.265663203,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E75:$BZ75)","v":7922883.3413977651},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E75:$BZ75)","v":4633368.7253369922},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(E75:J75)","v":12556252.066734757},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E75:$BZ75)","v":1457678.3713452392},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E75:$BZ75)","v":523617.83448843425},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(M75:R75)","v":1981296.2058336735},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E75:$BZ75)","v":1232871.4522578262},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E75:$BZ75)","v":74072.987494214962},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(U75:Z75)","v":1306944.4397520411},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E75:$BZ75)","v":536898.86092324217},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E75:$BZ75)","v":40083.366093372613},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(AC75:AH75)","v":576982.22701661475},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E75:$BZ75)","v":428576.60419102199},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E75:$BZ75)","v":87925.814625928571},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(AK75:AP75)","v":516502.41881695058},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E75:$BZ75)","v":5270.9866699948889},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E75:$BZ75)","v":163.65990135490938},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(AS75:AX75)","v":5434.6465713497983},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E75:$BZ75)","v":101966.77288792742},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E75:$BZ75)","v":17049.011992758984},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(BA75:BF75)","v":119015.78488068641},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E75:$BZ75)","v":132225.80154048753},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E75:$BZ75)","v":7627.5406556379685},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(BI75:BN75)","v":139853.34219612551},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E75:$BZ75)","v":70881.927688655429},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E75:$BZ75)","v":8983.2403945453862},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(BQ75:BV75)","v":79865.168083200813},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E75:$BZ75)","v":21490.286089884696},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E75:$BZ75)","v":15677.883623516722},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(BY75:CD75)","v":37168.169713401418},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E75:$BZ75)","v":72879.806839130775},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E75:$BZ75)","v":369357.95979034121},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(CG75:CL75)","v":442237.76662947197},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E75:$BZ75)","v":4119.0824660836952},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E75:$BZ75)","v":45.946968847298805},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(CO75:CT75)","v":4165.0294349309943},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(CW75:DB75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(DE75:DJ75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(DM75:DR75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(DU75:DZ75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(EC75:EH75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(EK75:EP75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(ES75:EX75)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E75:$BZ75)","v":0},{"$f":"SUM(FA75:FF75)","v":0},null,{"$f":"+K75","v":12556252.066734757},{"$f":"+S75","v":1981296.2058336735},{"$f":"+AA75","v":1306944.4397520411},{"$f":"+AI75","v":576982.22701661475},{"$f":"+AQ75","v":516502.41881695058},{"$f":"+AY75","v":5434.6465713497983},{"$f":"+BG75","v":119015.78488068641},{"$f":"+BO75","v":139853.34219612551},{"$f":"+BW75","v":79865.168083200813},{"$f":"+CE75","v":37168.169713401418},{"$f":"+CM75","v":442237.76662947197},{"$f":"+CU75","v":4165.0294349309943},{"$f":"SUM(FI75:FT75)","v":17765717.265663203}]
[{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},99800813.094698712,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E76:$BZ76)","v":44507642.877678245},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E76:$BZ76)","v":26028443.391357638},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E76:$BZ76)","v":0},70536086.269035876,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E76:$BZ76)","v":8188663.8470816799},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E76:$BZ76)","v":2941479.0774494698},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E76:$BZ76)","v":0},11130142.924531151,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E76:$BZ76)","v":6925786.9826839156},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E76:$BZ76)","v":416112.91397528251},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E76:$BZ76)","v":0},7341899.8966591982,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E76:$BZ76)","v":3016086.6610952937},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E76:$BZ76)","v":225172.58762317299},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E76:$BZ76)","v":0},3241259.2487184666,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E76:$BZ76)","v":2407574.8213272127},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E76:$BZ76)","v":493932.64907133748},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E76:$BZ76)","v":0},2901507.4703985504,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E76:$BZ76)","v":29610.330256326448},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E76:$BZ76)","v":919.37696530759308},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E76:$BZ76)","v":0},30529.707221634042,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E76:$BZ76)","v":572809.23087333329},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E76:$BZ76)","v":95774.644721337027},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E76:$BZ76)","v":0},668583.8755946703,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E76:$BZ76)","v":742792.55424964137},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E76:$BZ76)","v":42848.523814843196},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E76:$BZ76)","v":0},785641.07806448452,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E76:$BZ76)","v":398186.7948962528},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E76:$BZ76)","v":50464.311808764091},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E76:$BZ76)","v":0},448651.10670501692,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E76:$BZ76)","v":120723.97603408115},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E76:$BZ76)","v":88072.184749621534},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E76:$BZ76)","v":0},208796.16078370268,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E76:$BZ76)","v":409410.09428241139},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E76:$BZ76)","v":2074907.7652677034},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E76:$BZ76)","v":0},2484317.8595501147,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E76:$BZ76)","v":23139.385433866042},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E76:$BZ76)","v":258.11200198823116},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E76:$BZ76)","v":0},23397.497435854275,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E76:$BZ76)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E76:$BZ76)","v":0},0,null,70536086.269035876,11130142.924531151,7341899.8966591982,3241259.2487184666,2901507.4703985504,30529.707221634042,668583.8755946703,785641.07806448452,448651.10670501692,208796.16078370268,2484317.8595501147,23397.497435854275,99800813.094698712]
[{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},53921561.992066607,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E77:$BZ77)","v":24047114.949577201},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E77:$BZ77)","v":14062954.803307498},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E77:$BZ77)","v":0},38110069.752884701,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E77:$BZ77)","v":4424268.0151677411},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E77:$BZ77)","v":1589257.0561780678},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E77:$BZ77)","v":0},6013525.0713458089,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E77:$BZ77)","v":3741945.9877173668},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E77:$BZ77)","v":224822.39964645659},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E77:$BZ77)","v":0},3966768.3873638231,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E77:$BZ77)","v":1629566.9226199302},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E77:$BZ77)","v":121658.90503232703},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E77:$BZ77)","v":0},1751225.8276522572,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E77:$BZ77)","v":1300792.9590268021},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E77:$BZ77)","v":266867.76521082816},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E77:$BZ77)","v":0},1567660.7242376301,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E77:$BZ77)","v":15998.21894243548},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E77:$BZ77)","v":496.73184507897315},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E77:$BZ77)","v":0},16494.950787514452,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E77:$BZ77)","v":309484.13639532862},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E77:$BZ77)","v":51746.256192416244},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E77:$BZ77)","v":0},361230.39258774486,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E77:$BZ77)","v":401324.73392989894},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E77:$BZ77)","v":23150.706507353472},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E77:$BZ77)","v":0},424475.4404372524,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E77:$BZ77)","v":215137.06431477069},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E77:$BZ77)","v":27265.454390649582},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E77:$BZ77)","v":0},242402.51870542025,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E77:$BZ77)","v":65226.175577083064},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E77:$BZ77)","v":47584.680149321546},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E77:$BZ77)","v":0},112810.85572640461,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E77:$BZ77)","v":221200.92105942502},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E77:$BZ77)","v":1121055.6730288391},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E77:$BZ77)","v":0},1342256.594088264,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E77:$BZ77)","v":12502.020448937679},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E77:$BZ77)","v":139.45580085503451},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E77:$BZ77)","v":0},12641.476249792713,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E77:$BZ77)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E77:$BZ77)","v":0},0,null,38110069.752884701,6013525.0713458089,3966768.3873638231,1751225.8276522572,1567660.7242376301,16494.950787514452,361230.39258774486,424475.4404372524,242402.51870542025,112810.85572640461,1342256.594088264,12641.476249792713,53921561.992066607]
[{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},7610978.6186303366,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E78:$BZ78)","v":3394228.0408699168},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E78:$BZ78)","v":1984973.0677031523},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E78:$BZ78)","v":0},5379201.1085730689,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E78:$BZ78)","v":624481.33960744715},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E78:$BZ78)","v":224322.16403260542},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E78:$BZ78)","v":0},848803.50364005263,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E78:$BZ78)","v":528172.21631629765},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E78:$BZ78)","v":31733.473836497906},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E78:$BZ78)","v":0},559905.69015279552,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E78:$BZ78)","v":230011.86440986817},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E78:$BZ78)","v":17172.041957969472},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E78:$BZ78)","v":0},247183.90636783763,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E78:$BZ78)","v":183605.72343721226},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E78:$BZ78)","v":37668.138310238683},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E78:$BZ78)","v":0},221273.86174745095,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E78:$BZ78)","v":2258.1338115716667},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E78:$BZ78)","v":70.113240648427393},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E78:$BZ78)","v":0},2328.2470522200942,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E78:$BZ78)","v":43683.399699301714},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E78:$BZ78)","v":7303.9362163246051},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E78:$BZ78)","v":0},50987.335915626318,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E78:$BZ78)","v":56646.615124342468},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E78:$BZ78)","v":3267.7008180804823},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E78:$BZ78)","v":0},59914.315942422953,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E78:$BZ78)","v":30366.397709612495},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E78:$BZ78)","v":3848.4936772604292},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E78:$BZ78)","v":0},34214.891386872921,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E78:$BZ78)","v":9206.6143737684615},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E78:$BZ78)","v":6716.5336056869901},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E78:$BZ78)","v":0},15923.147979455451,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E78:$BZ78)","v":31222.305482402749},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E78:$BZ78)","v":158235.97170593991},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E78:$BZ78)","v":0},189458.27718834265,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E78:$BZ78)","v":1764.6486268432575},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E78:$BZ78)","v":19.684057348112418},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E78:$BZ78)","v":0},1784.3326841913699,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E78:$BZ78)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E78:$BZ78)","v":0},0,null,5379201.1085730689,848803.50364005263,559905.69015279552,247183.90636783763,221273.86174745095,2328.2470522200942,50987.335915626318,59914.315942422953,34214.891386872921,15923.147979455451,189458.27718834265,1784.3326841913699,7610978.6186303366]
[{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"ACCOUNTS!C79","v":232556.7},97219.727946919942,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E79:$BZ79)","v":57146.855612542306},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E79:$BZ79)","v":7540.5671008381032},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E79:$BZ79)","v":0},64687.422713380409,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E79:$BZ79)","v":10514.068152629903},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E79:$BZ79)","v":1020.6656476493255},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E79:$BZ79)","v":0},11534.733800279229,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E79:$BZ79)","v":8892.5614369293053},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E79:$BZ79)","v":268.67277105453957},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E79:$BZ79)","v":0},9161.2342079838454,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E79:$BZ79)","v":3872.5903640916144},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E79:$BZ79)","v":29.750953558520024},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E79:$BZ79)","v":0},3902.3413176501344,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E79:$BZ79)","v":3091.2742575226607},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E79:$BZ79)","v":355.07652998295936},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E79:$BZ79)","v":0},3446.3507875056202,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E79:$BZ79)","v":38.01902680958716},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E79:$BZ79)","v":1.1512699882414916},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E79:$BZ79)","v":0},39.170296797828655,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E79:$BZ79)","v":735.47472509866111},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E79:$BZ79)","v":114.75423225418118},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E79:$BZ79)","v":0},850.22895735284226,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E79:$BZ79)","v":953.72965412789063},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E79:$BZ79)","v":23.209210257504736},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E79:$BZ79)","v":0},976.93886438539539,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E79:$BZ79)","v":511.26327532769545},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E79:$BZ79)","v":14.41286428171645},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E79:$BZ79)","v":0},525.67613960941185,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E79:$BZ79)","v":155.00698714493555},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E79:$BZ79)","v":23.204587265769579},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E79:$BZ79)","v":0},178.21157441070514,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E79:$BZ79)","v":525.67375020455768},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E79:$BZ79)","v":1361.7763360257318},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E79:$BZ79)","v":0},1887.4500862302893,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E79:$BZ79)","v":29.710472917794018},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E79:$BZ79)","v":0.25872841644978267},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E79:$BZ79)","v":0},29.969201334243799,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E79:$BZ79)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E79:$BZ79)","v":0},0,null,64687.422713380409,11534.733800279229,9161.2342079838454,3902.3413176501344,3446.3507875056202,39.170296797828655,850.22895735284226,976.93886438539539,525.67613960941185,178.21157441070514,1887.4500862302893,29.969201334243799,97219.727946919942]
[{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"ACCOUNTS!C80","v":14232778.5},6082237.3106820406,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E80:$BZ80)","v":3575207.8794597792},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E80:$BZ80)","v":471751.15105711471},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E80:$BZ80)","v":0},4046959.0305168941,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E80:$BZ80)","v":657778.61094092275},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E80:$BZ80)","v":63854.63953626353},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E80:$BZ80)","v":0},721633.25047718629,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E80:$BZ80)","v":556334.29656122858},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E80:$BZ80)","v":16808.641486473389},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E80:$BZ80)","v":0},573142.93804770196,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E80:$BZ80)","v":242276.06987674147},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E80:$BZ80)","v":1861.2720235217653},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E80:$BZ80)","v":0},244137.34190026324,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E80:$BZ80)","v":193395.55894376393},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E80:$BZ80)","v":22214.212736626854},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E80:$BZ80)","v":0},215609.77168039078,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E80:$BZ80)","v":2378.5372399246453},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E80:$BZ80)","v":72.025476979055043},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E80:$BZ80)","v":0},2450.5627169037002,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E80:$BZ80)","v":46012.593416235904},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E80:$BZ80)","v":7179.2267651286502},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E80:$BZ80)","v":0},53191.820181364557,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E80:$BZ80)","v":59667.005957964248},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E80:$BZ80)","v":1452.0090475539328},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E80:$BZ80)","v":0},61119.01500551818,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E80:$BZ80)","v":31985.530451982013},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E80:$BZ80)","v":901.69415960425556},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E80:$BZ80)","v":0},32887.224611586265,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E80:$BZ80)","v":9697.5099657148094},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E80:$BZ80)","v":1451.7198250533936},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E80:$BZ80)","v":0},11149.229790768202,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E80:$BZ80)","v":32887.075126212665},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E80:$BZ80)","v":85195.124638712776},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E80:$BZ80)","v":0},118082.19976492543,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E80:$BZ80)","v":1858.7394833821907},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E80:$BZ80)","v":16.186505157921552},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E80:$BZ80)","v":0},1874.9259885401123,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E80:$BZ80)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E80:$BZ80)","v":0},0,null,4046959.0305168941,721633.25047718629,573142.93804770196,244137.34190026324,215609.77168039078,2450.5627169037002,53191.820181364557,61119.01500551818,32887.224611586265,11149.229790768202,118082.19976492543,1874.9259885401123,6082237.3106820406]
[{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"ACCOUNTS!C81","v":7820000},3341799.7595854932,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E81:$BZ81)","v":1964347.6934159745},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E81:$BZ81)","v":259197.03600155353},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E81:$BZ81)","v":0},2223544.729417528,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E81:$BZ81)","v":361407.20784476597},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E81:$BZ81)","v":35084.033744611479},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E81:$BZ81)","v":0},396491.24158937746,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E81:$BZ81)","v":305670.05585794849},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E81:$BZ81)","v":9235.2716951382263},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E81:$BZ81)","v":0},314905.32755308674,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E81:$BZ81)","v":133115.17961416446},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E81:$BZ81)","v":1022.6497393984038},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E81:$BZ81)","v":0},134137.82935356288,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E81:$BZ81)","v":106258.47025865217},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E81:$BZ81)","v":12205.286803305622},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E81:$BZ81)","v":0},118463.75706195779,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E81:$BZ81)","v":1306.853838567833},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E81:$BZ81)","v":39.573385476083281},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E81:$BZ81)","v":0},1346.4272240439163,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E81:$BZ81)","v":25280.972405701727},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E81:$BZ81)","v":3944.5251890420441},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E81:$BZ81)","v":0},29225.497594743771,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E81:$BZ81)","v":32783.197363134714},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E81:$BZ81)","v":797.78595246681834},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E81:$BZ81)","v":0},33580.98331560153,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E81:$BZ81)","v":17573.999913966156},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E81:$BZ81)","v":495.42317602323948},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E81:$BZ81)","v":0},18069.423089989396,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E81:$BZ81)","v":5328.1604805337056},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E81:$BZ81)","v":797.6270432310555},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E81:$BZ81)","v":0},6125.7875237647613,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E81:$BZ81)","v":18069.34095735299},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E81:$BZ81)","v":46809.263186013464},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E81:$BZ81)","v":0},64878.60414336645,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E81:$BZ81)","v":1021.2582708322716},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E81:$BZ81)","v":8.8934476381366103},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E81:$BZ81)","v":0},1030.1517184704082,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E81:$BZ81)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E81:$BZ81)","v":0},0,null,2223544.729417528,396491.24158937746,314905.32755308674,134137.82935356288,118463.75706195779,1346.4272240439163,29225.497594743771,33580.98331560153,18069.423089989396,6125.7875237647613,64878.60414336645,1030.1517184704082,3341799.7595854932]
[{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"ACCOUNTS!C82","v":5307201.3},2267980.0547841191,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E82:$BZ82)","v":1333144.3263617982},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E82:$BZ82)","v":175909.31539943628},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E82:$BZ82)","v":0},1509053.6417612345,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E82:$BZ82)","v":245276.31755794273},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E82:$BZ82)","v":23810.489705709198},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E82:$BZ82)","v":0},269086.80726365192,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E82:$BZ82)","v":207449.17107677448},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E82:$BZ82)","v":6267.7040852034279},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E82:$BZ82)","v":0},213716.87516197792,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E82:$BZ82)","v":90341.311291307822},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E82:$BZ82)","v":694.04194710740023},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E82:$BZ82)","v":0},91035.35323841522,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E82:$BZ82)","v":72114.461827714855},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E82:$BZ82)","v":8283.3649602783171},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E82:$BZ82)","v":0},80397.826787993166,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E82:$BZ82)","v":886.92281214286368},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E82:$BZ82)","v":26.857279136070375},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E82:$BZ82)","v":0},913.78009127893404,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E82:$BZ82)","v":17157.443685013342},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E82:$BZ82)","v":2677.0318684356371},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E82:$BZ82)","v":0},19834.475553448981,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E82:$BZ82)","v":22248.980519665616},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E82:$BZ82)","v":541.43358619611729},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E82:$BZ82)","v":0},22790.414105861735,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E82:$BZ82)","v":11926.950791509087},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E82:$BZ82)","v":336.22896724305184},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E82:$BZ82)","v":0},12263.17975875214,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E82:$BZ82)","v":3616.0639678896559},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E82:$BZ82)","v":541.32573922647236},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E82:$BZ82)","v":0},4157.3897071161282,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E82:$BZ82)","v":12263.124017775834},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E82:$BZ82)","v":31768.054019546391},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E82:$BZ82)","v":0},44031.178037322228,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E82:$BZ82)","v":693.09759879754267},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E82:$BZ82)","v":6.0357182693862601},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E82:$BZ82)","v":0},699.13331706692895,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E82:$BZ82)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E82:$BZ82)","v":0},0,null,1509053.6417612345,269086.80726365192,213716.87516197792,91035.35323841522,80397.826787993166,913.78009127893404,19834.475553448981,22790.414105861735,12263.17975875214,4157.3897071161282,44031.178037322228,699.13331706692895,2267980.0547841191]
[{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},72435010.638375819,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E83:$BZ83)","v":32303460.115846541},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E83:$BZ83)","v":18891334.80470112},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E83:$BZ83)","v":0},51194794.920547664,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E83:$BZ83)","v":5943297.7997345794},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E83:$BZ83)","v":2134913.1501106974},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E83:$BZ83)","v":0},8078210.9498452768,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E83:$BZ83)","v":5026707.0799694927},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E83:$BZ83)","v":302013.00386165088},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E83:$BZ83)","v":0},5328720.0838311436,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E83:$BZ83)","v":2189063.0207130625},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E83:$BZ83)","v":163429.31759963316},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E83:$BZ83)","v":0},2352492.3383126957,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E83:$BZ83)","v":1747407.6852464625},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E83:$BZ83)","v":358494.24048453919},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E83:$BZ83)","v":0},2105901.9257310014,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E83:$BZ83)","v":21491.053235083884},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E83:$BZ83)","v":667.27993688330594},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E83:$BZ83)","v":0},22158.333171967191,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E83:$BZ83)","v":415742.53200421797},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E83:$BZ83)","v":69512.834556707807},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E83:$BZ83)","v":0},485255.36656092579,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E83:$BZ83)","v":539115.7135976993},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E83:$BZ83)","v":31099.278474032115},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E83:$BZ83)","v":0},570214.99207173137,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E83:$BZ83)","v":289002.30198528233},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E83:$BZ83)","v":36626.785387586278},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E83:$BZ83)","v":0},325629.08737286861,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E83:$BZ83)","v":87620.954350723594},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E83:$BZ83)","v":63922.421485989929},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E83:$BZ83)","v":0},151543.37583671353,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E83:$BZ83)","v":297148.12550340011},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E83:$BZ83)","v":1505959.334301237},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E83:$BZ83)","v":0},1803107.4598046371,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E83:$BZ83)","v":16794.468683107323},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E83:$BZ83)","v":187.33660608726169},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E83:$BZ83)","v":0},16981.805289194584,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E83:$BZ83)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E83:$BZ83)","v":0},0,null,51194794.920547664,8078210.9498452768,5328720.0838311436,2352492.3383126957,2105901.9257310014,22158.333171967191,485255.36656092579,570214.99207173137,325629.08737286861,151543.37583671353,1803107.4598046371,16981.805289194584,72435010.638375819]
[{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},481760.14325212856,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E84:$BZ84)","v":214848.03323414829},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E84:$BZ84)","v":125644.93442505281},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E84:$BZ84)","v":0},340492.96765920112,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E84:$BZ84)","v":39528.454184739967},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E84:$BZ84)","v":14199.156678017776},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E84:$BZ84)","v":0},53727.610862757741,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E84:$BZ84)","v":33432.274001069876},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E84:$BZ84)","v":2008.667172436506},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E84:$BZ84)","v":0},35440.941173506384,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E84:$BZ84)","v":14559.303645465843},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E84:$BZ84)","v":1086.95685642219},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E84:$BZ84)","v":0},15646.260501888033,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E84:$BZ84)","v":11621.885181558968},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E84:$BZ84)","v":2384.3198907379519},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E84:$BZ84)","v":0},14006.20507229692,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E84:$BZ84)","v":142.93547821594254},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E84:$BZ84)","v":4.4380317632183743},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E84:$BZ84)","v":0},147.3735099791609,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E84:$BZ84)","v":2765.0742370187863},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E84:$BZ84)","v":462.32495638178267},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E84:$BZ84)","v":0},3227.3991934005689,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E84:$BZ84)","v":3585.6205600486232},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E84:$BZ84)","v":206.8391061262567},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E84:$BZ84)","v":0},3792.4596661748801,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E84:$BZ84)","v":1922.13391255942},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E84:$BZ84)","v":243.6021644737649},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E84:$BZ84)","v":0},2165.7360770331848,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E84:$BZ84)","v":582.76078305052249},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E84:$BZ84)","v":425.14351362293053},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E84:$BZ84)","v":0},1007.904296673453,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E84:$BZ84)","v":1976.3112098416254},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E84:$BZ84)","v":10016.029240982411},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E84:$BZ84)","v":0},11992.340450824036,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E84:$BZ84)","v":111.69882584832031},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E84:$BZ84)","v":1.2459625447635667},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E84:$BZ84)","v":0},112.94478839308388,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E84:$BZ84)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E84:$BZ84)","v":0},0,null,340492.96765920112,53727.610862757741,35440.941173506384,15646.260501888033,14006.20507229692,147.3735099791609,3227.3991934005689,3792.4596661748801,2165.7360770331848,1007.904296673453,11992.340450824036,112.94478839308388,481760.14325212856]
[{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},616386.74218314479,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E85:$BZ85)","v":274886.7483633777},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E85:$BZ85)","v":160756.07932045544},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E85:$BZ85)","v":0},435642.82768383314,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E85:$BZ85)","v":50574.576248654666},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E85:$BZ85)","v":18167.073488956066},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E85:$BZ85)","v":0},68741.649737610729,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E85:$BZ85)","v":42774.834622441886},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E85:$BZ85)","v":2569.983905664028},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E85:$BZ85)","v":0},45344.818528105912,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E85:$BZ85)","v":18627.862574732048},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E85:$BZ85)","v":1390.7040775539413},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E85:$BZ85)","v":0},20018.56665228599,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E85:$BZ85)","v":14869.590283517189},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E85:$BZ85)","v":3050.6117833938197},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E85:$BZ85)","v":0},17920.20206691101,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E85:$BZ85)","v":182.87841988166673},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E85:$BZ85)","v":5.6782280114937782},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E85:$BZ85)","v":0},188.55664789316052,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E85:$BZ85)","v":3537.7669255602627},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E85:$BZ85)","v":591.52044370136355},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E85:$BZ85)","v":0},4129.2873692616267,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E85:$BZ85)","v":4587.6127501826277},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E85:$BZ85)","v":264.63974773960052},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E85:$BZ85)","v":0},4852.252497922228,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E85:$BZ85)","v":2459.2691549873412},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E85:$BZ85)","v":311.67614559215224},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E85:$BZ85)","v":0},2770.9453005794935,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E85:$BZ85)","v":745.61174386860785},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E85:$BZ85)","v":543.94874501934157},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E85:$BZ85)","v":0},1289.5604888879493,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E85:$BZ85)","v":2528.5861548259713},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E85:$BZ85)","v":12814.982143986204},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E85:$BZ85)","v":0},15343.568298812175,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E85:$BZ85)","v":142.91276755598315},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E85:$BZ85)","v":1.5941434853134095},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E85:$BZ85)","v":0},144.50691104129655,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E85:$BZ85)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E85:$BZ85)","v":0},0,null,435642.82768383314,68741.649737610729,45344.818528105912,20018.56665228599,17920.20206691101,188.55664789316052,4129.2873692616267,4852.252497922228,2770.9453005794935,1289.5604888879493,15343.568298812175,144.50691104129655,616386.74218314479]
[{"$f":"ACCOUNTS!A86","v":"~"},{"$f":"ACCOUNTS!B86","v":"~"},{"$f":"ACCOUNTS!C86","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E86:$BZ86)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E86:$BZ86)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A87","v":"~"},{"$f":"ACCOUNTS!B87","v":"~"},{"$f":"ACCOUNTS!C87","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E87:$BZ87)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E87:$BZ87)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},{"$f":"ACCOUNTS!C88","v":540077856.36380005},264421465.34786859,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E88:$BZ88)","v":119594910.86181729},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E88:$BZ88)","v":66801873.875710845},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E88:$BZ88)","v":0},186396784.73752815,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E88:$BZ88)","v":22003468.607866343},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E88:$BZ88)","v":7569725.341060482},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E88:$BZ88)","v":0},29573193.948926825,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E88:$BZ88)","v":18610036.91250129},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E88:$BZ88)","v":1085913.719930073},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E88:$BZ88)","v":0},19695950.632431362,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E88:$BZ88)","v":8104419.6471279012},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E88:$BZ88)","v":573601.59390403749},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E88:$BZ88)","v":0},8678021.2410319392,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E88:$BZ88)","v":6469309.0339814415},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E88:$BZ88)","v":1293381.4804071977},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E88:$BZ88)","v":0},7762690.5143886395,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E88:$BZ88)","v":79564.869730954902},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E88:$BZ88)","v":2466.885560627371},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E88:$BZ88)","v":0},82031.755291582274,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E88:$BZ88)","v":1539175.3972547378},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E88:$BZ88)","v":256356.06713448829},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E88:$BZ88)","v":0},1795531.4643892262,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E88:$BZ88)","v":1995931.5652471934},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E88:$BZ88)","v":111279.66692028746},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E88:$BZ88)","v":0},2107211.232167481,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E88:$BZ88)","v":1069953.6340949053},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E88:$BZ88)","v":129491.32313602396},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E88:$BZ88)","v":0},1199444.9572309293,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E88:$BZ88)","v":324393.12035374314},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E88:$BZ88)","v":225756.67306755568},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E88:$BZ88)","v":0},550149.79342129885,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E88:$BZ88)","v":1100111.3643829837},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E88:$BZ88)","v":5417481.9336593281},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E88:$BZ88)","v":0},6517593.2980423123,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E88:$BZ88)","v":62177.023078172104},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E88:$BZ88)","v":684.74994063790973},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E88:$BZ88)","v":0},62861.77301881001,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E88:$BZ88)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E88:$BZ88)","v":0},0,null,{"$f":"+K88","v":186396784.73752815},29573193.948926825,19695950.632431362,8678021.2410319392,7762690.5143886395,82031.755291582274,1795531.4643892262,2107211.232167481,1199444.9572309293,550149.79342129885,6517593.2980423123,62861.77301881001,264421465.34786859]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},{"$f":"SUM(C88,C72,C39,C28,C13)","v":10754417110.815203},4552227843.0207119,{"$f":"SUM(E88,E72,E39,E28,E13)","v":2619705354.8475885},0,425611091.43339598,0,0,0,3045316446.2809849,null,{"$f":"SUM(M88,M72,M39,M28,M13)","v":481982085.3735981},0,55302425.457209252,0,0,0,537284510.83080733,null,{"$f":"SUM(U88,U72,U39,U28,U13)","v":407649564.70364386},0,13136836.696558774,0,0,0,420786401.40020269,null,{"$f":"SUM(AC88,AC72,AC39,AC28,AC13)","v":177525877.93676245},0,2164990.4067870108,0,0,0,179690868.34354946,null,{"$f":"SUM(AK88,AK72,AK39,AK28,AK13)","v":141709069.36054164},0,17139473.331856873,0,0,0,158848542.69239852,null,{"$f":"SUM(AS88,AS72,AS39,AS28,AS13)","v":1742854.3889527684},0,52866.265863519286,0,0,0,1795720.6548162878,null,{"$f":"SUM(BA88,BA72,BA39,BA28,BA13)","v":33715364.652069367},0,5285907.5045419475,0,0,0,39001272.156611316,null,{"$f":"SUM(BI88,BI72,BI39,BI28,BI13)","v":43720527.668847233},0,1162198.3280404573,0,0,0,44882725.996887691,null,{"$f":"SUM(BQ88,BQ72,BQ39,BQ28,BQ13)","v":23437144.979485538},0,816335.51795632043,0,0,0,{"$f":"SUM(BW88,BW72,BW39,BW28,BW13)","v":24253480.497441858},null,{"$f":"SUM(BY88,BY72,BY39,BY28,BY13)","v":7105773.8857158786},0,1341362.0607061903,0,0,0,8447135.9464220684,null,{"$f":"SUM(CG88,CG72,CG39,CG28,CG13)","v":24097744.723708861},0,66448931.769645274,0,0,0,90546676.493354142,null,{"$f":"SUM(CO88,CO72,CO39,CO28,CO13)","v":1361976.6855679264},0,12085.041667982408,0,0,0,1374061.7272359089,null,{"$f":"SUM(CW88,CW72,CW39,CW28,CW13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DE88,DE72,DE39,DE28,DE13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DM88,DM72,DM39,DM28,DM13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(DU88,DU72,DU39,DU28,DU13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EC88,EC72,EC39,EC28,EC13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(EK88,EK72,EK39,EK28,EK13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(ES88,ES72,ES39,ES28,ES13)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(FA88,FA72,FA39,FA28,FA13)","v":0},0,0,0,0,0,0,null,{"$f":"+K90","v":3045316446.2809849},{"$f":"+S90","v":537284510.83080733},{"$f":"+AA90","v":420786401.40020269},{"$f":"+AI90","v":179690868.34354946},{"$f":"+AQ90","v":158848542.69239852},{"$f":"+AY90","v":1795720.6548162878},{"$f":"+BG90","v":39001272.156611316},{"$f":"+BO90","v":44882725.996887691},{"$f":"+BW90","v":24253480.497441858},{"$f":"+CE90","v":8447135.9464220684},{"$f":"+CM90","v":90546676.493354142},{"$f":"+CU90","v":1374061.7272359089},{"$f":"SUM(FI90:FT90)","v":4552227843.0207119}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"},null,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"},null,0]
[{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(E95:J95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(M95:R95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(U95:Z95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(AC95:AH95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(AK95:AP95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(AS95:AX95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(BA95:BF95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(BI95:BN95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(BQ95:BV95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(BY95:CD95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(CG95:CL95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(CO95:CT95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(CW95:DB95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(DE95:DJ95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(DM95:DR95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(DU95:DZ95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(EC95:EH95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(EK95:EP95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(ES95:EX95)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E95:$BZ95)","v":0},{"$f":"SUM(FA95:FF95)","v":0},null,{"$f":"+K95","v":0},{"$f":"+S95","v":0},{"$f":"+AA95","v":0},{"$f":"+AI95","v":0},{"$f":"+AQ95","v":0},{"$f":"+AY95","v":0},{"$f":"+BG95","v":0},{"$f":"+BO95","v":0},{"$f":"+BW95","v":0},{"$f":"+CE95","v":0},{"$f":"+CM95","v":0},{"$f":"+CU95","v":0},{"$f":"SUM(FI95:FT95)","v":0}]
[{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},-15836820.280835493,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E96:$BZ96)","v":-9309062.0706613474},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E96:$BZ96)","v":-1228337.1751127914},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E96:$BZ96)","v":0},-10537399.245774139,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E96:$BZ96)","v":-1712712.1343578191},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E96:$BZ96)","v":-166263.56368195362},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E96:$BZ96)","v":0},-1878975.6980397727,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E96:$BZ96)","v":-1448573.2503780294},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E96:$BZ96)","v":-43766.038842115529},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E96:$BZ96)","v":0},-1492339.289220145,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E96:$BZ96)","v":-630834.07979601505},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E96:$BZ96)","v":-4846.3466689292645},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E96:$BZ96)","v":0},-635680.42646494426,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E96:$BZ96)","v":-503559.88325629261},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E96:$BZ96)","v":-57840.968186549791},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E96:$BZ96)","v":0},-561400.8514428424,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E96:$BZ96)","v":-6193.1925500185835},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E96:$BZ96)","v":-187.53864347835506},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E96:$BZ96)","v":0},-6380.7311934969384,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E96:$BZ96)","v":-119806.76441353273},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E96:$BZ96)","v":-18693.141721883399},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E96:$BZ96)","v":0},-138499.90613541612,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E96:$BZ96)","v":-155359.87857498744},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E96:$BZ96)","v":-3780.7150819112217},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E96:$BZ96)","v":0},-159140.59365689865,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E96:$BZ96)","v":-83283.349774201284},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E96:$BZ96)","v":-2347.8150595755492},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E96:$BZ96)","v":0},-85631.164833776827,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E96:$BZ96)","v":-25250.202294624847},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E96:$BZ96)","v":-3779.9620095583609},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E96:$BZ96)","v":0},-29030.164304183207,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E96:$BZ96)","v":-85630.77560644559},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E96:$BZ96)","v":-221829.53554559292},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E96:$BZ96)","v":0},-307460.31115203851,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E96:$BZ96)","v":-4839.7524863948202},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E96:$BZ96)","v":-42.146131442555443},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E96:$BZ96)","v":0},-4881.8986178373752,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E96:$BZ96)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E96:$BZ96)","v":0},0,null,{"$f":"+K96","v":-10537399.245774139},{"$f":"+S96","v":-1878975.6980397727},{"$f":"+AA96","v":-1492339.289220145},{"$f":"+AI96","v":-635680.42646494426},{"$f":"+AQ96","v":-561400.8514428424},{"$f":"+AY96","v":-6380.7311934969384},{"$f":"+BG96","v":-138499.90613541612},{"$f":"+BO96","v":-159140.59365689865},{"$f":"+BW96","v":-85631.164833776827},{"$f":"+CE96","v":-29030.164304183207},{"$f":"+CM96","v":-307460.31115203851},{"$f":"+CU96","v":-4881.8986178373752},{"$f":"SUM(FI96:FT96)","v":-15836820.280835493}]
[{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},-77187723.673404202,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E97:$BZ97)","v":-34911155.643899284},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E97:$BZ97)","v":-19500249.629130691},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E97:$BZ97)","v":0},-54411405.273029976,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E97:$BZ97)","v":-6423070.2773166588},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E97:$BZ97)","v":-2209691.5132841412},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E97:$BZ97)","v":0},-8632761.790600799,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E97:$BZ97)","v":-5432487.8082957836},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E97:$BZ97)","v":-316990.93731611286},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E97:$BZ97)","v":0},-5749478.7456118967,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E97:$BZ97)","v":-2365775.0456561372},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E97:$BZ97)","v":-167441.02552582708},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E97:$BZ97)","v":0},-2533216.0711819641,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E97:$BZ97)","v":-1888467.1008682244},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E97:$BZ97)","v":-377553.20727320807},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E97:$BZ97)","v":0},-2266020.3081414327,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E97:$BZ97)","v":-23225.917649400297},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E97:$BZ97)","v":-720.11279695886913},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E97:$BZ97)","v":0},-23946.030446359167,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E97:$BZ97)","v":-449303.33130066557},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E97:$BZ97)","v":-74833.339441430653},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E97:$BZ97)","v":0},-524136.6707420962,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E97:$BZ97)","v":-582635.80805228802},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E97:$BZ97)","v":-32483.838516708547},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E97:$BZ97)","v":0},-615119.6465689966,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E97:$BZ97)","v":-312332.00127388188},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E97:$BZ97)","v":-37800.034332225885},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E97:$BZ97)","v":0},-350132.03560610779,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E97:$BZ97)","v":-94694.152392193151},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E97:$BZ97)","v":-65901.017813514685},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E97:$BZ97)","v":0},-160595.17020570784,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E97:$BZ97)","v":-321135.39607025665},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E97:$BZ97)","v":-1581426.4471714771},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E97:$BZ97)","v":0},-1902561.8432417337,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E97:$BZ97)","v":-18150.201496988677},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E97:$BZ97)","v":-199.88653014158544},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E97:$BZ97)","v":0},-18350.088027130263,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E97:$BZ97)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E97:$BZ97)","v":0},0,null,{"$f":"+K97","v":-54411405.273029976},{"$f":"+S97","v":-8632761.790600799},{"$f":"+AA97","v":-5749478.7456118967},{"$f":"+AI97","v":-2533216.0711819641},{"$f":"+AQ97","v":-2266020.3081414327},{"$f":"+AY97","v":-23946.030446359167},{"$f":"+BG97","v":-524136.6707420962},{"$f":"+BO97","v":-615119.6465689966},{"$f":"+BW97","v":-350132.03560610779},{"$f":"+CE97","v":-160595.17020570784},{"$f":"+CM97","v":-1902561.8432417337},{"$f":"+CU97","v":-18350.088027130263},{"$f":"SUM(FI97:FT97)","v":-77187723.673404202}]
[null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},{"$f":"ACCOUNTS!C98","v":-185340213.45111978},-93024543.954239726,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E98:$BZ98)","v":-44220217.714560635},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E98:$BZ98)","v":-20728586.804243483},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E98:$BZ98)","v":0},-64948804.518804118,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E98:$BZ98)","v":-8135782.4116744772},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E98:$BZ98)","v":-2375955.0769660948},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E98:$BZ98)","v":0},-10511737.488640573,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E98:$BZ98)","v":-6881061.058673813},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E98:$BZ98)","v":-360756.97615822835},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E98:$BZ98)","v":0},-7241818.0348320417,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E98:$BZ98)","v":-2996609.125452152},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E98:$BZ98)","v":-172287.37219475635},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E98:$BZ98)","v":0},-3168896.4976469083,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E98:$BZ98)","v":-2392026.9841245171},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E98:$BZ98)","v":-435394.17545975785},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E98:$BZ98)","v":0},-2827421.159584275,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E98:$BZ98)","v":-29419.110199418879},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E98:$BZ98)","v":-907.65144043722421},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E98:$BZ98)","v":0},-30326.761639856104,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E98:$BZ98)","v":-569110.09571419831},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E98:$BZ98)","v":-93526.481163314049},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E98:$BZ98)","v":0},-662636.57687751239,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E98:$BZ98)","v":-737995.68662727554},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E98:$BZ98)","v":-36264.553598619772},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E98:$BZ98)","v":0},-774260.24022589531,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E98:$BZ98)","v":-395615.35104808316},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E98:$BZ98)","v":-40147.849391801436},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E98:$BZ98)","v":0},-435763.20043988462,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E98:$BZ98)","v":-119944.35468681798},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E98:$BZ98)","v":-69680.979823073038},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E98:$BZ98)","v":0},-189625.33450989102,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E98:$BZ98)","v":-406766.17167670227},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E98:$BZ98)","v":-1803255.98271707},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E98:$BZ98)","v":0},-2210022.1543937721,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E98:$BZ98)","v":-22989.953983383501},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E98:$BZ98)","v":-242.03266158414087},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E98:$BZ98)","v":0},-23231.986644967641,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E98:$BZ98)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E98:$BZ98)","v":0},0,null,{"$f":"+K98","v":-64948804.518804118},{"$f":"+S98","v":-10511737.488640573},{"$f":"+AA98","v":-7241818.0348320417},{"$f":"+AI98","v":-3168896.4976469083},{"$f":"+AQ98","v":-2827421.159584275},{"$f":"+AY98","v":-30326.761639856104},{"$f":"+BG98","v":-662636.57687751239},{"$f":"+BO98","v":-774260.24022589531},{"$f":"+BW98","v":-435763.20043988462},{"$f":"+CE98","v":-189625.33450989102},{"$f":"+CM98","v":-2210022.1543937721},{"$f":"+CU98","v":-23231.986644967641},{"$f":"SUM(FI98:FT98)","v":-93024543.954239726}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B100","v":"Production Plant"},null,0]
[{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E101:$BZ101)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E101:$BZ101)","v":0},0,null,{"$f":"+K101","v":0},{"$f":"+S101","v":0},{"$f":"+AA101","v":0},{"$f":"+AI101","v":0},{"$f":"+AQ101","v":0},{"$f":"+AY101","v":0},{"$f":"+BG101","v":0},{"$f":"+BO101","v":0},{"$f":"+BW101","v":0},{"$f":"+CE101","v":0},{"$f":"+CM101","v":0},{"$f":"+CU101","v":0},{"$f":"SUM(FI101:FT101)","v":0}]
[{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E102:$BZ102)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E102:$BZ102)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E103:$BZ103)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E103:$BZ103)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A104","v":"~"},{"$f":"ACCOUNTS!B104","v":"~"},{"$f":"ACCOUNTS!C104","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E104:$BZ104)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E104:$BZ104)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A105","v":"~"},{"$f":"ACCOUNTS!B105","v":"~"},{"$f":"ACCOUNTS!C105","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E105:$BZ105)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E105:$BZ105)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A106","v":"~"},{"$f":"ACCOUNTS!B106","v":"~"},{"$f":"ACCOUNTS!C106","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E106:$BZ106)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E106:$BZ106)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A107","v":"~"},{"$f":"ACCOUNTS!B107","v":"~"},{"$f":"ACCOUNTS!C107","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E107:$BZ107)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E107:$BZ107)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A108","v":"~"},{"$f":"ACCOUNTS!B108","v":"~"},{"$f":"ACCOUNTS!C108","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E108:$BZ108)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E108:$BZ108)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A109","v":"~"},{"$f":"ACCOUNTS!B109","v":"~"},{"$f":"ACCOUNTS!C109","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E109:$BZ109)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E109:$BZ109)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A110","v":"~"},{"$f":"ACCOUNTS!B110","v":"~"},{"$f":"ACCOUNTS!C110","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E110:$BZ110)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E110:$BZ110)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A111","v":"~"},{"$f":"ACCOUNTS!B111","v":"~"},{"$f":"ACCOUNTS!C111","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E111:$BZ111)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E111:$BZ111)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A112","v":"~"},{"$f":"ACCOUNTS!B112","v":"~"},{"$f":"ACCOUNTS!C112","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E112:$BZ112)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E112:$BZ112)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},{"$f":"ACCOUNTS!C113","v":-1918117909.9676533},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E113:$BZ113)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E113:$BZ113)","v":0},0,null,{"$f":"+K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"},null,0]
[{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E116:$BZ116)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E116:$BZ116)","v":0},0,null,{"$f":"+K116","v":0},{"$f":"+S116","v":0},{"$f":"+AA116","v":0},{"$f":"+AI116","v":0},{"$f":"+AQ116","v":0},{"$f":"+AY116","v":0},{"$f":"+BG116","v":0},{"$f":"+BO116","v":0},{"$f":"+BW116","v":0},{"$f":"+CE116","v":0},{"$f":"+CM116","v":0},{"$f":"+CU116","v":0},{"$f":"SUM(FI116:FT116)","v":0}]
[{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E117:$BZ117)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E117:$BZ117)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E118:$BZ118)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E118:$BZ118)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E119:$BZ119)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E119:$BZ119)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A120","v":"~"},{"$f":"ACCOUNTS!B120","v":"~"},{"$f":"ACCOUNTS!C120","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E120:$BZ120)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E120:$BZ120)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A121","v":"~"},{"$f":"ACCOUNTS!B121","v":"~"},{"$f":"ACCOUNTS!C121","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E121:$BZ121)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E121:$BZ121)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A122","v":"~"},{"$f":"ACCOUNTS!B122","v":"~"},{"$f":"ACCOUNTS!C122","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E122:$BZ122)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E122:$BZ122)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A123","v":"~"},{"$f":"ACCOUNTS!B123","v":"~"},{"$f":"ACCOUNTS!C123","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E123:$BZ123)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E123:$BZ123)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},{"$f":"ACCOUNTS!C124","v":-519702191.06743646},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E124:$BZ124)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E124:$BZ124)","v":0},0,null,{"$f":"+K124","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"ACCOUNTS!C127","v":-12148.752},-12148.752,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E127:$BZ127)","v":-12148.752},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E127:$BZ127)","v":0},-12148.752,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E127:$BZ127)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUM(DU127:DZ127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUM(EC127:EH127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUM(EK127:EP127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUM(ES127:EX127)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E127:$BZ127)","v":0},{"$f":"SUM(FA127:FF127)","v":0},null,{"$f":"+K127","v":0},{"$f":"+S127","v":0},{"$f":"+AA127","v":0},{"$f":"+AI127","v":0},{"$f":"+AQ127","v":0},{"$f":"+AY127","v":0},{"$f":"+BG127","v":0},{"$f":"+BO127","v":0},{"$f":"+BW127","v":-12148.752},{"$f":"+CE127","v":0},{"$f":"+CM127","v":0},{"$f":"+CU127","v":0},{"$f":"SUM(FI127:FT127)","v":-12148.752}]
[{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},-125785408.52088487,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E132:$BZ132)","v":-70212880.607498392},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E132:$BZ132)","v":0},-70212880.607498392,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E132:$BZ132)","v":-16975645.495590549},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E132:$BZ132)","v":0},-16975645.495590549,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E132:$BZ132)","v":-18652663.339312535},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E132:$BZ132)","v":0},-18652663.339312535,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E132:$BZ132)","v":-9924926.8620978817},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E132:$BZ132)","v":0},-9924926.8620978817,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E132:$BZ132)","v":-8836019.5466977023},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E132:$BZ132)","v":0},-8836019.5466977023,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E132:$BZ132)","v":-32490.010220808912},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E132:$BZ132)","v":0},-32490.010220808912,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E132:$BZ132)","v":-1014718.9803395653},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E132:$BZ132)","v":0},-1014718.9803395653,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E132:$BZ132)","v":-101473.98719134509},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E132:$BZ132)","v":0},-101473.98719134509,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E132:$BZ132)","v":-34589.691936071831},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E132:$BZ132)","v":0},-34589.691936071831,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E132:$BZ132)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E132:$BZ132)","v":0},0,null,-70212880.607498392,-16975645.495590549,-18652663.339312535,-9924926.8620978817,-8836019.5466977023,-32490.010220808912,-1014718.9803395653,0,0,0,-101473.98719134509,-34589.691936071831,-125785408.52088487]
[{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},-15897826.552200768,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E137:$BZ137)","v":-13917717.100486483},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E137:$BZ137)","v":0},-13917717.100486483,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E137:$BZ137)","v":-1954966.5945714284},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E137:$BZ137)","v":0},-1954966.5945714284,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E137:$BZ137)","v":-25142.857142857145},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E137:$BZ137)","v":0},-25142.857142857145,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E137:$BZ137)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E137:$BZ137)","v":0},0,null,0,0,0,0,0,0,0,-13917717.100486483,-1954966.5945714284,-25142.857142857145,0,0,-15897826.552200768]
[{"$f":"ACCOUNTS!A138","v":"108.10_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},{"$f":"SUM(K138,S138,AA138,AI138,AQ138,AY138,BG138,BO138,BW138,CE138,CM138,CU138)","v":-274914988.11086798},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E138:$BZ138)","v":-185016284.2064971},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E138:$BZ138)","v":0},-185016284.2064971,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E138:$BZ138)","v":-32967638.387659524},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E138:$BZ138)","v":0},-32967638.387659524,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E138:$BZ138)","v":-30764706.547002159},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E138:$BZ138)","v":0},-30764706.547002159,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E138:$BZ138)","v":-13357182.76454032},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E138:$BZ138)","v":0},-13357182.76454032,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E138:$BZ138)","v":-9527407.5707638301},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E138:$BZ138)","v":0},-9527407.5707638301,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E138:$BZ138)","v":-113145.63290505047},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E138:$BZ138)","v":0},-113145.63290505047,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E138:$BZ138)","v":-2966596.7027466362},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E138:$BZ138)","v":0},-2966596.7027466362,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E138:$BZ138)","v":-126777.63686951439},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E138:$BZ138)","v":0},-126777.63686951439,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E138:$BZ138)","v":-75248.661883840789},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E138:$BZ138)","v":0},-75248.661883840789,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E138:$BZ138)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E138:$BZ138)","v":0},0,null,-185016284.2064971,-32967638.387659524,-30764706.547002159,-13357182.76454032,-9527407.5707638301,-113145.63290505047,-2966596.7027466362,0,0,0,-126777.63686951439,-75248.661883840789,-274914988.11086798]
[{"$f":"ACCOUNTS!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},-33106913.110664558,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E143:$BZ143)","v":-28570731.161835331},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E143:$BZ143)","v":0},-28570731.161835331,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E143:$BZ143)","v":-4365306.1039201962},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E143:$BZ143)","v":0},-4365306.1039201962,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E143:$BZ143)","v":-167252.18184545738},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E143:$BZ143)","v":0},-167252.18184545738,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E143:$BZ143)","v":-3623.6630635751485},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E143:$BZ143)","v":0},-3623.6630635751485,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E143:$BZ143)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E143:$BZ143)","v":0},0,null,-28570731.161835331,-4365306.1039201962,-167252.18184545738,-3623.6630635751485,0,0,0,0,0,0,0,0,-33106913.110664558]
[{"$f":"ACCOUNTS!A148","v":"~"},{"$f":"ACCOUNTS!B148","v":"~"},{"$f":"ACCOUNTS!C148","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E148:$BZ148)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E148:$BZ148)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A153","v":"~"},{"$f":"ACCOUNTS!B153","v":"~"},{"$f":"ACCOUNTS!C153","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E153:$BZ153)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E153:$BZ153)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A154","v":"~"},{"$f":"ACCOUNTS!B154","v":"~"},{"$f":"ACCOUNTS!C154","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E154:$BZ154)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E154:$BZ154)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},-90624487.222804427,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E159:$BZ159)","v":-40988455.521379851},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E159:$BZ159)","v":-22894834.039076053},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E159:$BZ159)","v":0},-63883289.560455903,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E159:$BZ159)","v":-7541192.0779109886},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E159:$BZ159)","v":-2594352.4537562821},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E159:$BZ159)","v":0},-10135544.53166727,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E159:$BZ159)","v":-6378169.9801645344},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E159:$BZ159)","v":-372172.41008555726},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E159:$BZ159)","v":0},-6750342.3902500914,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E159:$BZ159)","v":-2777606.8550000107},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E159:$BZ159)","v":-196588.99571314896},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E159:$BZ159)","v":0},-2974195.8507131599,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E159:$BZ159)","v":-2217209.6093602944},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E159:$BZ159)","v":-443277.30084685714},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E159:$BZ159)","v":0},-2660486.9102071514,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E159:$BZ159)","v":-27269.062709530677},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E159:$BZ159)","v":-845.46932933407538},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E159:$BZ159)","v":0},-28114.532038864752,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E159:$BZ159)","v":-527517.61638814048},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E159:$BZ159)","v":-87860.254083207677},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E159:$BZ159)","v":0},-615377.87047134817,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E159:$BZ159)","v":-684060.4804695911},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E159:$BZ159)","v":-38138.593399398596},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E159:$BZ159)","v":0},-722199.07386898971,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E159:$BZ159)","v":-366702.45100738195},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E159:$BZ159)","v":-44380.227390261811},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E159:$BZ159)","v":0},-411082.67839764379,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E159:$BZ159)","v":-111178.41795479041},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E159:$BZ159)","v":-77373.002630319359},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E159:$BZ159)","v":0},-188551.42058510976,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E159:$BZ159)","v":-377038.33217181463},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E159:$BZ159)","v":-1856719.6185483246},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E159:$BZ159)","v":0},-2233757.9507201393,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E159:$BZ159)","v":-21309.770846655068},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E159:$BZ159)","v":-234.68258208355979},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E159:$BZ159)","v":0},-21544.453428738627,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E159:$BZ159)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E159:$BZ159)","v":0},0,null,{"$f":"+K159","v":-63883289.560455903},{"$f":"+S159","v":-10135544.53166727},{"$f":"+AA159","v":-6750342.3902500914},{"$f":"+AI159","v":-2974195.8507131599},{"$f":"+AQ159","v":-2660486.9102071514},{"$f":"+AY159","v":-28114.532038864752},{"$f":"+BG159","v":-615377.87047134817},{"$f":"+BO159","v":-722199.07386898971},{"$f":"+BW159","v":-411082.67839764379},{"$f":"+CE159","v":-188551.42058510976},{"$f":"+CM159","v":-2233757.9507201393},{"$f":"+CU159","v":-21544.453428738627},{"$f":"SUM(FI159:FT159)","v":-90624487.222804427}]
[{"$f":"ACCOUNTS!A164","v":"~"},{"$f":"ACCOUNTS!B164","v":"~"},{"$f":"ACCOUNTS!C164","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E164:$BZ164)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E164:$BZ164)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A169","v":"~"},{"$f":"ACCOUNTS!B169","v":"~"},{"$f":"ACCOUNTS!C169","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E169:$BZ169)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E169:$BZ169)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A170","v":"~"},{"$f":"ACCOUNTS!B170","v":"~"},{"$f":"ACCOUNTS!C170","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E170:$BZ170)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E170:$BZ170)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A180","v":"~"},{"$f":"ACCOUNTS!B180","v":"~"},{"$f":"ACCOUNTS!C180","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E180:$BZ180)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E180:$BZ180)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B185","v":"Sub-total"},{"$f":"ACCOUNTS!C185","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E185:$BZ185)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E185:$BZ185)","v":0},0,null,{"$f":"+K185","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A191","v":"~"},{"$f":"ACCOUNTS!B191","v":"~"},{"$f":"ACCOUNTS!C191","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E191:$BZ191)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E191:$BZ191)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A196","v":"~"},{"$f":"ACCOUNTS!B196","v":"~"},{"$f":"ACCOUNTS!C196","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E196:$BZ196)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E196:$BZ196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A201","v":"~"},{"$f":"ACCOUNTS!B201","v":"~"},{"$f":"ACCOUNTS!C201","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E201:$BZ201)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E201:$BZ201)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A202","v":"~"},{"$f":"ACCOUNTS!B202","v":"~"},{"$f":"ACCOUNTS!C202","v":0},{"$f":"SUM(K202,S202,AA202,AI202,AQ202,AY202,BG202,BO202,BW202,CE202,CM202,CU202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E202:$BZ202)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E202:$BZ202)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(E207:J207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(M207:R207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(U207:Z207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(AC207:AH207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(AK207:AP207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(AS207:AX207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(BA207:BF207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(BI207:BN207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(BQ207:BV207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(BY207:CD207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(CG207:CL207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(CO207:CT207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(CW207:DB207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(DE207:DJ207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(DM207:DR207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(DU207:DZ207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(EC207:EH207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(EK207:EP207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(ES207:EX207)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E207:$BZ207)","v":0},{"$f":"SUM(FA207:FF207)","v":0},null,{"$f":"+K207","v":0},{"$f":"+S207","v":0},{"$f":"+AA207","v":0},{"$f":"+AI207","v":0},{"$f":"+AQ207","v":0},{"$f":"+AY207","v":0},{"$f":"+BG207","v":0},{"$f":"+BO207","v":0},{"$f":"+BW207","v":0},{"$f":"+CE207","v":0},{"$f":"+CM207","v":0},{"$f":"+CU207","v":0},{"$f":"SUM(FI207:FT207)","v":0}]
[{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"ACCOUNTS!C212","v":10200176.612901218},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E212:$BZ212)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E212:$BZ212)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},-1051207.9079065472,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E217:$BZ217)","v":-468801.6530576857},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E217:$BZ217)","v":-274159.14435016207},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E217:$BZ217)","v":0},-742960.79740784783,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E217:$BZ217)","v":-86251.683972482133},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E217:$BZ217)","v":-30982.774300871759},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E217:$BZ217)","v":0},-117234.4582733539,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E217:$BZ217)","v":-72949.72674987436},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E217:$BZ217)","v":-4382.9421042671729},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E217:$BZ217)","v":0},-77332.668854141535,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E217:$BZ217)","v":-31768.620422625001},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E217:$BZ217)","v":-2371.7562754589685},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E217:$BZ217)","v":0},-34140.376698083972,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E217:$BZ217)","v":-25359.128974774787},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E217:$BZ217)","v":-5202.6220085435334},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E217:$BZ217)","v":0},-30561.750983318321,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E217:$BZ217)","v":-311.88737201609285},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E217:$BZ217)","v":-9.6838523285518381},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E217:$BZ217)","v":0},-321.57122434464469,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E217:$BZ217)","v":-6033.4337421134687},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E217:$BZ217)","v":-1008.800036653784},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E217:$BZ217)","v":0},-7042.2337787672532,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E217:$BZ217)","v":-7823.8782104952852},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E217:$BZ217)","v":-451.32605316096146},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E217:$BZ217)","v":0},-8275.2042636562473,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E217:$BZ217)","v":-4194.1252244280313},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E217:$BZ217)","v":-531.54360165480875},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E217:$BZ217)","v":0},-4725.6688260828396,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E217:$BZ217)","v":-1271.5928292140102},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E217:$BZ217)","v":-927.6695670561262},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E217:$BZ217)","v":0},-2199.2623962701364,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E217:$BZ217)","v":-4312.3409052595871},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E217:$BZ217)","v":-21855.127061504583},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E217:$BZ217)","v":0},-26167.467966764169,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E217:$BZ217)","v":-243.72852482771629},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E217:$BZ217)","v":-2.7187090886540246},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E217:$BZ217)","v":0},-246.44723391637032,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E217:$BZ217)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E217:$BZ217)","v":0},0,null,-742960.79740784783,-117234.4582733539,-77332.668854141535,-34140.376698083972,-30561.750983318321,-321.57122434464469,-7042.2337787672532,-8275.2042636562473,-4725.6688260828396,-2199.2623962701364,-26167.467966764169,-246.44723391637032,-1051207.9079065472]
[{"$f":"ACCOUNTS!A218","v":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"ACCOUNTS!C218","v":380941956.83829999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E218:$BZ218)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E218:$BZ218)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A222","v":115.02},{"$f":"ACCOUNTS!B222","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"ACCOUNTS!C222","v":-951189},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E222:$BZ222)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E222:$BZ222)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A229","v":"~"},{"$f":"ACCOUNTS!B229","v":"~"},{"$f":"ACCOUNTS!C229","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E229:$BZ229)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E229:$BZ229)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A234","v":"~"},{"$f":"ACCOUNTS!B234","v":"~"},{"$f":"ACCOUNTS!C234","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E234:$BZ234)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E234:$BZ234)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A235","v":"~"},{"$f":"ACCOUNTS!B235","v":"~"},{"$f":"ACCOUNTS!C235","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E235:$BZ235)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E235:$BZ235)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A240","v":"~"},{"$f":"ACCOUNTS!B240","v":"~"},{"$f":"ACCOUNTS!C240","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E240:$BZ240)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E240:$BZ240)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!A245","v":"TOTAL RATE BASE"},{"$f":"ACCOUNTS!C245","v":5428588079.6691418},{"$f":"SUM(K245,S245,AA245,AI245,AQ245,AY245,BG245,BO245,BW245,CE245,CM245,CU245)","v":2269100367.8547559},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E245:$BZ245)","v":1362514819.1018734},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E245:$BZ245)","v":145438529.65835547},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(E245:J245)","v":1507953348.7602289},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E245:$BZ245)","v":253394811.35043067},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E245:$BZ245)","v":-9721490.628468819},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(M245:R245)","v":243673320.72196186},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E245:$BZ245)","v":217539649.68288872},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E245:$BZ245)","v":5337070.3214494819},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(U245:Z245)","v":222876720.0043382},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E245:$BZ245)","v":95790886.440357834},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E245:$BZ245)","v":1012596.4414488765},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(AC245:AH245)","v":96803482.881806716},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E245:$BZ245)","v":77410161.73416476},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E245:$BZ245)","v":11596970.724080155},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(AK245:AP245)","v":89007132.45824492},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E245:$BZ245)","v":927582.31083849608},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E245:$BZ245)","v":35930.815884615207},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(AS245:AX245)","v":963513.12672311126},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E245:$BZ245)","v":17823079.838229049},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E245:$BZ245)","v":3592703.5129315108},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(BA245:BF245)","v":21415783.35116056},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E245:$BZ245)","v":19727959.265183959},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E245:$BZ245)","v":790544.47397552687},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(BI245:BN245)","v":20518503.739159487},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E245:$BZ245)","v":13588288.650813391},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E245:$BZ245)","v":555868.93348716432},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(BQ245:BV245)","v":14144157.584300555},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E245:$BZ245)","v":2580484.908838626},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E245:$BZ245)","v":913524.3650035914},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(BY245:CD245)","v":3494009.2738422174},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E245:$BZ245)","v":11426182.550766382},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E245:$BZ245)","v":36074040.223888464},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(CG245:CL245)","v":47500222.77465485},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E245:$BZ245)","v":741958.14252964838},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E245:$BZ245)","v":8215.0358048241706},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(CO245:CT245)","v":750173.17833447258},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(CW245:DB245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(DE245:DJ245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(DM245:DR245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(DU245:DZ245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(EC245:EH245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(EK245:EP245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(ES245:EX245)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E245:$BZ245)","v":0},{"$f":"SUM(FA245:FF245)","v":0},null,{"$f":"+K245","v":1507953348.7602289},{"$f":"+S245","v":243673320.72196186},{"$f":"+AA245","v":222876720.0043382},{"$f":"+AI245","v":96803482.881806716},{"$f":"+AQ245","v":89007132.45824492},{"$f":"+AY245","v":963513.12672311126},{"$f":"+BG245","v":21415783.35116056},{"$f":"+BO245","v":20518503.739159487},{"$f":"+BW245","v":14144157.584300555},{"$f":"+CE245","v":3494009.2738422174},{"$f":"+CM245","v":47500222.77465485},{"$f":"+CU245","v":750173.17833447258},{"$f":"SUM(FI245:FT245)","v":2269100367.8547559},{"$f":"+'Class Summary'!E79","v":2269100367.8547559}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!B251","v":"Production - O&M - Fuel"},null,0]
[{"$f":"ACCOUNTS!A256","v":"~"},{"$f":"ACCOUNTS!B256","v":"~"},{"$f":"ACCOUNTS!C256","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E256:$BZ256)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E256:$BZ256)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B261","v":"Sub-total"},{"$f":"ACCOUNTS!C261","v":180672605.83404735},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E261:$BZ261)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E261:$BZ261)","v":0},0,null,{"$f":"+K261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A266","v":"~"},{"$f":"ACCOUNTS!B266","v":"~"},{"$f":"ACCOUNTS!C266","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E266:$BZ266)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E266:$BZ266)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A267","v":"~"},{"$f":"ACCOUNTS!B267","v":"~"},{"$f":"ACCOUNTS!C267","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E267:$BZ267)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E267:$BZ267)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B272","v":"Production - O&M - Wheeling"},null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A282","v":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E282:$BZ282)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E282:$BZ282)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A283","v":"~"},{"$f":"ACCOUNTS!B283","v":"~"},{"$f":"ACCOUNTS!C283","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E283:$BZ283)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E283:$BZ283)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A288","v":565.01},{"$f":"ACCOUNTS!B288","v":"Transmission O&M - Washington"},{"$f":"ACCOUNTS!C288","v":19056918.888669107},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(E288:J288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(M288:R288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(U288:Z288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(AC288:AH288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(AK288:AP288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(AS288:AX288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(BA288:BF288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(BI288:BN288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(BQ288:BV288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(BY288:CD288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(CG288:CL288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(CO288:CT288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(CW288:DB288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(DE288:DJ288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(DM288:DR288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(DU288:DZ288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(EC288:EH288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(EK288:EP288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(ES288:EX288)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E288:$BZ288)","v":0},{"$f":"SUM(FA288:FF288)","v":0},null,{"$f":"+K288","v":0},{"$f":"+S288","v":0},{"$f":"+AA288","v":0},{"$f":"+AI288","v":0},{"$f":"+AQ288","v":0},{"$f":"+AY288","v":0},{"$f":"+BG288","v":0},{"$f":"+BO288","v":0},{"$f":"+BW288","v":0},{"$f":"+CE288","v":0},{"$f":"+CM288","v":0},{"$f":"+CU288","v":0},{"$f":"SUM(FI288:FT288)","v":0}]
[{"$f":"ACCOUNTS!A293","v":"~"},{"$f":"ACCOUNTS!B293","v":"~"},{"$f":"ACCOUNTS!C293","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E293:$BZ293)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E293:$BZ293)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A298","v":"~"},{"$f":"ACCOUNTS!B298","v":"~"},{"$f":"ACCOUNTS!C298","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E298:$BZ298)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E298:$BZ298)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A299","v":"~"},{"$f":"ACCOUNTS!B299","v":"~"},{"$f":"ACCOUNTS!C299","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E299:$BZ299)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E299:$BZ299)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A304","v":582},{"$f":"ACCOUNTS!B304","v":"Dist O&M - Station"},{"$f":"ACCOUNTS!C304","v":1809514.8395264985},1809514.839526498,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E304:$BZ304)","v":941544.09267913271},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E304:$BZ304)","v":0},941544.09267913271,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E304:$BZ304)","v":227640.83452348015},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E304:$BZ304)","v":0},227640.83452348015,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E304:$BZ304)","v":250129.38976309105},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E304:$BZ304)","v":0},250129.38976309105,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E304:$BZ304)","v":133091.76573340487},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E304:$BZ304)","v":0},133091.76573340487,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E304:$BZ304)","v":121469.37188763547},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E304:$BZ304)","v":0},121469.37188763547,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E304:$BZ304)","v":435.68611527982699},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E304:$BZ304)","v":0},435.68611527982699,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E304:$BZ304)","v":13607.227810648727},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E304:$BZ304)","v":0},13607.227810648727,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E304:$BZ304)","v":39593.816746138989},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E304:$BZ304)","v":0},39593.816746138989,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E304:$BZ304)","v":56035.903851650517},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E304:$BZ304)","v":0},56035.903851650517,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E304:$BZ304)","v":24142.157090677971},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E304:$BZ304)","v":0},24142.157090677971,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E304:$BZ304)","v":1360.7507963489752},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E304:$BZ304)","v":0},1360.7507963489752,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E304:$BZ304)","v":463.84252900914873},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E304:$BZ304)","v":0},463.84252900914873,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E304:$BZ304)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E304:$BZ304)","v":0},0,null,941544.09267913271,227640.83452348015,250129.38976309105,133091.76573340487,121469.37188763547,435.68611527982699,13607.227810648727,39593.816746138989,56035.903851650517,24142.157090677971,1360.7507963489752,463.84252900914873,1809514.839526498]
[{"$f":"ACCOUNTS!A309","v":587},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Cust Installations - Meters"},{"$f":"ACCOUNTS!C309","v":3412779.0851301313},3412779.0851301309,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E309:$BZ309)","v":2215664.7982042483},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E309:$BZ309)","v":0},2215664.7982042483,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E309:$BZ309)","v":621904.85645271954},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E309:$BZ309)","v":0},621904.85645271954,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E309:$BZ309)","v":183795.33460825766},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E309:$BZ309)","v":0},183795.33460825766,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E309:$BZ309)","v":20657.019096686912},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E309:$BZ309)","v":0},20657.019096686912,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E309:$BZ309)","v":247425.66586782946},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E309:$BZ309)","v":0},247425.66586782946,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E309:$BZ309)","v":802.23196798721051},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E309:$BZ309)","v":0},802.23196798721051,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E309:$BZ309)","v":79963.444297501046},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E309:$BZ309)","v":0},79963.444297501046,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E309:$BZ309)","v":16172.722828245394},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E309:$BZ309)","v":0},16172.722828245394,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E309:$BZ309)","v":10043.222350228249},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E309:$BZ309)","v":0},10043.222350228249,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E309:$BZ309)","v":16169.501419022914},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E309:$BZ309)","v":0},16169.501419022914,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E309:$BZ309)","v":180.28803740446821},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E309:$BZ309)","v":0},180.28803740446821,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E309:$BZ309)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E309:$BZ309)","v":0},0,null,2215664.7982042483,621904.85645271954,183795.33460825766,20657.019096686912,247425.66586782946,802.23196798721051,79963.444297501046,16172.722828245394,10043.222350228249,16169.501419022914,0,180.28803740446821,3412779.0851301309]
[{"$f":"ACCOUNTS!A314","v":"~"},{"$f":"ACCOUNTS!B314","v":"~"},{"$f":"ACCOUNTS!C314","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E314:$BZ314)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E314:$BZ314)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A315","v":"~"},{"$f":"ACCOUNTS!B315","v":"~"},{"$f":"ACCOUNTS!C315","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E315:$BZ315)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E315:$BZ315)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A320","v":902},{"$f":"ACCOUNTS!B320","v":"CAE - Meter Reading"},{"$f":"ACCOUNTS!C320","v":11371141.862653149},11371141.862653149,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E320:$BZ320)","v":9996632.4211208429},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E320:$BZ320)","v":0},9996632.4211208429,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E320:$BZ320)","v":1272599.4674878372},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E320:$BZ320)","v":0},1272599.4674878372,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E320:$BZ320)","v":84726.18167537573},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E320:$BZ320)","v":0},84726.18167537573,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E320:$BZ320)","v":8562.8039852760412},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E320:$BZ320)","v":0},8562.8039852760412,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E320:$BZ320)","v":5139.6218711169904},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E320:$BZ320)","v":0},5139.6218711169904,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E320:$BZ320)","v":19.394799513649019},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E320:$BZ320)","v":0},19.394799513649019,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E320:$BZ320)","v":1541.886561335097},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E320:$BZ320)","v":0},1541.886561335097,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E320:$BZ320)","v":960.04257592562647},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E320:$BZ320)","v":0},960.04257592562647,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E320:$BZ320)","v":349.10639124568235},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E320:$BZ320)","v":0},349.10639124568235,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E320:$BZ320)","v":533.35698662534799},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E320:$BZ320)","v":0},533.35698662534799,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E320:$BZ320)","v":77.579198054596077},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E320:$BZ320)","v":0},77.579198054596077,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E320:$BZ320)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E320:$BZ320)","v":0},0,null,9996632.4211208429,1272599.4674878372,84726.18167537573,8562.8039852760412,5139.6218711169904,19.394799513649019,1541.886561335097,960.04257592562647,349.10639124568235,533.35698662534799,0,77.579198054596077,11371141.862653149]
[null,{"$f":"ACCOUNTS!B327","v":"Sub-total"},{"$f":"ACCOUNTS!C327","v":52087545.219702169},52087545.219702162,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E327:$BZ327)","v":45306511.382084087},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E327:$BZ327)","v":0},45306511.382084087,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E327:$BZ327)","v":4745940.4466039771},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E327:$BZ327)","v":0},4745940.4466039771,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E327:$BZ327)","v":477500.29486942687},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E327:$BZ327)","v":0},477500.29486942687,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E327:$BZ327)","v":506672.61410894757},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E327:$BZ327)","v":0},506672.61410894757,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E327:$BZ327)","v":547641.61910462321},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E327:$BZ327)","v":0},547641.61910462321,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E327:$BZ327)","v":46.229974015084736},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E327:$BZ327)","v":0},46.229974015084736,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E327:$BZ327)","v":15327.650120671631},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E327:$BZ327)","v":0},15327.650120671631,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E327:$BZ327)","v":62194.004899910076},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E327:$BZ327)","v":0},62194.004899910076,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E327:$BZ327)","v":99206.928085480482},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E327:$BZ327)","v":0},99206.928085480482,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E327:$BZ327)","v":177139.90766005887},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E327:$BZ327)","v":0},177139.90766005887,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E327:$BZ327)","v":149266.14185084932},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E327:$BZ327)","v":0},149266.14185084932,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E327:$BZ327)","v":98.000340105873676},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E327:$BZ327)","v":0},98.000340105873676,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E327:$BZ327)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E327:$BZ327)","v":0},0,null,{"$f":"+K327","v":45306511.382084087},4745940.4466039771,477500.29486942687,506672.61410894757,547641.61910462321,46.229974015084736,15327.650120671631,62194.004899910076,99206.928085480482,177139.90766005887,149266.14185084932,98.000340105873676,52087545.219702162]
[{"$f":"ACCOUNTS!A331","v":908.02},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Weatherization"},{"$f":"ACCOUNTS!C331","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E331:$BZ331)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E331:$BZ331)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A332","v":909},{"$f":"ACCOUNTS!B332","v":"Cust Svc Exp - Info & Instruct"},{"$f":"ACCOUNTS!C332","v":3077574.695869219},3077574.695869219,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E332:$BZ332)","v":2704935.780114776},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E332:$BZ332)","v":0},2704935.780114776,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E332:$BZ332)","v":325473.87122381834},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E332:$BZ332)","v":0},325473.87122381834,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E332:$BZ332)","v":21852.075565973559},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E332:$BZ332)","v":0},21852.075565973559,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E332:$BZ332)","v":2253.7294985974686},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E332:$BZ332)","v":0},2253.7294985974686,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E332:$BZ332)","v":1303.5228810177759},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E332:$BZ332)","v":0},1303.5228810177759,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E332:$BZ332)","v":5.3532767187588339},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E332:$BZ332)","v":0},5.3532767187588339,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E332:$BZ332)","v":414.87894570380962},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E332:$BZ332)","v":0},414.87894570380962,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E332:$BZ332)","v":248.92736742228576},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E332:$BZ332)","v":0},248.92736742228576,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E332:$BZ332)","v":66.915958984485414},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E332:$BZ332)","v":0},66.915958984485414,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E332:$BZ332)","v":42.826213750070671},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E332:$BZ332)","v":0},42.826213750070671,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E332:$BZ332)","v":20955.401715581454},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E332:$BZ332)","v":0},20955.401715581454,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E332:$BZ332)","v":21.413106875035336},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E332:$BZ332)","v":0},21.413106875035336,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E332:$BZ332)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E332:$BZ332)","v":0},0,null,2704935.780114776,325473.87122381834,21852.075565973559,2253.7294985974686,1303.5228810177759,5.3532767187588339,414.87894570380962,248.92736742228576,66.915958984485414,42.826213750070671,20955.401715581454,21.413106875035336,3077574.695869219]
[{"$f":"ACCOUNTS!A337","v":916},{"$f":"ACCOUNTS!B337","v":"Cust Svc Exp - Misc Selling"},{"$f":"ACCOUNTS!C337","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(E337:J337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(M337:R337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(U337:Z337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(AC337:AH337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(AK337:AP337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(AS337:AX337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(BA337:BF337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(BI337:BN337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(BQ337:BV337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(BY337:CD337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(CG337:CL337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(CO337:CT337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(CW337:DB337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(DE337:DJ337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUM(DM337:DR337)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E337:$BZ337)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E337:$BZ337)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E337:$BZ337)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A342","v":920},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Salaries"},{"$f":"ACCOUNTS!C342","v":49509441.614050545},25451046.871004835,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E342:$BZ342)","v":8520077.2473183125},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E342:$BZ342)","v":10195701.07591383},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E342:$BZ342)","v":0},18715778.323232144,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E342:$BZ342)","v":1574628.2158189549},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E342:$BZ342)","v":1322611.2044336607},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E342:$BZ342)","v":0},2897239.4202526156,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E342:$BZ342)","v":1339579.8069845028},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E342:$BZ342)","v":207843.32733573552},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E342:$BZ342)","v":0},1547423.1343202384,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E342:$BZ342)","v":566337.42425075802},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E342:$BZ342)","v":104656.20015450662},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E342:$BZ342)","v":0},670993.62440526462,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E342:$BZ342)","v":484021.59414183919},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E342:$BZ342)","v":256309.5839588579},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E342:$BZ342)","v":0},740331.17810069711,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E342:$BZ342)","v":8803.8398872300659},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E342:$BZ342)","v":520.75967482532906},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E342:$BZ342)","v":0},9324.5995620553949,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E342:$BZ342)","v":125692.07633231093},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E342:$BZ342)","v":53805.157183490897},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E342:$BZ342)","v":0},179497.23351580184,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E342:$BZ342)","v":73399.511164805619},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E342:$BZ342)","v":21530.749516811487},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E342:$BZ342)","v":0},94930.260681617103,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E342:$BZ342)","v":47115.00392700747},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E342:$BZ342)","v":24229.254837097775},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E342:$BZ342)","v":0},71344.258764105238,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E342:$BZ342)","v":13523.751278214153},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E342:$BZ342)","v":42121.648275102263},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E342:$BZ342)","v":0},55645.399553316412,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E342:$BZ342)","v":8520.5890800759589},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E342:$BZ342)","v":453272.6761071051},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E342:$BZ342)","v":0},461793.26518718107,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E342:$BZ342)","v":6608.8087755977931},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E342:$BZ342)","v":137.36465419689452},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E342:$BZ342)","v":0},6746.1734297946878,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E342:$BZ342)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E342:$BZ342)","v":0},0,null,{"$f":"+K342","v":18715778.323232144},{"$f":"+S342","v":2897239.4202526156},{"$f":"+AA342","v":1547423.1343202384},{"$f":"+AI342","v":670993.62440526462},{"$f":"+AQ342","v":740331.17810069711},{"$f":"+AY342","v":9324.5995620553949},{"$f":"+BG342","v":179497.23351580184},{"$f":"+BO342","v":94930.260681617103},{"$f":"+BW342","v":71344.258764105238},{"$f":"+CE342","v":55645.399553316412},{"$f":"+CM342","v":461793.26518718107},{"$f":"+CU342","v":6746.1734297946878},{"$f":"SUM(FI342:FT342)","v":25451046.871004835}]
[{"$f":"ACCOUNTS!A347","v":925},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"ACCOUNTS!C347","v":5028611.9969101809},2478879.698160097,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E347:$BZ347)","v":1105492.9205611548},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E347:$BZ347)","v":646501.54539645789},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E347:$BZ347)","v":0},1751994.4659576127,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E347:$BZ347)","v":203392.25639702298},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E347:$BZ347)","v":73061.256131584552},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E347:$BZ347)","v":0},276453.51252860751,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E347:$BZ347)","v":172024.57788461228},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E347:$BZ347)","v":10335.525559464186},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E347:$BZ347)","v":0},182360.10344407646,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E347:$BZ347)","v":74914.379555067339},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E347:$BZ347)","v":5592.8978806176528},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E347:$BZ347)","v":0},80507.277435684984,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E347:$BZ347)","v":59799.997227742679},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E347:$BZ347)","v":12268.433272979139},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E347:$BZ347)","v":0},72068.430500721821,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E347:$BZ347)","v":735.46942406746984},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E347:$BZ347)","v":22.835734735893553},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E347:$BZ347)","v":0},758.30515880336338,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E347:$BZ347)","v":14227.591231979952},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E347:$BZ347)","v":2378.8766347318415},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E347:$BZ347)","v":0},16606.467866711791,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E347:$BZ347)","v":18449.683179702723},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E347:$BZ347)","v":1064.2832707180246},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E347:$BZ347)","v":0},19513.966450420747,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E347:$BZ347)","v":9890.2717456536484},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E347:$BZ347)","v":1253.4462811005994},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E347:$BZ347)","v":0},11143.718026754248,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E347:$BZ347)","v":2998.5749012694778},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E347:$BZ347)","v":2187.5608422276364},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E347:$BZ347)","v":0},5186.1357434971142,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E347:$BZ347)","v":10169.039103674295},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E347:$BZ347)","v":51537.122548253647},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E347:$BZ347)","v":0},61706.161651927941,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E347:$BZ347)","v":574.7423392781842},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E347:$BZ347)","v":6.411055999844069},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E347:$BZ347)","v":0},581.15339527802826,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E347:$BZ347)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E347:$BZ347)","v":0},0,null,1751994.4659576127,276453.51252860751,182360.10344407646,80507.277435684984,72068.430500721821,758.30515880336338,16606.467866711791,19513.966450420747,11143.718026754248,5186.1357434971142,61706.161651927941,581.15339527802826,2478879.698160097]
[{"$f":"ACCOUNTS!A348","v":926},{"$f":"ACCOUNTS!B348","v":"A&G Exp - Pensions & Benefits"},{"$f":"ACCOUNTS!C348","v":35454127.155340493},17477291.164114837,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E348:$BZ348)","v":7794255.4722827598},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E348:$BZ348)","v":4558146.0670845164},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E348:$BZ348)","v":0},12352401.539367277,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E348:$BZ348)","v":1434012.9890996779},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E348:$BZ348)","v":515116.90832574019},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E348:$BZ348)","v":0},1949129.897425418,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E348:$BZ348)","v":1212855.8063163995},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E348:$BZ348)","v":72870.413869209093},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E348:$BZ348)","v":0},1285726.2201856086,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E348:$BZ348)","v":528182.31753429887},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E348:$BZ348)","v":39432.613362910532},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E348:$BZ348)","v":0},567614.93089720944,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E348:$BZ348)","v":421618.67069961317},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E348:$BZ348)","v":86498.34060060246},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E348:$BZ348)","v":0},508117.01130021561,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E348:$BZ348)","v":5185.4122958333446},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E348:$BZ348)","v":161.00288578825837},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E348:$BZ348)","v":0},5346.4151816216026,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E348:$BZ348)","v":100311.34415675115},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E348:$BZ348)","v":16772.221588476965},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E348:$BZ348)","v":0},117083.56574522812,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E348:$BZ348)","v":130079.11802120504},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E348:$BZ348)","v":7503.7076697354287},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E348:$BZ348)","v":0},137582.82569094046,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E348:$BZ348)","v":69731.16086242735},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E348:$BZ348)","v":8837.39764766804},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E348:$BZ348)","v":0},78568.55851009539,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E348:$BZ348)","v":21141.391680197976},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E348:$BZ348)","v":15423.353463746605},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E348:$BZ348)","v":0},36564.745143944579,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E348:$BZ348)","v":71696.604480685244},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E348:$BZ348)","v":363361.43992991932},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E348:$BZ348)","v":0},435058.04441060458,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E348:$BZ348)","v":4052.209236037138},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E348:$BZ348)","v":45.201020631168831},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E348:$BZ348)","v":0},4097.4102566683068,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E348:$BZ348)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E348:$BZ348)","v":0},0,null,12352401.539367277,1949129.897425418,1285726.2201856086,567614.93089720944,508117.01130021561,5346.4151816216026,117083.56574522812,137582.82569094046,78568.55851009539,36564.745143944579,435058.04441060458,4097.4102566683068,17477291.164114837]
[{"$f":"ACCOUNTS!A353","v":"~"},{"$f":"ACCOUNTS!B353","v":"~"},{"$f":"ACCOUNTS!C353","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E353:$BZ353)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E353:$BZ353)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B358","v":"TOTAL OPERATING EXPENSES"},{"$f":"SUM(C356,C339,C327,C316,C300,C285,C276,C270,C261)","v":1073570183.811069},141381753.83798882,{"$f":"SUM(E356,E339,E327,E316,E300,E285,E276,E270,E261)","v":33781475.592171431},0,73859272.151373968,0,0,0,107640747.7435454,0,6300115.0704150684,0,9451244.6921837255,0,0,0,15751359.762598794,0,5525771.5296649318,0,1466903.7358116582,0,0,0,6992675.26547659,0,2414930.5056982441,0,749046.82277964195,0,0,0,3163977.3284778856,0,{"$f":"SUM(AK356,AK339,AK327,AK316,AK300,AK285,AK276,AK270,AK261)","v":1989758.8738740359},0,1802872.6544651035,0,0,0,3792631.5283391392,0,28197.135922877456,0,3615.6198989398363,0,0,0,31812.755821817293,0,485443.82538150391,0,374022.68755253317,0,0,0,859466.51293403702,0,476593.09018338262,0,152188.34024459732,0,0,0,628781.43042797991,0,{"$f":"SUM(BQ356,BQ339,BQ327,BQ316,BQ300,BQ285,BQ276,BQ270,BQ261)","v":314495.68112971226},0,172543.47869742478,0,0,0,487039.15982713702,0,98347.221676647707,0,300160.30300791457,0,0,0,398507.52468456223,0,114451.36645112326,0,1497981.7920481167,0,0,0,1612433.1584992399,0,21361.6257468355,0,960.04160941717237,0,0,0,22321.66735625267,0,{"$f":"SUM(CW356,CW339,CW327,CW316,CW300,CW285,CW276,CW270,CW261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EC356,EC339,EC327,EC316,EC300,EC285,EC276,EC270,EC261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+K358","v":107640747.7435454},{"$f":"+S358","v":15751359.762598794},{"$f":"+AA358","v":6992675.26547659},{"$f":"+AI358","v":3163977.3284778856},{"$f":"+AQ358","v":3792631.5283391392},{"$f":"+AY358","v":31812.755821817293},{"$f":"+BG358","v":859466.51293403702},{"$f":"+BO358","v":628781.43042797991},{"$f":"+BW358","v":487039.15982713702},{"$f":"+CE358","v":398507.52468456223},{"$f":"+CM358","v":1612433.1584992399},{"$f":"+CU358","v":22321.66735625267},{"$f":"SUM(FI358:FT358)","v":141381753.83798882}]
[{"$f":"ACCOUNTS!A363","v":"~"},{"$f":"ACCOUNTS!B363","v":"~"},{"$f":"ACCOUNTS!C363","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E363:$BZ363)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E363:$BZ363)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A364","v":"~"},{"$f":"ACCOUNTS!B364","v":"~"},{"$f":"ACCOUNTS!C364","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E364:$BZ364)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E364:$BZ364)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A369","v":"~"},{"$f":"ACCOUNTS!B369","v":"~"},{"$f":"ACCOUNTS!C369","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E369:$BZ369)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E369:$BZ369)","v":0},0,null,{"$f":"+K369","v":0},{"$f":"+S369","v":0},{"$f":"+AA369","v":0},{"$f":"+AI369","v":0},{"$f":"+AQ369","v":0},{"$f":"+AY369","v":0},{"$f":"+BG369","v":0},{"$f":"+BO369","v":0},{"$f":"+BW369","v":0},{"$f":"+CE369","v":0},{"$f":"+CM369","v":0},{"$f":"+CU369","v":0},{"$f":"SUM(FI369:FT369)","v":0}]
[{"$f":"ACCOUNTS!A374","v":"~"},{"$f":"ACCOUNTS!B374","v":"~"},{"$f":"ACCOUNTS!C374","v":0},{"$f":"SUM(K374,S374,AA374,AI374,AQ374,AY374,BG374,BO374,BW374,CE374,CM374,CU374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E374:$BZ374)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E374:$BZ374)","v":0},0,null,{"$f":"+K374","v":0},{"$f":"+S374","v":0},{"$f":"+AA374","v":0},{"$f":"+AI374","v":0},{"$f":"+AQ374","v":0},{"$f":"+AY374","v":0},{"$f":"+BG374","v":0},{"$f":"+BO374","v":0},{"$f":"+BW374","v":0},{"$f":"+CE374","v":0},{"$f":"+CM374","v":0},{"$f":"+CU374","v":0},{"$f":"SUM(FI374:FT374)","v":0}]
[null,{"$f":"ACCOUNTS!B379","v":"Sub-total"},{"$f":"ACCOUNTS!C379","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E379:$BZ379)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E379:$BZ379)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A385","v":594},{"$f":"ACCOUNTS!B385","v":"Dist O&M - UNGD Lines"},{"$f":"ACCOUNTS!C385","v":12335802.999784056},12335802.999784058,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E385:$BZ385)","v":8168938.7781987609},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E385:$BZ385)","v":0},8168938.7781987609,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E385:$BZ385)","v":1455604.9528592182},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E385:$BZ385)","v":0},1455604.9528592182,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E385:$BZ385)","v":1358339.9179675339},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E385:$BZ385)","v":0},1358339.9179675339,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E385:$BZ385)","v":589753.53829373827},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E385:$BZ385)","v":0},589753.53829373827,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E385:$BZ385)","v":420659.23815469228},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E385:$BZ385)","v":0},420659.23815469228,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E385:$BZ385)","v":4995.6670148575558},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E385:$BZ385)","v":0},4995.6670148575558,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E385:$BZ385)","v":130982.77780401219},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E385:$BZ385)","v":0},130982.77780401219,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E385:$BZ385)","v":149952.90676666587},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E385:$BZ385)","v":0},149952.90676666587,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E385:$BZ385)","v":47370.578423505358},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E385:$BZ385)","v":0},47370.578423505358,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E385:$BZ385)","v":284.67018538640224},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E385:$BZ385)","v":0},284.67018538640224,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E385:$BZ385)","v":5597.5546070090686},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E385:$BZ385)","v":0},5597.5546070090686,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E385:$BZ385)","v":3322.4195086763502},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E385:$BZ385)","v":0},3322.4195086763502,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E385:$BZ385)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E385:$BZ385)","v":0},0,null,8168938.7781987609,1455604.9528592182,1358339.9179675339,589753.53829373827,420659.23815469228,4995.6670148575558,130982.77780401219,149952.90676666587,47370.578423505358,284.67018538640224,5597.5546070090686,3322.4195086763502,12335802.999784058]
[{"$f":"ACCOUNTS!A390","v":"~"},{"$f":"ACCOUNTS!B390","v":"~"},{"$f":"ACCOUNTS!C390","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E390:$BZ390)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E390:$BZ390)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B395","v":"General Expense - Maintenance & Other"},null,0]
[{"$f":"ACCOUNTS!A396","v":935},{"$f":"ACCOUNTS!B396","v":"A&G Exp - Maint of Gen Plant"},{"$f":"ACCOUNTS!C396","v":16720545.192083759},8186358.705526799,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E396:$BZ396)","v":3702599.705293674},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E396:$BZ396)","v":2068153.2077151278},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E396:$BZ396)","v":0},5770752.9130088016,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E396:$BZ396)","v":681216.58184148732},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E396:$BZ396)","v":234354.97894511919},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E396:$BZ396)","v":0},915571.56078660651,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E396:$BZ396)","v":576157.60312198149},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E396:$BZ396)","v":33619.355459305953},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E396:$BZ396)","v":0},609776.95858128741,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E396:$BZ396)","v":250908.8520639753},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E396:$BZ396)","v":17758.423642281723},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E396:$BZ396)","v":0},268667.27570625703,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E396:$BZ396)","v":200286.6305101355},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E396:$BZ396)","v":40042.455432916875},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E396:$BZ396)","v":0},240329.08594305237,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E396:$BZ396)","v":2463.2892912805228},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E396:$BZ396)","v":76.373565429766742},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E396:$BZ396)","v":0},2539.6628567102894,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E396:$BZ396)","v":47652.1143851628},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E396:$BZ396)","v":7936.6579378875967},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E396:$BZ396)","v":0},55588.772323050398,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E396:$BZ396)","v":61793.06102589376},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E396:$BZ396)","v":3445.1638366142238},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E396:$BZ396)","v":0},65238.224862507981,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E396:$BZ396)","v":33125.239040104541},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E396:$BZ396)","v":4008.9877690155481},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E396:$BZ396)","v":0},37134.226809120089,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E396:$BZ396)","v":10043.051691462368},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E396:$BZ396)","v":6989.3157254309472},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E396:$BZ396)","v":0},17032.367416893314,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E396:$BZ396)","v":34058.907558876053},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E396:$BZ396)","v":167722.58005340371},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E396:$BZ396)","v":0},201781.48761227977,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E396:$BZ396)","v":1924.9700983620914},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E396:$BZ396)","v":21.199521870417989},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E396:$BZ396)","v":0},1946.1696202325095,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E396:$BZ396)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E396:$BZ396)","v":0},0,null,{"$f":"+K396","v":5770752.9130088016},{"$f":"+S396","v":915571.56078660651},{"$f":"+AA396","v":609776.95858128741},{"$f":"+AI396","v":268667.27570625703},{"$f":"+AQ396","v":240329.08594305237},{"$f":"+AY396","v":2539.6628567102894},{"$f":"+BG396","v":55588.772323050398},{"$f":"+BO396","v":65238.224862507981},{"$f":"+BW396","v":37134.226809120089},{"$f":"+CE396","v":17032.367416893314},{"$f":"+CM396","v":201781.48761227977},{"$f":"+CU396","v":1946.1696202325095},{"$f":"SUM(FI396:FT396)","v":8186358.705526799}]
[{"$f":"ACCOUNTS!A401","v":"~"},{"$f":"ACCOUNTS!B401","v":"~"},{"$f":"ACCOUNTS!C401","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E401:$BZ401)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E401:$BZ401)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B406","v":"TOTAL MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C406","v":69630233.498789325},61096047.012232386,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E406:$BZ406)","v":37820809.018542878},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E406:$BZ406)","v":2417735.3856762098},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(E406:J406)","v":40238544.404219091},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E406:$BZ406)","v":6921550.7876117909},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E406:$BZ406)","v":332477.60759342357},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(M406:R406)","v":7254028.3952052146},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E406:$BZ406)","v":5709734.0022214297},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E406:$BZ406)","v":62618.134256313133},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(U406:Z406)","v":5772352.1364777433},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E406:$BZ406)","v":2362353.4404697372},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E406:$BZ406)","v":21017.63764065197},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(AC406:AH406)","v":2383371.0781103889},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E406:$BZ406)","v":2040562.607010891},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E406:$BZ406)","v":79080.672417566253},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(AK406:AP406)","v":2119643.2794284574},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E406:$BZ406)","v":40726.16071563727},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E406:$BZ406)","v":202.9477651129815},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(AS406:AX406)","v":40929.108480750248},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E406:$BZ406)","v":544963.07865900686},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E406:$BZ406)","v":20553.094791262745},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(BA406:BF406)","v":565516.17345026962},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E406:$BZ406)","v":251348.83734115868},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E406:$BZ406)","v":5996.8565269711517},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(BI406:BN406)","v":257345.69386812983},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E406:$BZ406)","v":128466.71212182019},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E406:$BZ406)","v":5593.5828511713635},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(BQ406:BV406)","v":134060.29497299157},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E406:$BZ406)","v":30787.087672562433},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E406:$BZ406)","v":9540.5001497121521},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(BY406:CD406)","v":40327.587822274581},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E406:$BZ406)","v":69962.792176532603},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E406:$BZ406)","v":2189257.3125074101},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(CG406:CL406)","v":2259220.1046839426},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E406:$BZ406)","v":30659.110585239781},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E406:$BZ406)","v":49.644927884569555},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(CO406:CT406)","v":30708.75551312435},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(CW406:DB406)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(DE406:DJ406)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(DM406:DR406)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(DU406:DZ406)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(EC406:EH406)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(EK406:EP406)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(ES406:EX406)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E406:$BZ406)","v":0},{"$f":"SUM(FA406:FF406)","v":0},null,{"$f":"+K406","v":40238544.404219091},{"$f":"+S406","v":7254028.3952052146},{"$f":"+AA406","v":5772352.1364777433},{"$f":"+AI406","v":2383371.0781103889},{"$f":"+AQ406","v":2119643.2794284574},{"$f":"+AY406","v":40929.108480750248},{"$f":"+BG406","v":565516.17345026962},{"$f":"+BO406","v":257345.69386812983},{"$f":"+BW406","v":134060.29497299157},{"$f":"+CE406","v":40327.587822274581},{"$f":"+CM406","v":2259220.1046839426},{"$f":"+CU406","v":30708.75551312435},{"$f":"SUM(FI406:FT406)","v":61096047.012232386}]
[null,{"$f":"ACCOUNTS!A411","v":"Labor O & M Expenses"},null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A417","v":"~"},{"$f":"ACCOUNTS!B417","v":"~"},{"$f":"ACCOUNTS!C417","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E417:$BZ417)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E417:$BZ417)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A422","v":"~"},{"$f":"ACCOUNTS!B422","v":"~"},{"$f":"ACCOUNTS!C422","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E422:$BZ422)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E422:$BZ422)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A428","v":"~"},{"$f":"ACCOUNTS!B428","v":"~"},{"$f":"ACCOUNTS!C428","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(E428:J428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(M428:R428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(U428:Z428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(AC428:AH428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(AK428:AP428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(AS428:AX428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(BA428:BF428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(BI428:BN428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(BQ428:BV428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(BY428:CD428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(CG428:CL428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(CO428:CT428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(CW428:DB428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(DE428:DJ428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(DM428:DR428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(DU428:DZ428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(EC428:EH428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(EK428:EP428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(ES428:EX428)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E428:$BZ428)","v":0},{"$f":"SUM(FA428:FF428)","v":0},null,{"$f":"+K428","v":0},{"$f":"+S428","v":0},{"$f":"+AA428","v":0},{"$f":"+AI428","v":0},{"$f":"+AQ428","v":0},{"$f":"+AY428","v":0},{"$f":"+BG428","v":0},{"$f":"+BO428","v":0},{"$f":"+BW428","v":0},{"$f":"+CE428","v":0},{"$f":"+CM428","v":0},{"$f":"+CU428","v":0},{"$f":"SUM(FI428:FT428)","v":0}]
[{"$f":"ACCOUNTS!A429","v":"~"},{"$f":"ACCOUNTS!B429","v":"~"},{"$f":"ACCOUNTS!C429","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(E429:J429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(M429:R429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(U429:Z429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(AC429:AH429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(AK429:AP429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(AS429:AX429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(BA429:BF429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(BI429:BN429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(BQ429:BV429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(BY429:CD429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(CG429:CL429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(CO429:CT429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(CW429:DB429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(DE429:DJ429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(DM429:DR429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(DU429:DZ429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(EC429:EH429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(EK429:EP429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(ES429:EX429)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E429:$BZ429)","v":0},{"$f":"SUM(FA429:FF429)","v":0},null,{"$f":"+K429","v":0},{"$f":"+S429","v":0},{"$f":"+AA429","v":0},{"$f":"+AI429","v":0},{"$f":"+AQ429","v":0},{"$f":"+AY429","v":0},{"$f":"+BG429","v":0},{"$f":"+BO429","v":0},{"$f":"+BW429","v":0},{"$f":"+CE429","v":0},{"$f":"+CM429","v":0},{"$f":"+CU429","v":0},{"$f":"SUM(FI429:FT429)","v":0}]
[{"$f":"ACCOUNTS!A434","v":"~"},{"$f":"ACCOUNTS!B434","v":"~"},{"$f":"ACCOUNTS!C434","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(E434:J434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(M434:R434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(U434:Z434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(AC434:AH434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(AK434:AP434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(AS434:AX434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(BA434:BF434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(BI434:BN434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(BQ434:BV434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(BY434:CD434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(CG434:CL434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(CO434:CT434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(CW434:DB434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(DE434:DJ434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(DM434:DR434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(DU434:DZ434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(EC434:EH434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(EK434:EP434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(ES434:EX434)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E434:$BZ434)","v":0},{"$f":"SUM(FA434:FF434)","v":0},null,{"$f":"+K434","v":0},{"$f":"+S434","v":0},{"$f":"+AA434","v":0},{"$f":"+AI434","v":0},{"$f":"+AQ434","v":0},{"$f":"+AY434","v":0},{"$f":"+BG434","v":0},{"$f":"+BO434","v":0},{"$f":"+BW434","v":0},{"$f":"+CE434","v":0},{"$f":"+CM434","v":0},{"$f":"+CU434","v":0},{"$f":"SUM(FI434:FT434)","v":0}]
[{"$f":"ACCOUNTS!A439","v":"~"},{"$f":"ACCOUNTS!B439","v":"~"},{"$f":"ACCOUNTS!C439","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(E439:J439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(M439:R439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(U439:Z439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(AC439:AH439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(AK439:AP439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(AS439:AX439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(BA439:BF439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(BI439:BN439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(BQ439:BV439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(BY439:CD439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(CG439:CL439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(CO439:CT439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(CW439:DB439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(DE439:DJ439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(DM439:DR439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(DU439:DZ439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(EC439:EH439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(EK439:EP439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(ES439:EX439)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E439:$BZ439)","v":0},{"$f":"SUM(FA439:FF439)","v":0},null,{"$f":"+K439","v":0},{"$f":"+S439","v":0},{"$f":"+AA439","v":0},{"$f":"+AI439","v":0},{"$f":"+AQ439","v":0},{"$f":"+AY439","v":0},{"$f":"+BG439","v":0},{"$f":"+BO439","v":0},{"$f":"+BW439","v":0},{"$f":"+CE439","v":0},{"$f":"+CM439","v":0},{"$f":"+CU439","v":0},{"$f":"SUM(FI439:FT439)","v":0}]
[null,{"$f":"ACCOUNTS!B444","v":"Transmission Labor Exp"},null,0]
[{"$f":"ACCOUNTS!A445","v":"S101"},{"$f":"ACCOUNTS!B445","v":"Salary & Wages - Trans Related"},{"$f":"ACCOUNTS!C445","v":9524371.1429421082},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(E445:J445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(M445:R445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(U445:Z445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(AC445:AH445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(AK445:AP445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(AS445:AX445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(BA445:BF445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(BI445:BN445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(BQ445:BV445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(BY445:CD445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(CG445:CL445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(CO445:CT445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(CW445:DB445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(DE445:DJ445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(DM445:DR445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(DU445:DZ445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(EC445:EH445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(EK445:EP445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(ES445:EX445)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E445:$BZ445)","v":0},{"$f":"SUM(FA445:FF445)","v":0},null,{"$f":"+K445","v":0},{"$f":"+S445","v":0},{"$f":"+AA445","v":0},{"$f":"+AI445","v":0},{"$f":"+AQ445","v":0},{"$f":"+AY445","v":0},{"$f":"+BG445","v":0},{"$f":"+BO445","v":0},{"$f":"+BW445","v":0},{"$f":"+CE445","v":0},{"$f":"+CM445","v":0},{"$f":"+CU445","v":0},{"$f":"SUM(FI445:FT445)","v":0}]
[{"$f":"ACCOUNTS!A450","v":"~"},{"$f":"ACCOUNTS!B450","v":"~"},{"$f":"ACCOUNTS!C450","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E450:$BZ450)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E450:$BZ450)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A455","v":"~"},{"$f":"ACCOUNTS!B455","v":"~"},{"$f":"ACCOUNTS!C455","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E455:$BZ455)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E455:$BZ455)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A460","v":"~"},{"$f":"ACCOUNTS!B460","v":"~"},{"$f":"ACCOUNTS!C460","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E460:$BZ460)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E460:$BZ460)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A461","v":"~"},{"$f":"ACCOUNTS!B461","v":"~"},{"$f":"ACCOUNTS!C461","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E461:$BZ461)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E461:$BZ461)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A466","v":"~"},{"$f":"ACCOUNTS!B466","v":"~"},{"$f":"ACCOUNTS!C466","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E466:$BZ466)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E466:$BZ466)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B471","v":"Customer Accounts Labor Expense"},null,0]
[{"$f":"ACCOUNTS!A476","v":"~"},{"$f":"ACCOUNTS!B476","v":"~"},{"$f":"ACCOUNTS!C476","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E476:$BZ476)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E476:$BZ476)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A477","v":"~"},{"$f":"ACCOUNTS!B477","v":"~"},{"$f":"ACCOUNTS!C477","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E477:$BZ477)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E477:$BZ477)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A482","v":"S104"},{"$f":"ACCOUNTS!B482","v":"Salary & Wages - Cust Svc Related"},{"$f":"ACCOUNTS!C482","v":1376273.7558263356},1376273.7558263361,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E482:$BZ482)","v":1209631.7695763246},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(E482:J482)","v":1209631.7695763246},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E482:$BZ482)","v":145550.04880101755},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(M482:R482)","v":145550.04880101755},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E482:$BZ482)","v":9772.1228836946921},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(U482:Z482)","v":9772.1228836946921},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E482:$BZ482)","v":1007.8549078969783},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(AC482:AH482)","v":1007.8549078969783},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E482:$BZ482)","v":582.92795741784857},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(AK482:AP482)","v":582.92795741784857},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E482:$BZ482)","v":2.3939546505866467},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(AS482:AX482)","v":2.3939546505866467},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E482:$BZ482)","v":185.53148542046515},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(BA482:BF482)","v":185.53148542046515},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E482:$BZ482)","v":111.31889125227907},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(BI482:BN482)","v":111.31889125227907},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E482:$BZ482)","v":29.924433132333085},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(BQ482:BV482)","v":29.924433132333085},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E482:$BZ482)","v":19.151637204693174},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(BY482:CD482)","v":19.151637204693174},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E482:$BZ482)","v":9371.1354797214281},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(CG482:CL482)","v":9371.1354797214281},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E482:$BZ482)","v":9.5758186023465868},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(CO482:CT482)","v":9.5758186023465868},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(CW482:DB482)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(DE482:DJ482)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(DM482:DR482)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(DU482:DZ482)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(EC482:EH482)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(EK482:EP482)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(ES482:EX482)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E482:$BZ482)","v":0},{"$f":"SUM(FA482:FF482)","v":0},null,{"$f":"+K482","v":1209631.7695763246},{"$f":"+S482","v":145550.04880101755},{"$f":"+AA482","v":9772.1228836946921},{"$f":"+AI482","v":1007.8549078969783},{"$f":"+AQ482","v":582.92795741784857},{"$f":"+AY482","v":2.3939546505866467},{"$f":"+BG482","v":185.53148542046515},{"$f":"+BO482","v":111.31889125227907},{"$f":"+BW482","v":29.924433132333085},{"$f":"+CE482","v":19.151637204693174},{"$f":"+CM482","v":9371.1354797214281},{"$f":"+CU482","v":9.5758186023465868},{"$f":"SUM(FI482:FT482)","v":1376273.7558263361}]
[null,{"$f":"ACCOUNTS!B487","v":"Sub-total"},{"$f":"ACCOUNTS!C487","v":1376273.7558263356},1376273.7558263361,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E487:$BZ487)","v":1209631.7695763246},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E487:$BZ487)","v":0},1209631.7695763246,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E487:$BZ487)","v":145550.04880101755},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E487:$BZ487)","v":0},145550.04880101755,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E487:$BZ487)","v":9772.1228836946921},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E487:$BZ487)","v":0},9772.1228836946921,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E487:$BZ487)","v":1007.8549078969783},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E487:$BZ487)","v":0},1007.8549078969783,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E487:$BZ487)","v":582.92795741784857},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E487:$BZ487)","v":0},582.92795741784857,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E487:$BZ487)","v":2.3939546505866467},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E487:$BZ487)","v":0},2.3939546505866467,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E487:$BZ487)","v":185.53148542046515},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E487:$BZ487)","v":0},185.53148542046515,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E487:$BZ487)","v":111.31889125227907},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E487:$BZ487)","v":0},111.31889125227907,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E487:$BZ487)","v":29.924433132333085},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E487:$BZ487)","v":0},29.924433132333085,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E487:$BZ487)","v":19.151637204693174},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E487:$BZ487)","v":0},19.151637204693174,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E487:$BZ487)","v":9371.1354797214281},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E487:$BZ487)","v":0},9371.1354797214281,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E487:$BZ487)","v":9.5758186023465868},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E487:$BZ487)","v":0},9.5758186023465868,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E487:$BZ487)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E487:$BZ487)","v":0},0,null,1209631.7695763246,145550.04880101755,9772.1228836946921,1007.8549078969783,582.92795741784857,2.3939546505866467,185.53148542046515,111.31889125227907,29.924433132333085,19.151637204693174,9371.1354797214281,9.5758186023465868,1376273.7558263361]
[{"$f":"ACCOUNTS!A492","v":"~"},{"$f":"ACCOUNTS!B492","v":"~"},{"$f":"ACCOUNTS!C492","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E492:$BZ492)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E492:$BZ492)","v":0},0,null,{"$f":"+K492","v":0},{"$f":"+S492","v":0},{"$f":"+AA492","v":0},{"$f":"+AI492","v":0},{"$f":"+AQ492","v":0},{"$f":"+AY492","v":0},{"$f":"+BG492","v":0},{"$f":"+BO492","v":0},{"$f":"+BW492","v":0},{"$f":"+CE492","v":0},{"$f":"+CM492","v":0},{"$f":"+CU492","v":0},{"$f":"SUM(FI492:FT492)","v":0}]
[{"$f":"ACCOUNTS!A493","v":"~"},{"$f":"ACCOUNTS!B493","v":"~"},{"$f":"ACCOUNTS!C493","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E493:$BZ493)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E493:$BZ493)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A508","v":"~"},{"$f":"ACCOUNTS!B508","v":"~"},{"$f":"ACCOUNTS!C508","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E508:$BZ508)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E508:$BZ508)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A509","v":"~"},{"$f":"ACCOUNTS!B509","v":"~"},{"$f":"ACCOUNTS!C509","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E509:$BZ509)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E509:$BZ509)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A514","v":"~"},{"$f":"ACCOUNTS!B514","v":"~"},{"$f":"ACCOUNTS!C514","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E514:$BZ514)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E514:$BZ514)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A519","v":"~"},{"$f":"ACCOUNTS!B519","v":"~"},{"$f":"ACCOUNTS!C519","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E519:$BZ519)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E519:$BZ519)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A524","v":"S105"},{"$f":"ACCOUNTS!B524","v":"Salary & Wages - Admin & Gen Related"},{"$f":"ACCOUNTS!C524","v":29215057.33172036},12213279.280895893,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E524:$BZ524)","v":7179103.6897581052},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E524:$BZ524)","v":947287.69441890751},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E524:$BZ524)","v":0},8126391.3841770124,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E524:$BZ524)","v":1320835.3226060474},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E524:$BZ524)","v":128221.65696620452},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E524:$BZ524)","v":0},1449056.9795722519,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E524:$BZ524)","v":1117132.6915360219},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E524:$BZ524)","v":33752.157688127467},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E524:$BZ524)","v":0},1150884.8492241492,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E524:$BZ524)","v":486496.19430102134},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E524:$BZ524)","v":3737.4791347035475},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E524:$BZ524)","v":0},490233.67343572486,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E524:$BZ524)","v":388342.94888771552},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E524:$BZ524)","v":44606.675191901508},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E524:$BZ524)","v":0},432949.62407961703,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E524:$BZ524)","v":4776.160170566156},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E524:$BZ524)","v":144.6288957091505},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E524:$BZ524)","v":0},4920.7890662753061,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E524:$BZ524)","v":92394.397838413832},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E524:$BZ524)","v":14416.060575177826},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E524:$BZ524)","v":0},106810.45841359165,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E524:$BZ524)","v":119812.78769568091},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E524:$BZ524)","v":2915.6692036692693},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E524:$BZ524)","v":0},122728.45689935017,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E524:$BZ524)","v":64227.716940865408},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E524:$BZ524)","v":1810.623629870267},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E524:$BZ524)","v":0},66038.340570735672,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E524:$BZ524)","v":19472.834006745594},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E524:$BZ524)","v":2915.0884379094064},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E524:$BZ524)","v":0},22387.922444655,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E524:$BZ524)","v":66038.040400498459},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E524:$BZ524)","v":171073.86598610936},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E524:$BZ524)","v":0},237111.90638660782,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E524:$BZ524)","v":3732.3937329944793},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E524:$BZ524)","v":32.5028929285874},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E524:$BZ524)","v":0},3764.8966259230665,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E524:$BZ524)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E524:$BZ524)","v":0},0,null,{"$f":"+K524","v":8126391.3841770124},{"$f":"+S524","v":1449056.9795722519},{"$f":"+AA524","v":1150884.8492241492},{"$f":"+AI524","v":490233.67343572486},{"$f":"+AQ524","v":432949.62407961703},{"$f":"+AY524","v":4920.7890662753061},{"$f":"+BG524","v":106810.45841359165},{"$f":"+BO524","v":122728.45689935017},{"$f":"+BW524","v":66038.340570735672},{"$f":"+CE524","v":22387.922444655},{"$f":"+CM524","v":237111.90638660782},{"$f":"+CU524","v":3764.8966259230665},{"$f":"SUM(FI524:FT524)","v":12213279.280895893}]
[null,{"$f":"ACCOUNTS!B528","v":"TOTAL LABOR MAINTENANCE EXPENSES"},{"$f":"ACCOUNTS!C528","v":29716765.812375575},12714987.761551108,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E528:$BZ528)","v":7179103.6897581052},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E528:$BZ528)","v":947287.69441890751},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(E528:J528)","v":8126391.3841770124},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E528:$BZ528)","v":1320835.3226060474},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E528:$BZ528)","v":128221.65696620452},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(M528:R528)","v":1449056.9795722519},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E528:$BZ528)","v":1117132.6915360219},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E528:$BZ528)","v":33752.157688127467},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(U528:Z528)","v":1150884.8492241492},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E528:$BZ528)","v":486496.19430102134},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E528:$BZ528)","v":3737.4791347035475},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(AC528:AH528)","v":490233.67343572486},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E528:$BZ528)","v":388342.94888771552},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E528:$BZ528)","v":44606.675191901508},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(AK528:AP528)","v":432949.62407961703},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E528:$BZ528)","v":4776.160170566156},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E528:$BZ528)","v":144.6288957091505},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(AS528:AX528)","v":4920.7890662753061},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E528:$BZ528)","v":92394.397838413832},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E528:$BZ528)","v":14416.060575177826},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(BA528:BF528)","v":106810.45841359165},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E528:$BZ528)","v":119812.78769568091},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E528:$BZ528)","v":2915.6692036692693},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(BI528:BN528)","v":122728.45689935017},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E528:$BZ528)","v":64227.716940865408},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E528:$BZ528)","v":1810.623629870267},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(BQ528:BV528)","v":66038.340570735672},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E528:$BZ528)","v":19472.834006745594},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E528:$BZ528)","v":2915.0884379094064},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(BY528:CD528)","v":22387.922444655},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E528:$BZ528)","v":66038.040400498459},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E528:$BZ528)","v":672782.34664132539},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(CG528:CL528)","v":738820.38704182382},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E528:$BZ528)","v":3732.3937329944793},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E528:$BZ528)","v":32.5028929285874},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(CO528:CT528)","v":3764.8966259230665},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(CW528:DB528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(DE528:DJ528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(DM528:DR528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(DU528:DZ528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(EC528:EH528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(EK528:EP528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(ES528:EX528)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E528:$BZ528)","v":0},{"$f":"SUM(FA528:FF528)","v":0},null,{"$f":"+K528","v":8126391.3841770124},{"$f":"+S528","v":1449056.9795722519},{"$f":"+AA528","v":1150884.8492241492},{"$f":"+AI528","v":490233.67343572486},{"$f":"+AQ528","v":432949.62407961703},{"$f":"+AY528","v":4920.7890662753061},{"$f":"+BG528","v":106810.45841359165},{"$f":"+BO528","v":122728.45689935017},{"$f":"+BW528","v":66038.340570735672},{"$f":"+CE528","v":22387.922444655},{"$f":"+CM528","v":738820.38704182382},{"$f":"+CU528","v":3764.8966259230665},{"$f":"SUM(FI528:FT528)","v":12714987.761551108}]
[null,{"$f":"ACCOUNTS!B531","v":"TOTAL LABOR O & M EXPENSES"},{"$f":"ACCOUNTS!C531","v":108304747.09407416},53389372.445284642,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E531:$BZ531)","v":23809777.180906616},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E531:$BZ531)","v":13924157.68269944},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(E531:J531)","v":37733934.863606058},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E531:$BZ531)","v":4380601.8248192398},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E531:$BZ531)","v":1573571.5685697543},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(M531:R531)","v":5954173.393388994},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E531:$BZ531)","v":3705014.1098986394},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E531:$BZ531)","v":222603.47039897135},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(U531:Z531)","v":3927617.5802976107},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E531:$BZ531)","v":1613483.588792776},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E531:$BZ531)","v":120458.16834853677},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(AC531:AH531)","v":1733941.7571413128},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E531:$BZ531)","v":1287954.5250173511},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E531:$BZ531)","v":264233.86089182552},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(AK531:AP531)","v":1552188.3859091767},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E531:$BZ531)","v":15840.321348713209},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E531:$BZ531)","v":491.82925164995402},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(AS531:AX531)","v":16332.150600363162},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E531:$BZ531)","v":306429.62135163095},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E531:$BZ531)","v":51235.536257508596},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(BA531:BF531)","v":357665.15760913957},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E531:$BZ531)","v":397363.7799001552},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E531:$BZ531)","v":22922.216019528885},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(BI531:BN531)","v":420285.99591968406},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E531:$BZ531)","v":213013.72640459426},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E531:$BZ531)","v":26996.352582784679},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(BQ531:BV531)","v":240010.07898737895},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E531:$BZ531)","v":64582.412905226556},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E531:$BZ531)","v":47115.033714261692},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(BY531:CD531)","v":111697.44661948824},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E531:$BZ531)","v":219017.73471286311},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E531:$BZ531)","v":1109991.1917989675},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(CG531:CL531)","v":1329008.9265118307},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E531:$BZ531)","v":12378.629279417068},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E531:$BZ531)","v":138.07941417943937},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(CO531:CT531)","v":12516.708693596507},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(CW531:DB531)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(DE531:DJ531)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(DM531:DR531)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(DU531:DZ531)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(EC531:EH531)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(EK531:EP531)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(ES531:EX531)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E531:$BZ531)","v":0},{"$f":"SUM(FA531:FF531)","v":0},null,{"$f":"+K531","v":37733934.863606058},{"$f":"+S531","v":5954173.393388994},{"$f":"+AA531","v":3927617.5802976107},{"$f":"+AI531","v":1733941.7571413128},{"$f":"+AQ531","v":1552188.3859091767},{"$f":"+AY531","v":16332.150600363162},{"$f":"+BG531","v":357665.15760913957},{"$f":"+BO531","v":420285.99591968406},{"$f":"+BW531","v":240010.07898737895},{"$f":"+CE531","v":111697.44661948824},{"$f":"+CM531","v":1329008.9265118307},{"$f":"+CU531","v":12516.708693596507},{"$f":"SUM(FI531:FT531)","v":53389372.445284642}]
[{"$f":"ACCOUNTS!A536","v":403.02},{"$f":"ACCOUNTS!B536","v":"Depr Exp - Production Hydro"},{"$f":"ACCOUNTS!C536","v":19269085.490000002},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(E536:J536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(M536:R536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(U536:Z536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(AC536:AH536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(AK536:AP536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(AS536:AX536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(BA536:BF536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(BI536:BN536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(BQ536:BV536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(BY536:CD536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(CG536:CL536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(CO536:CT536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(CW536:DB536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(DE536:DJ536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(DM536:DR536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(DU536:DZ536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(EC536:EH536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(EK536:EP536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(ES536:EX536)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E536:$BZ536)","v":0},{"$f":"SUM(FA536:FF536)","v":0},null,{"$f":"+K536","v":0},{"$f":"+S536","v":0},{"$f":"+AA536","v":0},{"$f":"+AI536","v":0},{"$f":"+AQ536","v":0},{"$f":"+AY536","v":0},{"$f":"+BG536","v":0},{"$f":"+BO536","v":0},{"$f":"+BW536","v":0},{"$f":"+CE536","v":0},{"$f":"+CM536","v":0},{"$f":"+CU536","v":0},{"$f":"SUM(FI536:FT536)","v":0}]
[{"$f":"ACCOUNTS!A541","v":"403.04d"},{"$f":"ACCOUNTS!B541","v":"Depr Exp - Transmission - Non-Washington"},{"$f":"ACCOUNTS!C541","v":3010267.3200000003},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E541:$BZ541)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E541:$BZ541)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A542","v":"403.05a"},{"$f":"ACCOUNTS!B542","v":"Depr Exp - Distribution - Easements"},{"$f":"ACCOUNTS!C542","v":71582.14},71582.14,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E542:$BZ542)","v":30226.859250470257},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E542:$BZ542)","v":0},30226.859250470257,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E542:$BZ542)","v":9744.4150339710122},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E542:$BZ542)","v":0},9744.4150339710122,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E542:$BZ542)","v":12677.805318565292},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E542:$BZ542)","v":0},12677.805318565292,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E542:$BZ542)","v":7450.8509454918158},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E542:$BZ542)","v":0},7450.8509454918158,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E542:$BZ542)","v":6137.0172567921227},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E542:$BZ542)","v":0},6137.0172567921227,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E542:$BZ542)","v":1.3433697302434284},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E542:$BZ542)","v":0},1.3433697302434284,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E542:$BZ542)","v":313.73789427230616},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E542:$BZ542)","v":0},313.73789427230616,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E542:$BZ542)","v":4951.6107774953725},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E542:$BZ542)","v":0},4951.6107774953725,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E542:$BZ542)","v":31.520659261500313},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E542:$BZ542)","v":0},31.520659261500313,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E542:$BZ542)","v":42.901891890097367},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E542:$BZ542)","v":0},42.901891890097367,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E542:$BZ542)","v":4.0776020599813156},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E542:$BZ542)","v":0},4.0776020599813156,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E542:$BZ542)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E542:$BZ542)","v":0},0,null,30226.859250470257,9744.4150339710122,12677.805318565292,7450.8509454918158,6137.0172567921227,1.3433697302434284,313.73789427230616,4951.6107774953725,31.520659261500313,0,42.901891890097367,4.0776020599813156,71582.14]
[{"$f":"ACCOUNTS!A547","v":"403.05f"},{"$f":"ACCOUNTS!B547","v":"Depr Exp - Distribution - OH Conductors"},{"$f":"ACCOUNTS!C547","v":17443235.939999998},17443235.939999998,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E547:$BZ547)","v":12022105.863777025},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E547:$BZ547)","v":0},12022105.863777025,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E547:$BZ547)","v":2196645.9646255085},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E547:$BZ547)","v":0},2196645.9646255085,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E547:$BZ547)","v":1707737.3565755244},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E547:$BZ547)","v":0},1707737.3565755244,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E547:$BZ547)","v":675554.13399717933},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E547:$BZ547)","v":0},675554.13399717933,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E547:$BZ547)","v":632348.66445941688},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E547:$BZ547)","v":0},632348.66445941688,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E547:$BZ547)","v":15838.5014039486},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E547:$BZ547)","v":0},15838.5014039486,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E547:$BZ547)","v":170404.05382168596},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E547:$BZ547)","v":0},170404.05382168596,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E547:$BZ547)","v":10564.84109135067},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E547:$BZ547)","v":0},10564.84109135067,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E547:$BZ547)","v":12036.560248354743},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E547:$BZ547)","v":0},12036.560248354743,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E547:$BZ547)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E547:$BZ547)","v":0},0,null,12022105.863777025,2196645.9646255085,1707737.3565755244,675554.13399717933,632348.66445941688,15838.5014039486,170404.05382168596,0,0,0,10564.84109135067,12036.560248354743,17443235.939999998]
[{"$f":"ACCOUNTS!A552","v":"403.05k"},{"$f":"ACCOUNTS!B552","v":"Depr Exp - Distribution - Meters"},{"$f":"ACCOUNTS!C552","v":15485581.179727737},15485581.179727733,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E552:$BZ552)","v":10053641.400099199},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E552:$BZ552)","v":0},10053641.400099199,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E552:$BZ552)","v":2821910.7948202551},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E552:$BZ552)","v":0},2821910.7948202551,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E552:$BZ552)","v":833976.50522781222},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E552:$BZ552)","v":0},833976.50522781222,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E552:$BZ552)","v":93731.805714208371},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E552:$BZ552)","v":0},93731.805714208371,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E552:$BZ552)","v":1122700.9247211104},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E552:$BZ552)","v":0},1122700.9247211104,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E552:$BZ552)","v":3640.1501402089707},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E552:$BZ552)","v":0},3640.1501402089707,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E552:$BZ552)","v":362836.37973372452},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E552:$BZ552)","v":0},362836.37973372452,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E552:$BZ552)","v":73384.185148474222},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E552:$BZ552)","v":0},73384.185148474222,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E552:$BZ552)","v":45571.404163884014},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E552:$BZ552)","v":0},45571.404163884014,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E552:$BZ552)","v":73369.567913433959},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E552:$BZ552)","v":0},73369.567913433959,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E552:$BZ552)","v":818.06204542367198},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E552:$BZ552)","v":0},818.06204542367198,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E552:$BZ552)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E552:$BZ552)","v":0},0,null,10053641.400099199,2821910.7948202551,833976.50522781222,93731.805714208371,1122700.9247211104,3640.1501402089707,362836.37973372452,73384.185148474222,45571.404163884014,73369.567913433959,0,818.06204542367198,15485581.179727733]
[{"$f":"ACCOUNTS!A557","v":"403.07c"},{"$f":"ACCOUNTS!B557","v":"Depr Exp - FAS 143 - Dist"},{"$f":"ACCOUNTS!C557","v":52744.2},52744.19999999999,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E557:$BZ557)","v":31003.63728074541},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E557:$BZ557)","v":4090.9513704581941},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E557:$BZ557)","v":0},35094.588651203601,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E557:$BZ557)","v":5704.1520807250017},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E557:$BZ557)","v":553.73733489706888},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E557:$BZ557)","v":0},6257.8894156220704,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E557:$BZ557)","v":4824.4430307166476},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E557:$BZ557)","v":145.76188053922442},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E557:$BZ557)","v":0},4970.2049112558725,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E557:$BZ557)","v":2100.9797599232224},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E557:$BZ557)","v":16.140656611773679},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E557:$BZ557)","v":0},2117.1204165349959,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E557:$BZ557)","v":1677.0956999863956},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E557:$BZ557)","v":192.63813948288814},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E557:$BZ557)","v":0},1869.7338394692838,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E557:$BZ557)","v":20.626298758468771},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E557:$BZ557)","v":0.62459354491261609},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E557:$BZ557)","v":0},21.250892303381388,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E557:$BZ557)","v":399.0139328175087},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E557:$BZ557)","v":62.257119050627182},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E557:$BZ557)","v":0},461.27105186813588,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E557:$BZ557)","v":517.42283881638832},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E557:$BZ557)","v":12.591592812646457},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E557:$BZ557)","v":0},530.01443162903479,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E557:$BZ557)","v":277.37346129236266},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E557:$BZ557)","v":7.819349141387848},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E557:$BZ557)","v":0},285.19281043375054,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E557:$BZ557)","v":84.095272677924896},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E557:$BZ557)","v":12.589084720864811},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E557:$BZ557)","v":0},96.6843573987897,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E557:$BZ557)","v":285.19151412023297},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E557:$BZ557)","v":738.79864652392212},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E557:$BZ557)","v":0},1023.9901606441551,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E557:$BZ557)","v":16.118694824226331},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E557:$BZ557)","v":0.1403668126942435},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E557:$BZ557)","v":0},16.259061636920574,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E557:$BZ557)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E557:$BZ557)","v":0},0,null,35094.588651203601,6257.8894156220704,4970.2049112558725,2117.1204165349959,1869.7338394692838,21.250892303381388,461.27105186813588,530.01443162903479,285.19281043375054,96.6843573987897,1023.9901606441551,16.259061636920574,52744.19999999999]
[{"$f":"ACCOUNTS!A558","v":"403.07d"},{"$f":"ACCOUNTS!B558","v":"Depr Exp - FAS 143 - Other"},{"$f":"ACCOUNTS!C558","v":15331.973602},7506.5157342514867,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E558:$BZ558)","v":3395.1142315151383},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E558:$BZ558)","v":1896.4017034918413},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E558:$BZ558)","v":0},5291.5159350069798,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E558:$BZ558)","v":624.64438390341434},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E558:$BZ558)","v":214.89277469163963},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E558:$BZ558)","v":0},839.53715859505394,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E558:$BZ558)","v":528.31011550030348},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E558:$BZ558)","v":30.827408107623821},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E558:$BZ558)","v":0},559.13752360792728,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E558:$BZ558)","v":230.07191764143536},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E558:$BZ558)","v":16.283660572593135},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E558:$BZ558)","v":0},246.3555782140285,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E558:$BZ558)","v":183.65366060364894},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E558:$BZ558)","v":36.717096398711},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E558:$BZ558)","v":0},220.37075700235994,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E558:$BZ558)","v":2.2587233821707478},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E558:$BZ558)","v":7.0031059131623663E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E558:$BZ558)","v":0},2.3287544413023715,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E558:$BZ558)","v":43.6948048906144},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E558:$BZ558)","v":7.2775515746584176},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E558:$BZ558)","v":0},50.972356465272817,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E558:$BZ558)","v":56.661404849665033},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E558:$BZ558)","v":3.1590573387847529},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E558:$BZ558)","v":0},59.820462188449788,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E558:$BZ558)","v":30.374325997651866},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E558:$BZ558)","v":3.676058043513307},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E558:$BZ558)","v":0},34.050384041165174,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E558:$BZ558)","v":9.2090181060557299},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E558:$BZ558)","v":6.4088821846003565},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E558:$BZ558)","v":0},15.617900290656086,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E558:$BZ558)","v":31.230457237295933},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E558:$BZ558)","v":153.79391881645026},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E558:$BZ558)","v":0},185.02437605374618,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E558:$BZ558)","v":1.7651093546100376},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E558:$BZ558)","v":1.9438989934739328E-2},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E558:$BZ558)","v":0},1.784548344544777,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E558:$BZ558)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E558:$BZ558)","v":0},0,null,5291.5159350069798,839.53715859505394,559.13752360792728,246.3555782140285,220.37075700235994,2.3287544413023715,50.972356465272817,59.820462188449788,34.050384041165174,15.617900290656086,185.02437605374618,1.784548344544777,7506.5157342514867]
[{"$f":"ACCOUNTS!A563","v":405},{"$f":"ACCOUNTS!B563","v":"Amort Exp - WUTC AFUDC"},{"$f":"ACCOUNTS!C563","v":2500924.8299999996},1045505.1675066638,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E563:$BZ563)","v":614559.76180360268},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E563:$BZ563)","v":81091.585384412145},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E563:$BZ563)","v":0},695651.34718801477,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E563:$BZ563)","v":113068.7445565935},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E563:$BZ563)","v":10976.282606926521},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E563:$BZ563)","v":0},124045.02716352002,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E563:$BZ563)","v":95630.991065477676},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E563:$BZ563)","v":2889.3186232656521},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E563:$BZ563)","v":0},98520.309688743335,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E563:$BZ563)","v":41646.004600062937},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E563:$BZ563)","v":319.94304387136378},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E563:$BZ563)","v":0},41965.947643934298,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E563:$BZ563)","v":33243.697330492883},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E563:$BZ563)","v":3818.5083912208183},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E563:$BZ563)","v":0},37062.205721713704,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E563:$BZ563)","v":408.85826192292973},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E563:$BZ563)","v":12.380807345593372},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E563:$BZ563)","v":0},421.23906926852311,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E563:$BZ563)","v":7909.3270666322032},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E563:$BZ563)","v":1234.0719867114924},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E563:$BZ563)","v":0},9143.3990533436954,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E563:$BZ563)","v":10256.450031823435},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E563:$BZ563)","v":249.59285291580196},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E563:$BZ563)","v":0},10506.042884739238,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E563:$BZ563)","v":5498.1474192494115},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E563:$BZ563)","v":154.99656708907884},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E563:$BZ563)","v":0},5653.1439863384903,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E563:$BZ563)","v":1666.9518572213142},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E563:$BZ563)","v":249.54313706233765},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E563:$BZ563)","v":0},1916.4949942836517,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E563:$BZ563)","v":5653.1182905751402},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E563:$BZ563)","v":14644.601732279376},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E563:$BZ563)","v":0},20297.720022854515,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E563:$BZ563)","v":319.5077133067058},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E563:$BZ563)","v":2.7823766028922918},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E563:$BZ563)","v":0},322.29008990959807,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E563:$BZ563)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E563:$BZ563)","v":0},0,null,695651.34718801477,124045.02716352002,98520.309688743335,41965.947643934298,37062.205721713704,421.23906926852311,9143.3990533436954,10506.042884739238,5653.1439863384903,1916.4949942836517,20297.720022854515,322.29008990959807,1045505.1675066638]
[{"$f":"ACCOUNTS!A568","v":407},{"$f":"ACCOUNTS!B568","v":"Amort Exp - Property Losses - Production"},{"$f":"ACCOUNTS!C568","v":10322245.039999999},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E568:$BZ568)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E568:$BZ568)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A573","v":411.02},{"$f":"ACCOUNTS!B573","v":"Gain/Loss Disp Allowance"},{"$f":"ACCOUNTS!C573","v":-4419.1099999999997},-1847.3975248509862,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E573:$BZ573)","v":-1085.9211586075216},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E573:$BZ573)","v":-143.28804752124822},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E573:$BZ573)","v":0},-1229.2092061287699,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E573:$BZ573)","v":-199.79137867869781},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E573:$BZ573)","v":-19.394985266748325},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E573:$BZ573)","v":0},-219.18636394544615,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E573:$BZ573)","v":-168.97903681789711},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E573:$BZ573)","v":-5.1053980783818584},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E573:$BZ573)","v":0},-174.08443489627896,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E573:$BZ573)","v":-73.588087566863862},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E573:$BZ573)","v":-0.56533626586544883},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E573:$BZ573)","v":0},-74.153423832729317,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E573:$BZ573)","v":-58.741291840488628},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E573:$BZ573)","v":-6.747267416561189},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E573:$BZ573)","v":0},-65.488559257049815,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E573:$BZ573)","v":-0.72244859668422667},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E573:$BZ573)","v":-2.187676690345992E-2},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E573:$BZ573)","v":0},-0.74432536358768664,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E573:$BZ573)","v":-13.975704473062887},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E573:$BZ573)","v":-2.1805932716484819},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E573:$BZ573)","v":0},-16.15629774471137,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E573:$BZ573)","v":-18.12304806463586},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E573:$BZ573)","v":-0.44102815847078047},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E573:$BZ573)","v":0},-18.564076223106639,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E573:$BZ573)","v":-9.7151733432464944},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E573:$BZ573)","v":-0.27387743580802437},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E573:$BZ573)","v":0},-9.9890507790545193,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E573:$BZ573)","v":-2.9454878185064377},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E573:$BZ573)","v":-0.4409403110382758},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E573:$BZ573)","v":0},-3.3864281295447136,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E573:$BZ573)","v":-9.9890053748890626},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E573:$BZ573)","v":-25.876869702290541},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E573:$BZ573)","v":0},-35.865875077179602,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E573:$BZ573)","v":-0.5645670409657203},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E573:$BZ573)","v":-4.916432562112375E-3},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E573:$BZ573)","v":0},-0.56948347352783268,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E573:$BZ573)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E573:$BZ573)","v":0},0,null,-1229.2092061287699,-219.18636394544615,-174.08443489627896,-74.153423832729317,-65.488559257049815,-0.74432536358768664,-16.15629774471137,-18.564076223106639,-9.9890507790545193,-3.3864281295447136,-35.865875077179602,-0.56948347352783268,-1847.3975248509862]
[{"$f":"ACCOUNTS!A574","v":421},{"$f":"ACCOUNTS!B574","v":"FAS 133 Gain / Loss"},{"$f":"ACCOUNTS!C574","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E574:$BZ574)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E574:$BZ574)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A579","v":"~"},{"$f":"ACCOUNTS!B579","v":"~"},{"$f":"ACCOUNTS!C579","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E579:$BZ579)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E579:$BZ579)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B584","v":"TOTAL DEPRECIATION EXPENSES"},{"$f":"ACCOUNTS!C584","v":497013983.85999936},212069853.13452455,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E584:$BZ584)","v":113619006.31618774},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E584:$BZ584)","v":31145165.88408507},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E584:$BZ584)","v":0},144764172.2002728,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E584:$BZ584)","v":20566125.581443679},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E584:$BZ584)","v":4766841.5670995172},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E584:$BZ584)","v":0},25332967.148543194,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E584:$BZ584)","v":16812639.697771776},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E584:$BZ584)","v":1123972.4630822758},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E584:$BZ584)","v":0},17936612.160854053,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E584:$BZ584)","v":7158376.6454463582},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E584:$BZ584)","v":217180.76032334738},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E584:$BZ584)","v":0},7375557.4057697058,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E584:$BZ584)","v":5677752.527733257},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E584:$BZ584)","v":1468629.6016986445},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E584:$BZ584)","v":0},7146382.1294319015,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E584:$BZ584)","v":75524.767531106161},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E584:$BZ584)","v":4411.6867880295931},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E584:$BZ584)","v":0},79936.454319135752,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E584:$BZ584)","v":1413439.5595332952},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E584:$BZ584)","v":441862.2149989818},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E584:$BZ584)","v":0},1855301.7745322771,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E584:$BZ584)","v":1035616.0040072598},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E584:$BZ584)","v":101416.68652662978},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E584:$BZ584)","v":0},1137032.6905338897,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E584:$BZ584)","v":636154.01451976539},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E584:$BZ584)","v":75222.682627988252},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E584:$BZ584)","v":0},711376.69714775367,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E584:$BZ584)","v":233150.5627638794},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E584:$BZ584)","v":124610.65196359008},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E584:$BZ584)","v":0},357761.21472746949,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E584:$BZ584)","v":1223087.7500600901},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E584:$BZ584)","v":4089422.6240813611},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E584:$BZ584)","v":0},5312510.374141451,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E584:$BZ584)","v":59225.002704081606},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E584:$BZ584)","v":1017.8815468602662},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E584:$BZ584)","v":0},60242.884250941876,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E584:$BZ584)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E584:$BZ584)","v":0},0,null,144764172.2002728,25332967.148543194,17936612.160854053,7375557.4057697058,7146382.1294319015,79936.454319135752,1855301.7745322771,1137032.6905338897,711376.69714775367,357761.21472746949,5312510.374141451,60242.884250941876,212069853.13452455]
[{"$f":"ACCOUNTS!A589","v":236.02},{"$f":"ACCOUNTS!B589","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"ACCOUNTS!C589","v":78283037.973867446},22390682.229891457,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E589:$BZ589)","v":11016901.493705899},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E589:$BZ589)","v":4516783.7134801857},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E589:$BZ589)","v":0},15533685.207186084,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E589:$BZ589)","v":2023763.8017502578},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E589:$BZ589)","v":526357.82366208406},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E589:$BZ589)","v":0},2550121.6254123421,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E589:$BZ589)","v":1700862.1191775359},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E589:$BZ589)","v":116638.24290401362},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E589:$BZ589)","v":0},1817500.3620815496,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E589:$BZ589)","v":733136.17274671572},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E589:$BZ589)","v":40569.631167386804},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E589:$BZ589)","v":0},773705.80391410249,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E589:$BZ589)","v":594847.98624489864},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E589:$BZ589)","v":161388.61245350906},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E589:$BZ589)","v":0},756236.59869840764,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E589:$BZ589)","v":8199.6397418640699},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E589:$BZ589)","v":418.05054888144252},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E589:$BZ589)","v":0},8617.6902907455133,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E589:$BZ589)","v":144911.30129212074},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E589:$BZ589)","v":42315.174131002139},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E589:$BZ589)","v":0},187226.47542312287,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E589:$BZ589)","v":124514.64971359586},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E589:$BZ589)","v":12190.703401980223},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E589:$BZ589)","v":0},136705.35311557609,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E589:$BZ589)","v":80595.510805970815},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E589:$BZ589)","v":11271.205121582943},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E589:$BZ589)","v":0},91866.715927553756,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E589:$BZ589)","v":21303.06454391604},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E589:$BZ589)","v":19206.907912627146},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E589:$BZ589)","v":0},40509.972456543182,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E589:$BZ589)","v":86832.357378207977},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E589:$BZ589)","v":401177.90759393253},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E589:$BZ589)","v":0},488010.26497214049,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E589:$BZ589)","v":6395.0206286963657},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E589:$BZ589)","v":101.13978459139467},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E589:$BZ589)","v":0},6496.1604132877601,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E589:$BZ589)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E589:$BZ589)","v":0},0,null,15533685.207186084,2550121.6254123421,1817500.3620815496,773705.80391410249,756236.59869840764,8617.6902907455133,187226.47542312287,136705.35311557609,91866.715927553756,40509.972456543182,488010.26497214049,6496.1604132877601,22390682.229891457]
[{"$f":"ACCOUNTS!A590","v":236.03},{"$f":"ACCOUNTS!B590","v":"Other Taxes - Muni"},{"$f":"ACCOUNTS!C590","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E590:$BZ590)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E590:$BZ590)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A595","v":"~"},{"$f":"ACCOUNTS!B595","v":"~"},{"$f":"ACCOUNTS!C595","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E595:$BZ595)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E595:$BZ595)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0]
[{"$f":"ACCOUNTS!A605","v":451.02},"Rental Revenue - Personal Cell Site",{"$f":"ACCOUNTS!C605","v":1460925},1460925,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E605:$BZ605)","v":1427015.4038714194},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E605:$BZ605)","v":0},1427015.4038714194,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E605:$BZ605)","v":33196.437261315725},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E605:$BZ605)","v":0},33196.437261315725,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E605:$BZ605)","v":713.15886726491715},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E605:$BZ605)","v":0},713.15886726491715,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E605:$BZ605)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E605:$BZ605)","v":0},0,null,1427015.4038714194,33196.437261315725,713.15886726491715,0,0,0,0,0,0,0,0,0,1460925]
[{"$f":"ACCOUNTS!A606","v":451.03},{"$f":"ACCOUNTS!B606","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"ACCOUNTS!C606","v":1019248.82},1019248.82,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E606:$BZ606)","v":902599.00184111821},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E606:$BZ606)","v":0},902599.00184111821,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E606:$BZ606)","v":108606.05026250113},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E606:$BZ606)","v":0},108606.05026250113,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E606:$BZ606)","v":7291.7300806185904},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E606:$BZ606)","v":0},7291.7300806185904,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E606:$BZ606)","v":752.03781576198594},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E606:$BZ606)","v":0},752.03781576198594,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E606:$BZ606)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E606:$BZ606)","v":0},0,null,902599.00184111821,108606.05026250113,7291.7300806185904,752.03781576198594,0,0,0,0,0,0,0,0,1019248.82]
[{"$f":"ACCOUNTS!A611","v":451.08},{"$f":"ACCOUNTS!B611","v":"Misc Service Revenue - Energy Diversion"},{"$f":"ACCOUNTS!C611","v":616489.76},616489.75999999989,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E611:$BZ611)","v":545934.44809803215},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E611:$BZ611)","v":0},545934.44809803215,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E611:$BZ611)","v":65690.061687662543},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E611:$BZ611)","v":0},65690.061687662543,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E611:$BZ611)","v":4410.382272883412},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E611:$BZ611)","v":0},4410.382272883412,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E611:$BZ611)","v":454.86794142183157},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E611:$BZ611)","v":0},454.86794142183157,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E611:$BZ611)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E611:$BZ611)","v":0},0,null,545934.44809803215,65690.061687662543,4410.382272883412,454.86794142183157,0,0,0,0,0,0,0,0,616489.75999999989]
[{"$f":"ACCOUNTS!A616","v":454.05},{"$f":"ACCOUNTS!B616","v":"Rental Revenue - Transf & Equip"},{"$f":"ACCOUNTS!C616","v":4617136.54},4617136.54,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E616:$BZ616)","v":468375.93387140846},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E616:$BZ616)","v":0},468375.93387140846,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E616:$BZ616)","v":12923.534641993068},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E616:$BZ616)","v":0},12923.534641993068,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E616:$BZ616)","v":81219.139100116154},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E616:$BZ616)","v":0},81219.139100116154,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E616:$BZ616)","v":2993777.697343145},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E616:$BZ616)","v":0},2993777.697343145,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E616:$BZ616)","v":1057271.7356903262},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E616:$BZ616)","v":0},1057271.7356903262,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E616:$BZ616)","v":3568.4993530114925},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E616:$BZ616)","v":0},3568.4993530114925,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E616:$BZ616)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E616:$BZ616)","v":0},0,null,0,0,0,0,468375.93387140846,0,12923.534641993068,81219.139100116154,2993777.697343145,1057271.7356903262,0,3568.4993530114925,4617136.54]
[{"$f":"ACCOUNTS!A621","v":456.05},{"$f":"ACCOUNTS!B621","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"ACCOUNTS!C621","v":21415123.754653767},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E621:$BZ621)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E621:$BZ621)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A622","v":456.06},{"$f":"ACCOUNTS!B622","v":"Other Elect Revenue -Green Energy Option"},{"$f":"ACCOUNTS!C622","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E622:$BZ622)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E622:$BZ622)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A629","v":456.13},{"$f":"ACCOUNTS!B629","v":"Other Elect Revenue - Misc"},{"$f":"ACCOUNTS!C629","v":223368.24},223368.24,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E629:$BZ629)","v":131298.37769837229},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E629:$BZ629)","v":17324.911697301974},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E629:$BZ629)","v":0},148623.28939567428,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E629:$BZ629)","v":24156.71127752211},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E629:$BZ629)","v":2345.0414248059292},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E629:$BZ629)","v":0},26501.752702328038,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E629:$BZ629)","v":20431.200942500665},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E629:$BZ629)","v":617.29203808450632},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E629:$BZ629)","v":0},21048.492980585172,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E629:$BZ629)","v":8897.5119776140837},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E629:$BZ629)","v":68.354625907990837},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E629:$BZ629)","v":0},8965.866603522074,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E629:$BZ629)","v":7102.3906859432736},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E629:$BZ629)","v":815.80993119939706},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E629:$BZ629)","v":0},7918.200617142671,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E629:$BZ629)","v":87.351027248367672},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E629:$BZ629)","v":2.6451128435447315},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E629:$BZ629)","v":0},89.996140091912409,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E629:$BZ629)","v":1689.7979286618274},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E629:$BZ629)","v":263.65483048011089},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E629:$BZ629)","v":0},1953.4527591419383,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E629:$BZ629)","v":2191.2519071712213},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E629:$BZ629)","v":53.324572661211832},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E629:$BZ629)","v":0},2244.5764798324331,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E629:$BZ629)","v":1174.6584813417053},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E629:$BZ629)","v":33.114432594623011},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E629:$BZ629)","v":0},1207.7729139363282,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E629:$BZ629)","v":356.13798389942718},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E629:$BZ629)","v":53.31395105642828},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E629:$BZ629)","v":0},409.45193495585545,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E629:$BZ629)","v":1207.7674241332995},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E629:$BZ629)","v":3128.7639852046404},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E629:$BZ629)","v":0},4336.5314093379402,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E629:$BZ629)","v":68.261619172999985},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E629:$BZ629)","v":0.59444427834572966},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E629:$BZ629)","v":0},68.856063451345719,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E629:$BZ629)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E629:$BZ629)","v":0},0,null,148623.28939567428,26501.752702328038,21048.492980585172,8965.866603522074,7918.200617142671,89.996140091912409,1953.4527591419383,2244.5764798324331,1207.7729139363282,409.45193495585545,4336.5314093379402,68.856063451345719,223368.24]
[{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$f":"ACCOUNTS!C631","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E631:$BZ631)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E631:$BZ631)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"ACCOUNTS!C632","v":1010226.96},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E632:$BZ632)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E632:$BZ632)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A633","v":"~"},{"$f":"ACCOUNTS!B633","v":"~"},{"$f":"ACCOUNTS!C633","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E633:$BZ633)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E633:$BZ633)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A634","v":"~"},{"$f":"ACCOUNTS!B634","v":"~"},{"$f":"ACCOUNTS!C634","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E634:$BZ634)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E634:$BZ634)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A635","v":"~"},{"$f":"ACCOUNTS!B635","v":"~"},{"$f":"ACCOUNTS!C635","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E635:$BZ635)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E635:$BZ635)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A636","v":"~"},{"$f":"ACCOUNTS!B636","v":"~"},{"$f":"ACCOUNTS!C636","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E636:$BZ636)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E636:$BZ636)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A637","v":"~"},{"$f":"ACCOUNTS!B637","v":"~"},{"$f":"ACCOUNTS!C637","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E637:$BZ637)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E637:$BZ637)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A638","v":"~"},{"$f":"ACCOUNTS!B638","v":"~"},{"$f":"ACCOUNTS!C638","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUM(E638:J638)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E638:$BZ638)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E638:$BZ638)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A639","v":"~"},{"$f":"ACCOUNTS!B639","v":"~"},{"$f":"ACCOUNTS!C639","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUM(E639:J639)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E639:$BZ639)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E639:$BZ639)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A640","v":"~"},{"$f":"ACCOUNTS!B640","v":"~"},{"$f":"ACCOUNTS!C640","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUM(E640:J640)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E640:$BZ640)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E640:$BZ640)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A641","v":"~"},{"$f":"ACCOUNTS!B641","v":"~"},{"$f":"ACCOUNTS!C641","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUM(E641:J641)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E641:$BZ641)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E641:$BZ641)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},{"$f":"ACCOUNTS!C642","v":76831178.983163401},28067286.293873519,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E642:$BZ642)","v":5893898.7998713916},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E642:$BZ642)","v":10837213.148220452},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUM(E642:J642)","v":16731111.948091842},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E642:$BZ642)","v":1076868.9331431896},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E642:$BZ642)","v":3514440.0595509927},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E642:$BZ642)","v":0},4591308.9926941823,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E642:$BZ642)","v":849735.52562703227},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E642:$BZ642)","v":319754.51390574657},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E642:$BZ642)","v":0},1169490.0395327788,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E642:$BZ642)","v":341032.29045918095},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E642:$BZ642)","v":46020.272968513622},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E642:$BZ642)","v":0},387052.56342769455,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E642:$BZ642)","v":779091.15248415247},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E642:$BZ642)","v":24428.342915503854},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E642:$BZ642)","v":0},803519.49539965636,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E642:$BZ642)","v":7245.5489172842026},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E642:$BZ642)","v":12.182594676862452},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E642:$BZ642)","v":0},7257.7315119610648,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E642:$BZ642)","v":96012.020895724461},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E642:$BZ642)","v":1365.2712042768794},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E642:$BZ642)","v":0},97377.292100001345,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E642:$BZ642)","v":95150.677169559989},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E642:$BZ642)","v":291.63095396504366},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E642:$BZ642)","v":0},95442.308123525028,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E642:$BZ642)","v":3000206.851676235},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E642:$BZ642)","v":2996.7298119392954},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E642:$BZ642)","v":0},3003203.5814881744,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E642:$BZ642)","v":1058912.4435949996},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E642:$BZ642)","v":2369.6704884435494},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E642:$BZ642)","v":0},1061282.1140834431,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E642:$BZ642)","v":10158.233572208666},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E642:$BZ642)","v":100970.67938149635},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E642:$BZ642)","v":0},111128.91295370502,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E642:$BZ642)","v":9073.0287497892787},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E642:$BZ642)","v":38.285716761105014},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E642:$BZ642)","v":0},9111.3144665503842,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E642:$BZ642)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E642:$BZ642)","v":0},0,null,{"$f":"+K642","v":16731111.948091842},4591308.9926941823,1169490.0395327788,387052.56342769455,803519.49539965636,7257.7315119610648,97377.292100001345,95442.308123525028,3003203.5814881744,1061282.1140834431,111128.91295370502,9111.3144665503842,28067286.293873519]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"},null,0]
[{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(E645:J645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(M645:R645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(U645:Z645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(AC645:AH645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(AK645:AP645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(AS645:AX645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(BA645:BF645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(BI645:BN645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(BQ645:BV645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(BY645:CD645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(CG645:CL645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(CO645:CT645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(CW645:DB645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(DE645:DJ645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(DM645:DR645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(DU645:DZ645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(EC645:EH645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(EK645:EP645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(ES645:EX645)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E645:$BZ645)","v":0},{"$f":"SUM(FA645:FF645)","v":0},null,{"$f":"+K645","v":0},{"$f":"+S645","v":0},{"$f":"+AA645","v":0},{"$f":"+AI645","v":0},{"$f":"+AQ645","v":0},{"$f":"+AY645","v":0},{"$f":"+BG645","v":0},{"$f":"+BO645","v":0},{"$f":"+BW645","v":0},{"$f":"+CE645","v":0},{"$f":"+CM645","v":0},{"$f":"+CU645","v":0},{"$f":"SUM(FI645:FT645)","v":0}]
[{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"ACCOUNTS!C646","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(E646:J646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(M646:R646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(U646:Z646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(AC646:AH646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(AK646:AP646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(AS646:AX646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(BA646:BF646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(BI646:BN646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(BQ646:BV646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(BY646:CD646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(CG646:CL646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(CO646:CT646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(CW646:DB646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(DE646:DJ646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUM(DM646:DR646)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E646:$BZ646)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E646:$BZ646)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E646:$BZ646)","v":0},0,null,{"$f":"+K646","v":0},{"$f":"+S646","v":0},{"$f":"+AA646","v":0},{"$f":"+AI646","v":0},{"$f":"+AQ646","v":0},{"$f":"+AY646","v":0},{"$f":"+BG646","v":0},{"$f":"+BO646","v":0},{"$f":"+BW646","v":0},{"$f":"+CE646","v":0},{"$f":"+CM646","v":0},{"$f":"+CU646","v":0},{"$f":"SUM(FI646:FT646)","v":0}]
[null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},{"$f":"ACCOUNTS!C647","v":5469488.0226491988},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(E647:J647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(M647:R647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(U647:Z647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(AC647:AH647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(AK647:AP647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(AS647:AX647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(BA647:BF647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(BI647:BN647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(BQ647:BV647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(BY647:CD647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(CG647:CL647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(CO647:CT647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(CW647:DB647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(DE647:DJ647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUM(DM647:DR647)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E647:$BZ647)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E647:$BZ647)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E647:$BZ647)","v":0},0,null,{"$f":"+K647","v":0},{"$f":"+S647","v":0},{"$f":"+AA647","v":0},{"$f":"+AI647","v":0},{"$f":"+AQ647","v":0},{"$f":"+AY647","v":0},{"$f":"+BG647","v":0},{"$f":"+BO647","v":0},{"$f":"+BW647","v":0},{"$f":"+CE647","v":0},{"$f":"+CM647","v":0},{"$f":"+CU647","v":0},{"$f":"SUM(FI647:FT647)","v":0}]
[null,null,null,0]
[null,{"$f":"ACCOUNTS!A651","v":"INCOME TAXES"},null,0]
[{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},31378268.733268693,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E652:$BZ652)","v":18841544.760428239},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E652:$BZ652)","v":2011197.6237110465},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(E650:J650)","v":20852742.384139284},null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E652:$BZ652)","v":3504071.7452647663},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E652:$BZ652)","v":-134433.69440570005},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(M650:R650)","v":3369638.0508590662},null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E652:$BZ652)","v":3008248.4162409441},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E652:$BZ652)","v":73803.710566193055},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(U650:Z650)","v":3082052.1268071369},null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E652:$BZ652)","v":1324644.8766676898},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E652:$BZ652)","v":14002.696270405007},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(AC650:AH650)","v":1338647.5729380948},null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E652:$BZ652)","v":1070466.9092609717},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E652:$BZ652)","v":160368.78272425954},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(AK650:AP650)","v":1230835.6919852314},null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E652:$BZ652)","v":12827.077829630742},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E652:$BZ652)","v":496.86951384127718},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(AS650:AX650)","v":13323.947343472018},null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E652:$BZ652)","v":246466.57183665488},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E652:$BZ652)","v":49681.723164278905},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(BA650:BF650)","v":296148.29500093381},null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E652:$BZ652)","v":272808.20899392833},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E652:$BZ652)","v":10932.049239168973},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(BI650:BN650)","v":283740.25823309732},null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E652:$BZ652)","v":187905.73522032052},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E652:$BZ652)","v":7686.8370489604431},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(BQ650:BV650)","v":195592.57226928096},null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E652:$BZ652)","v":35684.251820131787},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E652:$BZ652)","v":12632.677437081158},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(BY650:CD650)","v":48316.929257212949},null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E652:$BZ652)","v":158007.037393545},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E652:$BZ652)","v":498850.09251929744},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(CG650:CL650)","v":656857.12991284241},null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E652:$BZ652)","v":10260.172848653125},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E652:$BZ652)","v":113.60167438556297},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(CO650:CT650)","v":10373.774523038688},null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(CW650:DB650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(DE650:DJ650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUM(DM650:DR650)","v":0},null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E652:$BZ652)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E652:$BZ652)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E652:$BZ652)","v":0},0,null,{"$f":"+K650","v":20852742.384139284},{"$f":"+S650","v":3369638.0508590662},{"$f":"+AA650","v":3082052.1268071369},{"$f":"+AI650","v":1338647.5729380948},{"$f":"+AQ650","v":1230835.6919852314},{"$f":"+AY650","v":13323.947343472018},{"$f":"+BG650","v":296148.29500093381},{"$f":"+BO650","v":283740.25823309732},{"$f":"+BW650","v":195592.57226928096},{"$f":"+CE650","v":48316.929257212949},{"$f":"+CM650","v":656857.12991284241},{"$f":"+CU650","v":10373.774523038688},{"$f":"SUM(FI650:FT650)","v":31378268.733268693}]
[{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},-25420188.404413018,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E653:$BZ653)","v":-15263927.456024872},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E653:$BZ653)","v":-1629313.0429798835},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E653:$BZ653)","v":0},-16893240.499004755,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E653:$BZ653)","v":-2838721.4318414629},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E653:$BZ653)","v":108907.53306829094},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E653:$BZ653)","v":0},-2729813.8987731719,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E653:$BZ653)","v":-2437044.6361511517},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E653:$BZ653)","v":-59789.921601004782},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E653:$BZ653)","v":0},-2496834.5577521566,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E653:$BZ653)","v":-1073122.3771479698},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E653:$BZ653)","v":-11343.875609876171},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E653:$BZ653)","v":0},-1084466.2527578459,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E653:$BZ653)","v":-867207.51694158115},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E653:$BZ653)","v":-129918.08775972552},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E653:$BZ653)","v":0},-997125.60470130667,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E653:$BZ653)","v":-10391.48264931429},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E653:$BZ653)","v":-402.52433177943016},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E653:$BZ653)","v":0},-10794.00698109372,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E653:$BZ653)","v":-199667.69820015211},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E653:$BZ653)","v":-40248.197688257264},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E653:$BZ653)","v":0},-239915.89588840937,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E653:$BZ653)","v":-221007.60656509717},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E653:$BZ653)","v":-8856.2805573577862},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E653:$BZ653)","v":0},-229863.88712245497,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E653:$BZ653)","v":-152226.34595215652},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E653:$BZ653)","v":-6227.2666372897611},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E653:$BZ653)","v":0},-158453.61258944627,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E653:$BZ653)","v":-28908.554899860326},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E653:$BZ653)","v":-10233.994846322057},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E653:$BZ653)","v":0},-39142.549746182383,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E653:$BZ653)","v":-128004.7887252777},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E653:$BZ653)","v":-404128.83977740188},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E653:$BZ653)","v":0},-532133.62850267952,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E653:$BZ653)","v":-8311.97951332722},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E653:$BZ653)","v":-92.031080187545115},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E653:$BZ653)","v":0},-8404.0105935147658,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E653:$BZ653)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E653:$BZ653)","v":0},0,null,-16893240.499004755,-2729813.8987731719,-2496834.5577521566,-1084466.2527578459,-997125.60470130667,-10794.00698109372,-239915.89588840937,-229863.88712245497,-158453.61258944627,-39142.549746182383,-532133.62850267952,-8404.0105935147658,-25420188.404413018]
[{"$f":"ACCOUNTS!A654","v":"~"},{"$f":"ACCOUNTS!B654","v":"~"},{"$f":"ACCOUNTS!C654","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E654:$BZ654)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E654:$BZ654)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A655","v":"~"},{"$f":"ACCOUNTS!B655","v":"~"},{"$f":"ACCOUNTS!C655","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E655:$BZ655)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E655:$BZ655)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A656","v":"~"},{"$f":"ACCOUNTS!B656","v":"~"},{"$f":"ACCOUNTS!C656","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E656:$BZ656)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E656:$BZ656)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ACCOUNTS!A657","v":"~"},{"$f":"ACCOUNTS!B657","v":"~"},{"$f":"ACCOUNTS!C657","v":0},0,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E658:$BZ658)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E658:$BZ658)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"ACCOUNTS!B659","v":"TOTAL FIT"},{"$f":"ACCOUNTS!C659","v":14254091.317042813},5958080.3288556766,{"$f":"SUMPRODUCT(ALLOC!$D$7:$BY$7,FUNCALLOCD!$E659:$BZ659)","v":3577617.3044033684},{"$f":"SUMPRODUCT(ALLOC!$D$8:$BY$8,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$9:$BY$9,FUNCALLOCD!$E659:$BZ659)","v":381884.58073116268},{"$f":"SUMPRODUCT(ALLOC!$D$10:$BY$10,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$11:$BY$11,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$12:$BY$12,FUNCALLOCD!$E659:$BZ659)","v":0},3959501.8851345312,null,{"$f":"SUMPRODUCT(ALLOC!$D$14:$BY$14,FUNCALLOCD!$E659:$BZ659)","v":665350.31342330389},{"$f":"SUMPRODUCT(ALLOC!$D$15:$BY$15,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$16:$BY$16,FUNCALLOCD!$E659:$BZ659)","v":-25526.161337409139},{"$f":"SUMPRODUCT(ALLOC!$D$17:$BY$17,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$18:$BY$18,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$19:$BY$19,FUNCALLOCD!$E659:$BZ659)","v":0},639824.15208589472,null,{"$f":"SUMPRODUCT(ALLOC!$D$21:$BY$21,FUNCALLOCD!$E659:$BZ659)","v":571203.78008979221},{"$f":"SUMPRODUCT(ALLOC!$D$22:$BY$22,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$23:$BY$23,FUNCALLOCD!$E659:$BZ659)","v":14013.788965188265},{"$f":"SUMPRODUCT(ALLOC!$D$24:$BY$24,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$25:$BY$25,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$26:$BY$26,FUNCALLOCD!$E659:$BZ659)","v":0},585217.56905498053,null,{"$f":"SUMPRODUCT(ALLOC!$D$28:$BY$28,FUNCALLOCD!$E659:$BZ659)","v":251522.49951971989},{"$f":"SUMPRODUCT(ALLOC!$D$29:$BY$29,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$30:$BY$30,FUNCALLOCD!$E659:$BZ659)","v":2658.8206605288374},{"$f":"SUMPRODUCT(ALLOC!$D$31:$BY$31,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$32:$BY$32,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$33:$BY$33,FUNCALLOCD!$E659:$BZ659)","v":0},254181.32018024873,null,{"$f":"SUMPRODUCT(ALLOC!$D$35:$BY$35,FUNCALLOCD!$E659:$BZ659)","v":203259.39231939064},{"$f":"SUMPRODUCT(ALLOC!$D$36:$BY$36,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$37:$BY$37,FUNCALLOCD!$E659:$BZ659)","v":30450.694964534039},{"$f":"SUMPRODUCT(ALLOC!$D$38:$BY$38,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$39:$BY$39,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$40:$BY$40,FUNCALLOCD!$E659:$BZ659)","v":0},233710.08728392469,null,{"$f":"SUMPRODUCT(ALLOC!$D$42:$BY$42,FUNCALLOCD!$E659:$BZ659)","v":2435.5951803164535},{"$f":"SUMPRODUCT(ALLOC!$D$43:$BY$43,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$44:$BY$44,FUNCALLOCD!$E659:$BZ659)","v":94.345182061847026},{"$f":"SUMPRODUCT(ALLOC!$D$45:$BY$45,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$46:$BY$46,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$47:$BY$47,FUNCALLOCD!$E659:$BZ659)","v":0},2529.9403623783005,null,{"$f":"SUMPRODUCT(ALLOC!$D$49:$BY$49,FUNCALLOCD!$E659:$BZ659)","v":46798.873636502787},{"$f":"SUMPRODUCT(ALLOC!$D$50:$BY$50,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$51:$BY$51,FUNCALLOCD!$E659:$BZ659)","v":9433.525476021643},{"$f":"SUMPRODUCT(ALLOC!$D$52:$BY$52,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$53:$BY$53,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$54:$BY$54,FUNCALLOCD!$E659:$BZ659)","v":0},56232.399112524428,null,{"$f":"SUMPRODUCT(ALLOC!$D$56:$BY$56,FUNCALLOCD!$E659:$BZ659)","v":51800.602428831095},{"$f":"SUMPRODUCT(ALLOC!$D$57:$BY$57,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$58:$BY$58,FUNCALLOCD!$E659:$BZ659)","v":2075.7686818111865},{"$f":"SUMPRODUCT(ALLOC!$D$59:$BY$59,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$60:$BY$60,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$61:$BY$61,FUNCALLOCD!$E659:$BZ659)","v":0},53876.371110642278,null,{"$f":"SUMPRODUCT(ALLOC!$D$63:$BY$63,FUNCALLOCD!$E659:$BZ659)","v":35679.389268164065},{"$f":"SUMPRODUCT(ALLOC!$D$64:$BY$64,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$65:$BY$65,FUNCALLOCD!$E659:$BZ659)","v":1459.5704116706806},{"$f":"SUMPRODUCT(ALLOC!$D$66:$BY$66,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$67:$BY$67,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$68:$BY$68,FUNCALLOCD!$E659:$BZ659)","v":0},37138.959679834748,null,{"$f":"SUMPRODUCT(ALLOC!$D$70:$BY$70,FUNCALLOCD!$E659:$BZ659)","v":6775.6969202714827},{"$f":"SUMPRODUCT(ALLOC!$D$71:$BY$71,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$72:$BY$72,FUNCALLOCD!$E659:$BZ659)","v":2398.6825907590992},{"$f":"SUMPRODUCT(ALLOC!$D$73:$BY$73,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$74:$BY$74,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$75:$BY$75,FUNCALLOCD!$E659:$BZ659)","v":0},9174.3795110305819,null,{"$f":"SUMPRODUCT(ALLOC!$D$77:$BY$77,FUNCALLOCD!$E659:$BZ659)","v":30002.248668267282},{"$f":"SUMPRODUCT(ALLOC!$D$78:$BY$78,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$79:$BY$79,FUNCALLOCD!$E659:$BZ659)","v":94721.252741895529},{"$f":"SUMPRODUCT(ALLOC!$D$80:$BY$80,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$81:$BY$81,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$82:$BY$82,FUNCALLOCD!$E659:$BZ659)","v":0},124723.5014101628,null,{"$f":"SUMPRODUCT(ALLOC!$D$84:$BY$84,FUNCALLOCD!$E659:$BZ659)","v":1948.1933353259051},{"$f":"SUMPRODUCT(ALLOC!$D$85:$BY$85,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$86:$BY$86,FUNCALLOCD!$E659:$BZ659)","v":21.570594198017851},{"$f":"SUMPRODUCT(ALLOC!$D$87:$BY$87,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$88:$BY$88,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$89:$BY$89,FUNCALLOCD!$E659:$BZ659)","v":0},1969.763929523923,null,{"$f":"SUMPRODUCT(ALLOC!$D$91:$BY$91,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$92:$BY$92,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$93:$BY$93,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$94:$BY$94,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$95:$BY$95,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$96:$BY$96,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$98:$BY$98,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$99:$BY$99,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$100:$BY$100,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$101:$BY$101,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$102:$BY$102,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$103:$BY$103,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$105:$BY$105,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$106:$BY$106,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$107:$BY$107,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$108:$BY$108,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$109:$BY$109,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$110:$BY$110,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$112:$BY$112,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$113:$BY$113,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$114:$BY$114,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$115:$BY$115,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$116:$BY$116,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$117:$BY$117,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$119:$BY$119,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$120:$BY$120,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$121:$BY$121,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$122:$BY$122,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$123:$BY$123,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$124:$BY$124,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$126:$BY$126,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$127:$BY$127,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$128:$BY$128,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$129:$BY$129,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$130:$BY$130,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$131:$BY$131,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$133:$BY$133,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$134:$BY$134,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$135:$BY$135,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$136:$BY$136,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$137:$BY$137,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$138:$BY$138,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"SUMPRODUCT(ALLOC!$D$140:$BY$140,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$141:$BY$141,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$142:$BY$142,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$143:$BY$143,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$144:$BY$144,FUNCALLOCD!$E659:$BZ659)","v":0},{"$f":"SUMPRODUCT(ALLOC!$D$145:$BY$145,FUNCALLOCD!$E659:$BZ659)","v":0},0,null,{"$f":"+K656","v":3959501.8851345312},639824.15208589472,585217.56905498053,254181.32018024873,233710.08728392469,2529.9403623783005,56232.399112524428,53876.371110642278,37138.959679834748,9174.3795110305819,124723.5014101628,1969.763929523923,5958080.3288556766]
[null,null,null,0]
[null,"O&M & Depr",null,{"$f":"+D409+D584+D597","v":440603401.4247871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+FI409+FI584+FI597","v":310767502.75805223},51297218.086783871,32788762.396423463,13815642.976249907,13921447.919143833,162417.17580823251,3492063.8776086727,2188716.8946358836,1440819.0418833522,844774.08837083832,9763407.4972510692,120628.71257578232,{"$f":"+FU409+FU584+FU597","v":440603401.4247871},{"$f":"+'REV REQ'!D31","v":440603401.42478716}]
[null,"Income Tax",null,{"$f":"+D656","v":5958080.3288556766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+FI656","v":3959501.8851345312},639824.15208589472,585217.56905498053,254181.32018024873,233710.08728392469,2529.9403623783005,56232.399112524428,53876.371110642278,37138.959679834748,9174.3795110305819,124723.5014101628,1969.763929523923,{"$f":"+FU656","v":5958080.3288556766},{"$f":"+'REV REQ'!D238","v":5958080.3288556766}]
[null,"Allowed Return",null,{"$f":"+D245*ROR","v":172905448.03053242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+FI245*ROR","v":114906045.17552945},18567907.039013494,16983206.06433057,7376425.3955936721,6782343.4933182634,73419.700256301076,1631882.6913584347,1563509.984923953,1077784.8079237023,266243.50666677696,3619516.9754287,57163.196189086812,172905448.03053242,{"$f":"+'REV REQ'!D134","v":172905448.03053242}]
[null,"Cost of Service",null,{"$f":"SUM(D658:D660)","v":619466929.78417516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FI658:FI660)","v":429633049.81871617},70504949.277883261,50357186.029809013,21446249.692023829,20937501.499746021,238366.81642691192,5180178.9680796321,3806103.2506704787,2555742.8094868893,1120191.9745486458,13507647.974089932,179761.67269439306,{"$f":"SUM(FU658:FU660)","v":619466929.78417516},{"$f":"SUM(FV658:FV660)","v":619466929.78417528}]

{"sheet":"ErrorCheck","index":21,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Error Report"]
[]
["CLASS","FUNCALLOC","CLASSALLOC","ACCOUNT ALLOC"]

{"sheet":"COS Reports Exh BDJ-4 p1-19>>>","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Class Summary","index":23,"n_rows":396,"n_cols":23,"rows_kept":281,"cut":true,"hidden":false,"merged":[[158,0,158,15],[263,0,263,15],[264,0,264,15],[265,0,265,15],[266,0,266,15],[47,0,47,15],[48,0,48,15],[155,0,155,15],[156,0,156,15],[157,0,157,15],[46,0,46,15],[30,2,30,7],[0,0,0,15],[1,0,1,15],[2,0,2,15],[45,0,45,15],[3,0,3,15]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["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$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["FEA's COS_Supplemental Filing Based on 100% 4CP Allocator (No Peak Credit)"]
[]
["Line No.",null,"Description",null,"Total Company",null,"Residential\nSch 7","Sec Volt\nSch 24\n(kW< 50)","Sec Volt\nSch 25\n(kW > 50 & < 350)","Sec Volt\nSch 26\n(kW > 350)","Pri Volt\nSch 31/35/43","Special Contract","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale",null,"Pri Volt Sch 31","Pri Volt Sch 35","Pri Volt Sch 43","check",null,"Pri Volt\nSch 31/35"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(k)","(l)","(m)","(n)","(o)",null,"(p)","(q)","(r)","(s)",null,"(t)"]
[]
[1,null,"Rate Base"]
[{"$f":"+A9+1","v":2},null,"Plant in Service",null,{"$f":"SUM(G10:P10)","v":10754417110.815199},null,{"$f":"+SUMMARY!G10","v":6566650306.6173878},{"$f":"+SUMMARY!H10","v":1349138569.8304846},{"$f":"+SUMMARY!I10","v":1289744657.8706648},{"$f":"+SUMMARY!J10","v":636257049.43578923},{"$f":"SUM(SUMMARY!K10:M10)","v":522185238.13813674},{"$f":"SUM(SUMMARY!N10)","v":61523111.539494254},{"$f":"SUM(SUMMARY!O10)","v":133802833.86391668},{"$f":"SUM(SUMMARY!P10)","v":88256221.577243358},{"$f":"SUM(SUMMARY!Q10)","v":103236019.01173821},{"$f":"SUM(SUMMARY!R10)","v":3623102.9303457122},null,{"$f":"SUM(SUMMARY!K10)","v":481377223.13331455},{"$f":"SUM(SUMMARY!L10)","v":1806742.848210854},{"$f":"SUM(SUMMARY!M10)","v":39001272.156611308},{"$f":"SUM(R10:T10)-K10","v":0},null,{"$f":"+R10+S10","v":483183965.98152542}]
[{"$f":"+A10+1","v":3},null,"Accumulated Reserve",null,{"$f":"SUM(G11:P11)","v":-4292153131.7526512},null,{"$f":"+SUMMARY!G11","v":-2640324577.8237343},{"$f":"+SUMMARY!H11","v":-533881587.21647853},{"$f":"+SUMMARY!I11","v":-514708253.46940702},{"$f":"+SUMMARY!J11","v":-255518478.25233024},{"$f":"SUM(SUMMARY!K11:M11)","v":-202219491.96351016},{"$f":"SUM(SUMMARY!N11)","v":-24066608.157533579},{"$f":"SUM(SUMMARY!O11)","v":-53794730.653161556},{"$f":"SUM(SUMMARY!P11)","v":-27353640.67636361},{"$f":"SUM(SUMMARY!Q11)","v":-38865993.401420124},{"$f":"SUM(SUMMARY!R11)","v":-1419770.1387125859},null,{"$f":"SUM(SUMMARY!K11)","v":-188465474.88737121},{"$f":"SUM(SUMMARY!L11)","v":-631185.56833462743},{"$f":"SUM(SUMMARY!M11)","v":-13122831.507804314},{"$f":"SUM(R11:T11)-K11","v":0},null,{"$f":"+R11+S11","v":-189096660.45570585}]
[4,null,"Other Ratebase Items",null,{"$f":"SUM(G12:P12)","v":-1033675899.3934093},null,{"$f":"SUM(SUMMARY!G12:G14)","v":-629241802.64438963},{"$f":"SUM(SUMMARY!H12:H14)","v":-159094253.34872544},{"$f":"SUM(SUMMARY!I12:I14)","v":-110656592.44714224},{"$f":"SUM(SUMMARY!J12:J14)","v":-51961481.824069031},{"$f":"SUM(SUMMARY!K12:M14)","v":-44702312.872350469},{"$f":"SUM(SUMMARY!N12:N14)","v":-7028005.8780011944},{"$f":"SUM(SUMMARY!O12:O14)","v":-10203759.567745473},{"$f":"SUM(SUMMARY!P12:P14)","v":-10054670.171842016},{"$f":"SUM(SUMMARY!Q12:Q14)","v":-10422561.078122266},{"$f":"SUM(SUMMARY!R12:R14)","v":-310459.56102154177},null,{"$f":"SUM(SUMMARY!K12:K14)","v":-40033211.612846106},{"$f":"SUM(SUMMARY!L12:L14)","v":-206443.96185792537},{"$f":"SUM(SUMMARY!M12:M14)","v":-4462657.2976464368},{"$f":"SUM(R12:T12)-K12","v":0},null,{"$f":"+R12+S12","v":-40239655.574704029}]
[5,null,"TOTAL RATE BASE",null,{"$f":"SUM(E10:E12)","v":5428588079.669138},null,{"$f":"SUM(G10:G12)","v":3297083926.1492639},656162729.2652806,664379811.95411551,328777089.35938996,275263433.30227613,30428497.503959481,69804343.643009648,{"$f":"SUM(N10:N12)","v":50847910.729037732},{"$f":"SUM(O10:O12)","v":53947464.532195821},{"$f":"SUM(P10:P12)","v":1892873.2306115846},null,{"$f":"SUM(R10:R12)","v":252878536.6330972},{"$f":"SUM(S10:S12)","v":969113.31801830116},{"$f":"SUM(T10:T12)","v":21415783.35116056},{"$f":"SUM(U10:U12)","v":0},null,{"$f":"SUM(W10:W12)","v":253847649.95111552}]
[6]
[7,null,{"$f":"+\"Revenue at \"&IF(CASE<>3,\"Current Rates\",\"Proposed Rates\")","v":"Revenue at Current Rates"}]
[8,null,"Firm Sales",null,{"$f":"SUM(G16:P16)","v":1997002383.9412317},null,{"$f":"+SUMMARY!G18","v":1105896513.2900393},{"$f":"+SUMMARY!H18","v":263390391.2140398},{"$f":"+SUMMARY!I18","v":270703257.2199825},{"$f":"+SUMMARY!J18","v":160280839.13024956},{"$f":"SUM(SUMMARY!K18:M18)","v":124210379.10093749},{"$f":"SUM(SUMMARY!N18)","v":5493553},{"$f":"SUM(SUMMARY!O18)","v":40128244.032609545},{"$f":"SUM(SUMMARY!P18)","v":10117371.780000001},{"$f":"SUM(SUMMARY!Q18)","v":16457494.013373908},{"$f":"SUM(SUMMARY!R18)","v":324341.16000000003},null,{"$f":"SUM(SUMMARY!K18)","v":113255219.09203497},{"$f":"SUM(SUMMARY!L18)","v":268014.00021779712},{"$f":"SUM(SUMMARY!M18)","v":10687146.00868473},{"$f":"SUM(R16:T16)-K16","v":0},null,{"$f":"+R16+S16","v":113523233.09225276}]
[9,null,"Non-Firm Sales",null,{"$f":"SUM(G17:P17)","v":5469488.0226491997},null,{"$f":"+SUMMARY!G19","v":2849403.7894900669},{"$f":"+SUMMARY!H19","v":724000.0683969066},{"$f":"+SUMMARY!I19","v":805143.51986100827},{"$f":"+SUMMARY!J19","v":519612.106350952},{"$f":"SUM(SUMMARY!K19:M19)","v":394163.49822392297},{"$f":"SUM(SUMMARY!N19)","v":0},{"$f":"SUM(SUMMARY!O19)","v":156478.98634742084},{"$f":"SUM(SUMMARY!P19)","v":0},{"$f":"SUM(SUMMARY!Q19)","v":18842.009875598425},{"$f":"SUM(SUMMARY!R19)","v":1844.0441033237726},null,{"$f":"SUM(SUMMARY!K19)","v":361516.37613405054},{"$f":"SUM(SUMMARY!L19)","v":1141.5271327392454},{"$f":"SUM(SUMMARY!M19)","v":31505.594957133198},{"$f":"SUM(R17:T17)-K17","v":0},null,{"$f":"+R17+S17","v":362657.9032667898}]
[10,null,"Other Operating Revenue",null,{"$f":"SUM(G18:P18)","v":76831178.983163416},null,{"$f":"+SUMMARY!G20","v":44263613.070935145},{"$f":"+SUMMARY!H20","v":10939009.516852411},{"$f":"+SUMMARY!I20","v":7963675.175301577},{"$f":"+SUMMARY!J20","v":3956838.7274619895},{"$f":"SUM(SUMMARY!K20:M20)","v":3430018.4141017417},{"$f":"SUM(SUMMARY!N20)","v":1108134.3442864048},{"$f":"SUM(SUMMARY!O20)","v":3859744.8281284692},{"$f":"SUM(SUMMARY!P20)","v":1073104.885500971},{"$f":"SUM(SUMMARY!Q20)","v":210343.96923416125},{"$f":"SUM(SUMMARY!R20)","v":26696.051360548252},null,{"$f":"SUM(SUMMARY!K20)","v":3325297.2104897997},{"$f":"SUM(SUMMARY!L20)","v":7343.9115119407052},{"$f":"SUM(SUMMARY!M20)","v":97377.292100001345},{"$f":"SUM(R18:T18)-K18","v":0},null,{"$f":"+R18+S18","v":3332641.1220017406}]
[11,null,{"$f":"+\"TOTAL REVENUE - \"&IF(CASE<>3,\"Current\",\"Proposed\")","v":"TOTAL REVENUE - Current"},null,{"$f":"SUM(E16:E18)","v":2079303050.9470444},null,{"$f":"SUM(G16:G18)","v":1153009530.1504645},275053400.79928911,279472075.91514504,164757289.96406251,128034561.01326314,6601687.3442864046,44144467.847085439,{"$f":"SUM(N16:N18)","v":11190476.665500972},{"$f":"SUM(O16:O18)","v":16686679.992483668},{"$f":"SUM(P16:P18)","v":352881.25546387205},null,{"$f":"SUM(R16:R18)","v":116942032.67865881},{"$f":"SUM(S16:S18)","v":276499.43886247708},{"$f":"SUM(T16:T18)","v":10816028.895741865},{"$f":"SUM(U16:U18)","v":0},null,{"$f":"SUM(W16:W18)","v":117218532.11752129}]
[12]
[13,null,"Expenses at Current Rates"]
[14,null,"Operation and Maintenance",null,{"$f":"SUM(G22:P22)","v":1143200417.3098586},null,{"$f":"+SUMMARY!G24","v":653904681.98947835},{"$f":"+SUMMARY!H24","v":147424449.43417737},{"$f":"+SUMMARY!I24","v":149429251.23179105},{"$f":"+SUMMARY!J24","v":88518840.611987814},{"$f":"SUM(SUMMARY!K24:M24)","v":69156429.451068178},{"$f":"SUM(SUMMARY!N24)","v":1260492.9090729393},{"$f":"SUM(SUMMARY!O24)","v":24206293.367826253},{"$f":"SUM(SUMMARY!P24)","v":2234520.6100863446},{"$f":"SUM(SUMMARY!Q24)","v":6686440.7999236593},{"$f":"SUM(SUMMARY!R24)","v":379016.90444651229},null,{"$f":"SUM(SUMMARY!K24)","v":63883617.022613108},{"$f":"SUM(SUMMARY!L24)","v":205273.59866126894},{"$f":"SUM(SUMMARY!M24)","v":5067538.8297938015},{"$f":"SUM(R22:T22)-K22","v":0},null,{"$f":"+R22+S22","v":64088890.621274374}]
[15,null,"Depreciation Expense",null,{"$f":"SUM(G23:P23)","v":497013983.8599996},null,{"$f":"+SUMMARY!G25","v":307122482.72529364},{"$f":"+SUMMARY!H25","v":62765161.493068032},{"$f":"+SUMMARY!I25","v":58001712.498665787},{"$f":"+SUMMARY!J25","v":28426476.388474494},{"$f":"SUM(SUMMARY!K25:M25)","v":23952974.019690048},{"$f":"SUM(SUMMARY!N25)","v":1728110.7528212436},{"$f":"SUM(SUMMARY!O25)","v":5762374.028593678},{"$f":"SUM(SUMMARY!P25)","v":3193173.9146097279},{"$f":"SUM(SUMMARY!Q25)","v":5897578.5030581821},{"$f":"SUM(SUMMARY!R25)","v":163939.53572470581},null,{"$f":"SUM(SUMMARY!K25)","v":22017227.590034962},{"$f":"SUM(SUMMARY!L25)","v":80444.655122808166},{"$f":"SUM(SUMMARY!M25)","v":1855301.7745322771},{"$f":"SUM(R23:T23)-K23","v":0},null,{"$f":"+R23+S23","v":22097672.245157771}]
[16,null,"Taxes Other Than Income",null,{"$f":"SUM(G24:P24)","v":86495560.817781299},null,{"$f":"+SUMMARY!G26","v":51342949.26214204},{"$f":"+SUMMARY!H26","v":10922636.054494126},{"$f":"+SUMMARY!I26","v":10748513.096411055},{"$f":"+SUMMARY!J26","v":5882894.7495631147},{"$f":"SUM(SUMMARY!K26:M26)","v":4732797.0020908304},{"$f":"SUM(SUMMARY!N26)","v":240698.637692722},{"$f":"SUM(SUMMARY!O26)","v":1450355.123632747},{"$f":"SUM(SUMMARY!P26)","v":408082.71962080902},{"$f":"SUM(SUMMARY!Q26)","v":737952.28436208912},{"$f":"SUM(SUMMARY!R26)","v":28681.887771773869},null,{"$f":"SUM(SUMMARY!K26)","v":4362707.8381138155},{"$f":"SUM(SUMMARY!L26)","v":14994.922494451248},{"$f":"SUM(SUMMARY!M26)","v":355094.24148256285},{"$f":"SUM(R24:T24)-K24","v":0},null,{"$f":"+R24+S24","v":4377702.760608267}]
[17,null,"Income Taxes",null,{"$f":"SUM(G25:P25)","v":14254091.317042811},null,{"$f":"+SUMMARY!G27","v":8657303.6438878216},{"$f":"+SUMMARY!H27","v":1722916.4056148815},{"$f":"+SUMMARY!I27","v":1744492.3744096046},{"$f":"+SUMMARY!J27","v":863284.99895426095},{"$f":"SUM(SUMMARY!K27:M27)","v":722771.75150347804},{"$f":"SUM(SUMMARY!N27)","v":79897.493730687071},{"$f":"SUM(SUMMARY!O27)","v":183288.44885838885},{"$f":"SUM(SUMMARY!P27)","v":133513.67835901809},{"$f":"SUM(SUMMARY!Q27)","v":141652.31814967887},{"$f":"SUM(SUMMARY!R27)","v":4970.2035749906818},null,{"$f":"SUM(SUMMARY!K27)","v":663994.7073508685},{"$f":"SUM(SUMMARY!L27)","v":2544.6450400851077},{"$f":"SUM(SUMMARY!M27)","v":56232.399112524428},{"$f":"SUM(R25:T25)-K25","v":0},null,{"$f":"+R25+S25","v":666539.35239095357}]
[18,null,{"$f":"+\"TOTAL EXPENSES - \"&IF(CASE<>3,\"Current\",\"Proposed\")","v":"TOTAL EXPENSES - Current"},null,{"$f":"SUM(E22:E25)","v":1740964053.3046823},null,{"$f":"SUM(G22:G25)","v":1021027417.6208019},222835163.3873544,219923969.20127749,123691496.74897969,98564972.224352539,3309199.7933175918,31602310.968911067,{"$f":"SUM(N22:N25)","v":5969290.9226758992},{"$f":"SUM(O22:O25)","v":13463623.90549361},{"$f":"SUM(P22:P25)","v":576608.53151798272},null,{"$f":"SUM(R22:R25)","v":90927547.158112749},{"$f":"SUM(S22:S25)","v":303257.82131861348},{"$f":"SUM(T22:T25)","v":7334167.2449211664},{"$f":"SUM(U22:U25)","v":0},null,{"$f":"SUM(W22:W25)","v":91230804.979431376}]
[19]
[20,null,{"$f":"+\"OPERATING INCOME - \"&IF(CASE<>3,\"Current\",\"Proposed\")","v":"OPERATING INCOME - Current"},null,{"$f":"SUM(G28:P28)","v":338338997.64236253},null,{"$f":"G19-G26","v":131982112.52966261},52218237.411934704,59548106.713867545,41065793.215082824,29469588.788910598,{"$f":"L19-L26","v":3292487.5509688128},12542156.878174372,{"$f":"N19-N26","v":5221185.7428250732},{"$f":"O19-O26","v":3223056.0869900584},{"$f":"P19-P26","v":-223727.27605411067},null,{"$f":"R19-R26","v":26014485.520546064},{"$f":"S19-S26","v":-26758.382456136402},{"$f":"T19-T26","v":3481861.6508206986},{"$f":"SUM(R28:T28)-K28","v":2.9802322387695313E-8},null,{"$f":"W19-W26","v":25987727.13808991}]
[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":6.2325413657649202E-2},null,{"$f":"IF(G13=0, 0, G28/G13)","v":4.0029952371824336E-2},7.9581230513358442E-2,8.9629614931737503E-2,0.12490466806886699,0.10705958446921296,0.10820407910513428,0.17967588009016927,{"$f":"IF(N13=0, 0, N28/N13)","v":0.10268240460553296},5.9744347856543659E-2,-0.11819453750837013,null,{"$f":"IF(R13=0, 0, R28/R13)","v":0.10287344219446594},{"$f":"IF(S13=0, 0, S28/S13)","v":-2.7611200835474522E-2},{"$f":"IF(T13=0, 0, T28/T13)","v":0.16258390336359144},null,null,{"$f":"IF(W13=0, 0, W28/W13)","v":0.10237529141236672}]
[22]
[23,null,"Calculation of Rate Schedule Revenue Change Before Attrition and Riders at Equal Rates of Return"]
[24,null,"Required Return",null,{"$f":"ROR","v":7.6200000000000004E-2},null,{"$f":"ROR","v":7.6200000000000004E-2},7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2,null,7.6200000000000004E-2,7.6200000000000004E-2,7.6200000000000004E-2]
[25,null,"Required Operating Income",null,{"$f":"SUM(G33:P33)","v":413658411.67078859},null,{"$f":"G32*G13","v":251237795.17257392},{"$f":"H32*H13","v":49999599.970014386},50625741.670903601,25052814.209185515,20975073.617633443,2318651.5098017124,5319090.9855973357,3874610.7975526755,4110796.7973533217,144236.94017260274,null,{"$f":"R32*R13","v":19269344.491442006},{"$f":"S32*S13","v":73846.43483299455},{"$f":"T32*T13","v":1631882.6913584347},{"$f":"SUM(R33:T33)-K33","v":0}]
[26,null,"Operating Income Deficiency / (Surplus)",null,{"$f":"SUM(G34:P34)","v":75319414.028426036},null,{"$f":"G33-G28","v":119255682.64291131},{"$f":"H33-H28","v":-2218637.4419203177},-8922365.0429639444,-16012979.00589731,-8494515.1712771542,-973836.04116710043,-7223065.8925770363,-1346574.9452723977,887740.71036326326,367964.21622671338,null,{"$f":"R33-R28","v":-6745141.0291040577},{"$f":"S33-S28","v":100604.81728913095},{"$f":"T33-T28","v":-1849978.9594622639},{"$f":"SUM(R34:T34)-K34","v":-3.7252902984619141E-8}]
[27,null,"Revenue Conversion Factor",null,{"$f":"+E34/E36","v":0.75138099573235106}]
[28,null,"Revenue Change Before Attrition and Riders",null,{"$f":"SUM(G36:P36)","v":100241308.27931602},null,{"$f":"SUM(G34,G390:G393)","v":134550153.59866998},769704.65099814092,-5951267.4102480505,-14503600.182392288,-7233627.1592936134,-851514.47895338619,-6894738.2338961847,-1141333.2705318362,1121226.302751547,376304.46221171727,null,{"$f":"SUM(R34,R390:R393)","v":-5584521.0040570805},{"$f":"SUM(S34,S390:S393)","v":104891.36310142025},{"$f":"SUM(T34,T390:T393)","v":-1753997.5183379899},{"$f":"SUM(R36:T36)-K36","v":-3.7252902984619141E-8},null,{"$f":"+R36+S36","v":-5479629.6409556605}]
[29]
[30,null,"Revenue Requirement Before Attrition and Riders",null,{"$f":"SUM(G38:P38)","v":2179544359.2263608},null,{"$f":"G36+G19","v":1287559683.7491345},{"$f":"H36+H19","v":275823105.45028722},273520808.504897,150253689.78167021,120800933.85396953,5750172.8653330188,37249729.61318925,10049143.394969136,17807906.295235217,729185.71767558926,null,{"$f":"R36+R19","v":111357511.67460173},{"$f":"S36+S19","v":381390.80196389731},{"$f":"T36+T19","v":9062031.3774038758},null,null,{"$f":"+R38+S38","v":111738902.47656563}]
[31,null,"Revenues Other Than Rate Sch. Rev.",null,{"$f":"SUM(G39:P39)","v":82300667.00581263},null,{"$f":"SUM(G17:G18)","v":47113016.860425211},{"$f":"SUM(H17:H18)","v":11663009.585249318},8768818.695162585,4476450.8338129418,3824181.9123256649,1108134.3442864048,4016223.8144758902,{"$f":"SUM(N17:N18)","v":1073104.885500971},229185.97910975968,28540.095463872025,null,{"$f":"SUM(R17:R18)","v":3686813.5866238503},{"$f":"SUM(S17:S18)","v":8485.4386446799508},{"$f":"SUM(T17:T18)","v":128882.88705713455},null,null,{"$f":"+R39+S39","v":3695299.02526853}]
[32,null,"Rate Schedule Revenue Requirement Before Attrition and Riders",null,{"$f":"SUM(G40:P40)","v":2097243692.2205479},null,{"$f":"G38-G39","v":1240446666.8887093},{"$f":"H38-H39","v":264160095.86503792},264751989.8097344,145777238.94785726,116976751.94164386,4642038.5210466143,33233505.79871336,{"$f":"N38-N39","v":8976038.5094681643},17578720.316125456,700645.62221171719,null,{"$f":"R38-R39","v":107670698.08797789},{"$f":"S38-S39","v":372905.36331921734},{"$f":"T38-T39","v":8933148.4903467409},null,null,{"$f":"+R40+S40","v":108043603.4512971}]
[33,null,"Revenue Change before Attrition and Riders as % of Firm Sales",null,{"$f":"IF(E16=0,0,(E40/E16)-1)","v":5.0195888139844103E-2},null,{"$f":"IF(G16=0,0,(G40/G16)-1)","v":0.12166613420127681},2.9222958645163111E-3,-2.1984469161417941E-2,-9.0488671391383169E-2,-5.8236897847444236E-2,-0.15500250547385008,-0.1718175913277763,-0.11280926463412388,6.8128616777280993E-2,1.1602118652215374,null,{"$f":"IF(R16=0,0,(R40/R16)-1)","v":-4.9309171346169189E-2},{"$f":"IF(S16=0,0,(S40/S16)-1)","v":0.39136523844344695},{"$f":"IF(T16=0,0,(T40/T16)-1)","v":-0.16412216291539694},null,null,{"$f":"IF(W16=0,0,(W40/W16)-1)","v":-4.8268794780560231E-2}]
[34]
[{"$f":"+A42+1","v":35},null,"Revenue Before Attrition and Riders to Cost Ratio",null,{"$f":"+E16/E40","v":0.95220330920476803},null,{"$f":"+G16/G40","v":0.8915308838419076},0.9970862190654588,1.0224786503569814,1.0994915275324981,1.0618381604825398,1.1834354616172809,1.2074634640009336,1.1271533393409496,0.93621684157958784,0.46291755734683293,null,{"$f":"+R16/R40","v":1.0518666740647855},{"$f":"+S16/S40","v":0.71871854518855416},{"$f":"+T16/T40","v":1.1963470684757316},null,null,{"$f":"+W16/W40","v":1.0507168352953511}]
[36,null,"Parity Ratio",null,{"$f":"+E43/$E$43","v":1},null,{"$f":"ROUND(+G43/$E$43,2)","v":0.94},{"$f":"ROUND(+H43/$E$43,2)","v":1.05},1.07,1.1499999999999999,1.1200000000000001,1.24,1.27,1.18,0.98,0.49,null,{"$f":"ROUND(+R43/$E$43,2)","v":1.1000000000000001},{"$f":"ROUND(+S43/$E$43,2)","v":0.75},{"$f":"ROUND(+T43/$E$43,2)","v":1.26},null,null,{"$f":"+W43/$E$43","v":1.1034585000264876}]
[]
[{"$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$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Functional Rate Base"]
[]
[null,null,null,null,"System Total",null,{"$f":"+G6","v":"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","Special Contract","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale",null,"Pri Volt Sch 31","Pri Volt Sch 35","Pri Volt Sch 43","check"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(k)","(l)","(m)","(n)","(o)",null,"(h)"]
[]
[1,null,{"$f":"INPUTS!$F$11","v":"Production"}]
[{"$f":"+A54+1","v":2},{"$f":"IF(OR((C54=\"~\"),(C55=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C54=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G55:P55)","v":2207943646.786828},null,{"$f":"CLASSALLOC!H82","v":1273376688.8408442},{"$f":"CLASSALLOC!I82","v":293580806.15856361},{"$f":"CLASSALLOC!J82","v":314230695.31372458},{"$f":"CLASSALLOC!K82","v":165102417.14496344},{"$f":"SUM(R55:T55)","v":116636068.84493257},{"$f":"SUM(CLASSALLOC!O82)","v":0},{"$f":"SUM(CLASSALLOC!P82)","v":39614986.36233563},{"$f":"SUM(CLASSALLOC!Q82)","v":0},{"$f":"SUM(CLASSALLOC!R82)","v":4588690.9905451536},{"$f":"SUM(CLASSALLOC!S82)","v":813293.13091857615},null,{"$f":"SUM(CLASSALLOC!L82)","v":116632083.02459142},{"$f":"SUM(CLASSALLOC!M82)","v":3985.8203411577992},{"$f":"SUM(CLASSALLOC!N82)","v":0},{"$f":"SUM(R55:T55,-K55)","v":0}]
[3,{"$f":"IF(OR((C54=\"~\"),(C56=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C54=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H83","v":0},{"$f":"CLASSALLOC!I83","v":0},{"$f":"CLASSALLOC!J83","v":0},{"$f":"CLASSALLOC!K83","v":0},0,{"$f":"SUM(CLASSALLOC!O83)","v":0},{"$f":"SUM(CLASSALLOC!P83)","v":0},{"$f":"SUM(CLASSALLOC!Q83)","v":0},{"$f":"SUM(CLASSALLOC!R83)","v":0},{"$f":"SUM(CLASSALLOC!S83)","v":0},null,{"$f":"SUM(CLASSALLOC!L83)","v":0},{"$f":"SUM(CLASSALLOC!M83)","v":0},{"$f":"SUM(CLASSALLOC!N83)","v":0},0]
[4,{"$f":"IF(OR((C54=\"~\"),(C57=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C54=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H84","v":0},{"$f":"CLASSALLOC!I84","v":0},{"$f":"CLASSALLOC!J84","v":0},{"$f":"CLASSALLOC!K84","v":0},0,{"$f":"SUM(CLASSALLOC!O84)","v":0},{"$f":"SUM(CLASSALLOC!P84)","v":0},{"$f":"SUM(CLASSALLOC!Q84)","v":0},{"$f":"SUM(CLASSALLOC!R84)","v":0},{"$f":"SUM(CLASSALLOC!S84)","v":0},null,{"$f":"SUM(CLASSALLOC!L84)","v":0},{"$f":"SUM(CLASSALLOC!M84)","v":0},{"$f":"SUM(CLASSALLOC!N84)","v":0},0]
[5,{"$f":"IF(OR((C54=\"~\"),(C58=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C54=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H85","v":0},{"$f":"CLASSALLOC!I85","v":0},{"$f":"CLASSALLOC!J85","v":0},{"$f":"CLASSALLOC!K85","v":0},0,{"$f":"SUM(CLASSALLOC!O85)","v":0},{"$f":"SUM(CLASSALLOC!P85)","v":0},{"$f":"SUM(CLASSALLOC!Q85)","v":0},{"$f":"SUM(CLASSALLOC!R85)","v":0},{"$f":"SUM(CLASSALLOC!S85)","v":0},null,{"$f":"SUM(CLASSALLOC!L85)","v":0},{"$f":"SUM(CLASSALLOC!M85)","v":0},{"$f":"SUM(CLASSALLOC!N85)","v":0},0]
[6,{"$f":"IF(OR((C54=\"~\"),(C59=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C54=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H86","v":0},{"$f":"CLASSALLOC!I86","v":0},{"$f":"CLASSALLOC!J86","v":0},{"$f":"CLASSALLOC!K86","v":0},0,{"$f":"SUM(CLASSALLOC!O86)","v":0},{"$f":"SUM(CLASSALLOC!P86)","v":0},{"$f":"SUM(CLASSALLOC!Q86)","v":0},{"$f":"SUM(CLASSALLOC!R86)","v":0},{"$f":"SUM(CLASSALLOC!S86)","v":0},null,{"$f":"SUM(CLASSALLOC!L86)","v":0},{"$f":"SUM(CLASSALLOC!M86)","v":0},{"$f":"SUM(CLASSALLOC!N86)","v":0},0]
[7,{"$f":"IF(OR((C54=\"~\"),(C60=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C54=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H87","v":0},{"$f":"CLASSALLOC!I87","v":0},{"$f":"CLASSALLOC!J87","v":0},{"$f":"CLASSALLOC!K87","v":0},0,{"$f":"SUM(CLASSALLOC!O87)","v":0},{"$f":"SUM(CLASSALLOC!P87)","v":0},{"$f":"SUM(CLASSALLOC!Q87)","v":0},{"$f":"SUM(CLASSALLOC!R87)","v":0},{"$f":"SUM(CLASSALLOC!S87)","v":0},null,{"$f":"SUM(CLASSALLOC!L87)","v":0},{"$f":"SUM(CLASSALLOC!M87)","v":0},{"$f":"SUM(CLASSALLOC!N87)","v":0},0]
[8,{"$f":"IF(OR((C54=\"~\"),(C61=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C54=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E55:E60)","v":2207943646.786828},null,{"$f":"SUM(G55:G60)","v":1273376688.8408442},293580806.15856361,314230695.31372458,165102417.14496344,116636068.84493257,0,39614986.36233563,{"$f":"SUM(N55:N60)","v":0},{"$f":"SUM(O55:O60)","v":4588690.9905451536},{"$f":"SUM(P55:P60)","v":813293.13091857615},null,{"$f":"SUM(R55:R60)","v":116632083.02459142},{"$f":"SUM(S55:S60)","v":3985.8203411577992},{"$f":"SUM(T55:T60)","v":0},{"$f":"SUM(U55:U60)","v":0}]
[9,{"$f":"IF(OR((C54=\"~\"),(C62=\"~\")),\"~\",\"\")","v":""}]
[10,null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[11,{"$f":"IF(OR((C63=\"~\"),(C64=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C63=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G64:P64)","v":951544065.02755702},null,{"$f":"CLASSALLOC!H91","v":515753888.54819119},{"$f":"CLASSALLOC!I91","v":118908602.38475509},{"$f":"CLASSALLOC!J91","v":127272396.63605267},{"$f":"CLASSALLOC!K91","v":66871189.332619704},{"$f":"SUM(R64:T64)","v":47240935.521214955},{"$f":"SUM(CLASSALLOC!O91)","v":9909993.7648000047},{"$f":"SUM(CLASSALLOC!P91)","v":16045199.696373465},{"$f":"SUM(CLASSALLOC!Q91)","v":47353901.455195539},{"$f":"SUM(CLASSALLOC!R91)","v":1858550.766995793},{"$f":"SUM(CLASSALLOC!S91)","v":329406.92135853588},null,{"$f":"SUM(CLASSALLOC!L91)","v":47239321.150260925},{"$f":"SUM(CLASSALLOC!M91)","v":1614.3709540324003},{"$f":"SUM(CLASSALLOC!N91)","v":0},{"$f":"SUM(R64:T64,-K64)","v":0}]
[12,{"$f":"IF(OR((C63=\"~\"),(C65=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C63=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H92","v":0},{"$f":"CLASSALLOC!I92","v":0},{"$f":"CLASSALLOC!J92","v":0},{"$f":"CLASSALLOC!K92","v":0},0,{"$f":"SUM(CLASSALLOC!O92)","v":0},{"$f":"SUM(CLASSALLOC!P92)","v":0},{"$f":"SUM(CLASSALLOC!Q92)","v":0},{"$f":"SUM(CLASSALLOC!R92)","v":0},{"$f":"SUM(CLASSALLOC!S92)","v":0},null,{"$f":"SUM(CLASSALLOC!L92)","v":0},{"$f":"SUM(CLASSALLOC!M92)","v":0},{"$f":"SUM(CLASSALLOC!N92)","v":0},0]
[13,{"$f":"IF(OR((C63=\"~\"),(C66=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C63=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,0,null,{"$f":"CLASSALLOC!H93","v":0},{"$f":"CLASSALLOC!I93","v":0},{"$f":"CLASSALLOC!J93","v":0},{"$f":"CLASSALLOC!K93","v":0},0,{"$f":"SUM(CLASSALLOC!O93)","v":0},{"$f":"SUM(CLASSALLOC!P93)","v":0},{"$f":"SUM(CLASSALLOC!Q93)","v":0},{"$f":"SUM(CLASSALLOC!R93)","v":0},{"$f":"SUM(CLASSALLOC!S93)","v":0},null,{"$f":"SUM(CLASSALLOC!L93)","v":0},{"$f":"SUM(CLASSALLOC!M93)","v":0},{"$f":"SUM(CLASSALLOC!N93)","v":0},0]
[14,{"$f":"IF(OR((C63=\"~\"),(C67=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C63=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H94","v":0},{"$f":"CLASSALLOC!I94","v":0},{"$f":"CLASSALLOC!J94","v":0},{"$f":"CLASSALLOC!K94","v":0},0,{"$f":"SUM(CLASSALLOC!O94)","v":0},{"$f":"SUM(CLASSALLOC!P94)","v":0},{"$f":"SUM(CLASSALLOC!Q94)","v":0},{"$f":"SUM(CLASSALLOC!R94)","v":0},{"$f":"SUM(CLASSALLOC!S94)","v":0},null,{"$f":"SUM(CLASSALLOC!L94)","v":0},{"$f":"SUM(CLASSALLOC!M94)","v":0},{"$f":"SUM(CLASSALLOC!N94)","v":0},0]
[15,{"$f":"IF(OR((C63=\"~\"),(C68=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C63=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H95","v":0},{"$f":"CLASSALLOC!I95","v":0},{"$f":"CLASSALLOC!J95","v":0},{"$f":"CLASSALLOC!K95","v":0},0,{"$f":"SUM(CLASSALLOC!O95)","v":0},{"$f":"SUM(CLASSALLOC!P95)","v":0},{"$f":"SUM(CLASSALLOC!Q95)","v":0},{"$f":"SUM(CLASSALLOC!R95)","v":0},{"$f":"SUM(CLASSALLOC!S95)","v":0},null,{"$f":"SUM(CLASSALLOC!L95)","v":0},{"$f":"SUM(CLASSALLOC!M95)","v":0},{"$f":"SUM(CLASSALLOC!N95)","v":0},0]
[16,{"$f":"IF(OR((C63=\"~\"),(C69=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C63=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H96","v":0},{"$f":"CLASSALLOC!I96","v":0},{"$f":"CLASSALLOC!J96","v":0},{"$f":"CLASSALLOC!K96","v":0},0,{"$f":"SUM(CLASSALLOC!O96)","v":0},{"$f":"SUM(CLASSALLOC!P96)","v":0},{"$f":"SUM(CLASSALLOC!Q96)","v":0},{"$f":"SUM(CLASSALLOC!R96)","v":0},{"$f":"SUM(CLASSALLOC!S96)","v":0},null,{"$f":"SUM(CLASSALLOC!L96)","v":0},{"$f":"SUM(CLASSALLOC!M96)","v":0},{"$f":"SUM(CLASSALLOC!N96)","v":0},0]
[17,{"$f":"IF(OR((C63=\"~\"),(C70=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C63=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E64:E69)","v":951544065.02755702},null,{"$f":"SUM(G64:G69)","v":515753888.54819119},118908602.38475509,127272396.63605267,66871189.332619704,47240935.521214955,9909993.7648000047,16045199.696373465,{"$f":"SUM(N64:N69)","v":47353901.455195539},{"$f":"SUM(O64:O69)","v":1858550.766995793},{"$f":"SUM(P64:P69)","v":329406.92135853588},null,{"$f":"SUM(R64:R69)","v":47239321.150260925},{"$f":"SUM(S64:S69)","v":1614.3709540324003},{"$f":"SUM(T64:T69)","v":0},{"$f":"SUM(U64:U69)","v":0}]
[18,{"$f":"IF(OR((C63=\"~\"),(C71=\"~\")),\"~\",\"\")","v":""}]
[19,null,{"$f":"INPUTS!$F$13","v":"Distribution"}]
[20,{"$f":"IF(OR((C72=\"~\"),(C73=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C72=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G73:P73)","v":2073465863.9769151},null,{"$f":"CLASSALLOC!H100","v":1362514819.1018734},{"$f":"CLASSALLOC!I100","v":253394811.35043067},{"$f":"CLASSALLOC!J100","v":217539649.68288872},{"$f":"CLASSALLOC!K100","v":95790886.440357834},{"$f":"SUM(R73:T73)","v":96160823.883232296},{"$f":"SUM(CLASSALLOC!O100)","v":19727959.265183959},{"$f":"SUM(CLASSALLOC!P100)","v":13588288.650813391},{"$f":"SUM(CLASSALLOC!Q100)","v":2580484.908838626},{"$f":"SUM(CLASSALLOC!R100)","v":11426182.550766382},{"$f":"SUM(CLASSALLOC!S100)","v":741958.14252964838},null,{"$f":"SUM(CLASSALLOC!L100)","v":77410161.73416476},{"$f":"SUM(CLASSALLOC!M100)","v":927582.31083849608},{"$f":"SUM(CLASSALLOC!N100)","v":17823079.838229049},{"$f":"SUM(R73:T73,-K73)","v":0}]
[21,{"$f":"IF(OR((C72=\"~\"),(C74=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C72=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H101","v":0},{"$f":"CLASSALLOC!I101","v":0},{"$f":"CLASSALLOC!J101","v":0},{"$f":"CLASSALLOC!K101","v":0},0,{"$f":"SUM(CLASSALLOC!O101)","v":0},{"$f":"SUM(CLASSALLOC!P101)","v":0},{"$f":"SUM(CLASSALLOC!Q101)","v":0},{"$f":"SUM(CLASSALLOC!R101)","v":0},{"$f":"SUM(CLASSALLOC!S101)","v":0},null,{"$f":"SUM(CLASSALLOC!L101)","v":0},{"$f":"SUM(CLASSALLOC!M101)","v":0},{"$f":"SUM(CLASSALLOC!N101)","v":0},0]
[22,{"$f":"IF(OR((C72=\"~\"),(C75=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C72=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,195634503.87784091,null,{"$f":"CLASSALLOC!H102","v":145438529.65835547},{"$f":"CLASSALLOC!I102","v":-9721490.628468819},{"$f":"CLASSALLOC!J102","v":5337070.3214494819},{"$f":"CLASSALLOC!K102","v":1012596.4414488765},15225605.05289628,{"$f":"SUM(CLASSALLOC!O102)","v":790544.47397552687},{"$f":"SUM(CLASSALLOC!P102)","v":555868.93348716432},{"$f":"SUM(CLASSALLOC!Q102)","v":913524.3650035914},{"$f":"SUM(CLASSALLOC!R102)","v":36074040.223888464},{"$f":"SUM(CLASSALLOC!S102)","v":8215.0358048241706},null,{"$f":"SUM(CLASSALLOC!L102)","v":11596970.724080155},{"$f":"SUM(CLASSALLOC!M102)","v":35930.815884615207},{"$f":"SUM(CLASSALLOC!N102)","v":3592703.5129315108},0]
[23,{"$f":"IF(OR((C72=\"~\"),(C76=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C72=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H103","v":0},{"$f":"CLASSALLOC!I103","v":0},{"$f":"CLASSALLOC!J103","v":0},{"$f":"CLASSALLOC!K103","v":0},0,{"$f":"SUM(CLASSALLOC!O103)","v":0},{"$f":"SUM(CLASSALLOC!P103)","v":0},{"$f":"SUM(CLASSALLOC!Q103)","v":0},{"$f":"SUM(CLASSALLOC!R103)","v":0},{"$f":"SUM(CLASSALLOC!S103)","v":0},null,{"$f":"SUM(CLASSALLOC!L103)","v":0},{"$f":"SUM(CLASSALLOC!M103)","v":0},{"$f":"SUM(CLASSALLOC!N103)","v":0},0]
[24,{"$f":"IF(OR((C72=\"~\"),(C77=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C72=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H104","v":0},{"$f":"CLASSALLOC!I104","v":0},{"$f":"CLASSALLOC!J104","v":0},{"$f":"CLASSALLOC!K104","v":0},0,{"$f":"SUM(CLASSALLOC!O104)","v":0},{"$f":"SUM(CLASSALLOC!P104)","v":0},{"$f":"SUM(CLASSALLOC!Q104)","v":0},{"$f":"SUM(CLASSALLOC!R104)","v":0},{"$f":"SUM(CLASSALLOC!S104)","v":0},null,{"$f":"SUM(CLASSALLOC!L104)","v":0},{"$f":"SUM(CLASSALLOC!M104)","v":0},{"$f":"SUM(CLASSALLOC!N104)","v":0},0]
[25,{"$f":"IF(OR((C72=\"~\"),(C78=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C72=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H105","v":0},{"$f":"CLASSALLOC!I105","v":0},{"$f":"CLASSALLOC!J105","v":0},{"$f":"CLASSALLOC!K105","v":0},0,{"$f":"SUM(CLASSALLOC!O105)","v":0},{"$f":"SUM(CLASSALLOC!P105)","v":0},{"$f":"SUM(CLASSALLOC!Q105)","v":0},{"$f":"SUM(CLASSALLOC!R105)","v":0},{"$f":"SUM(CLASSALLOC!S105)","v":0},null,{"$f":"SUM(CLASSALLOC!L105)","v":0},{"$f":"SUM(CLASSALLOC!M105)","v":0},{"$f":"SUM(CLASSALLOC!N105)","v":0},0]
[26,{"$f":"IF(OR((C72=\"~\"),(C79=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C72=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E73:E78)","v":2269100367.8547559},null,{"$f":"SUM(G73:G78)","v":1507953348.7602289},243673320.72196186,222876720.0043382,96803482.881806716,111386428.93612857,20518503.739159487,14144157.584300555,{"$f":"SUM(N73:N78)","v":3494009.2738422174},{"$f":"SUM(O73:O78)","v":47500222.77465485},{"$f":"SUM(P73:P78)","v":750173.17833447258},null,{"$f":"SUM(R73:R78)","v":89007132.45824492},{"$f":"SUM(S73:S78)","v":963513.12672311126},{"$f":"SUM(T73:T78)","v":21415783.35116056},{"$f":"SUM(U73:U78)","v":0}]
[null,{"$f":"IF(OR((C72=\"~\"),(C80=\"~\")),\"~\",\"\")","v":""}]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B81=\"~\"),(C82=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B81=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G82:P82)","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,{"$f":"CLASSALLOC!S109","v":0},{"$f":"CLASSALLOC!T109","v":0},{"$f":"CLASSALLOC!U109","v":0},{"$f":"CLASSALLOC!V109","v":0}]
[null,{"$f":"IF(OR((B81=\"~\"),(C83=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B81=\"~\",\"~\",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":"CLASSALLOC!S110","v":0},{"$f":"CLASSALLOC!T110","v":0},{"$f":"CLASSALLOC!U110","v":0},{"$f":"CLASSALLOC!V110","v":0}]
[null,{"$f":"IF(OR((B81=\"~\"),(C84=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B81=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S111","v":0},{"$f":"CLASSALLOC!T111","v":0},{"$f":"CLASSALLOC!U111","v":0},{"$f":"CLASSALLOC!V111","v":0}]
[null,{"$f":"IF(OR((B81=\"~\"),(C85=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B81=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S112","v":0},{"$f":"CLASSALLOC!T112","v":0},{"$f":"CLASSALLOC!U112","v":0},{"$f":"CLASSALLOC!V112","v":0}]
[null,{"$f":"IF(OR((B81=\"~\"),(C86=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B81=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S113","v":0},{"$f":"CLASSALLOC!T113","v":0},{"$f":"CLASSALLOC!U113","v":0},{"$f":"CLASSALLOC!V113","v":0}]
[null,{"$f":"IF(OR((B81=\"~\"),(C87=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B81=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S114","v":0},{"$f":"CLASSALLOC!T114","v":0},{"$f":"CLASSALLOC!U114","v":0},{"$f":"CLASSALLOC!V114","v":0}]
[null,{"$f":"IF(OR((B81=\"~\"),(C88=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B81=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E82:E87)","v":0},null,{"$f":"SUM(G82:G87)","v":0},0,0,0,0,0,0,{"$f":"SUM(N82:N87)","v":0},{"$f":"SUM(O82:O87)","v":0},{"$f":"SUM(P82:P87)","v":0},null,{"$f":"SUM(R82:R87)","v":0},{"$f":"SUM(S82:S87)","v":0},{"$f":"SUM(T82:T87)","v":0},{"$f":"SUM(U82:U87)","v":0}]
[null,{"$f":"IF(OR((B81=\"~\"),(C89=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B90=\"~\"),(C91=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B90=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G91:P91)","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,{"$f":"CLASSALLOC!S118","v":0},{"$f":"CLASSALLOC!T118","v":0},{"$f":"CLASSALLOC!U118","v":0},{"$f":"CLASSALLOC!V118","v":0}]
[null,{"$f":"IF(OR((B90=\"~\"),(C92=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B90=\"~\",\"~\",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":"CLASSALLOC!S119","v":0},{"$f":"CLASSALLOC!T119","v":0},{"$f":"CLASSALLOC!U119","v":0},{"$f":"CLASSALLOC!V119","v":0}]
[null,{"$f":"IF(OR((B90=\"~\"),(C93=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B90=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S120","v":0},{"$f":"CLASSALLOC!T120","v":0},{"$f":"CLASSALLOC!U120","v":0},{"$f":"CLASSALLOC!V120","v":0}]
[null,{"$f":"IF(OR((B90=\"~\"),(C94=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B90=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S121","v":0},{"$f":"CLASSALLOC!T121","v":0},{"$f":"CLASSALLOC!U121","v":0},{"$f":"CLASSALLOC!V121","v":0}]
[null,{"$f":"IF(OR((B90=\"~\"),(C95=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B90=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S122","v":0},{"$f":"CLASSALLOC!T122","v":0},{"$f":"CLASSALLOC!U122","v":0},{"$f":"CLASSALLOC!V122","v":0}]
[null,{"$f":"IF(OR((B90=\"~\"),(C96=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B90=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S123","v":0},{"$f":"CLASSALLOC!T123","v":0},{"$f":"CLASSALLOC!U123","v":0},{"$f":"CLASSALLOC!V123","v":0}]
[null,{"$f":"IF(OR((B90=\"~\"),(C97=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B90=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E91:E96)","v":0},null,{"$f":"SUM(G91:G96)","v":0},0,0,0,0,0,0,{"$f":"SUM(N91:N96)","v":0},{"$f":"SUM(O91:O96)","v":0},{"$f":"SUM(P91:P96)","v":0},null,{"$f":"SUM(R91:R96)","v":0},{"$f":"SUM(S91:S96)","v":0},{"$f":"SUM(T91:T96)","v":0},{"$f":"SUM(U91:U96)","v":0}]
[null,{"$f":"IF(OR((B90=\"~\"),(C98=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$16","v":"~"}]
[null,{"$f":"IF(OR((B99=\"~\"),(C100=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B99=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G100:P100)","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,{"$f":"CLASSALLOC!S127","v":0},{"$f":"CLASSALLOC!T127","v":0},{"$f":"CLASSALLOC!U127","v":0},{"$f":"CLASSALLOC!V127","v":0}]
[null,{"$f":"IF(OR((B99=\"~\"),(C101=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B99=\"~\",\"~\",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":"CLASSALLOC!S128","v":0},{"$f":"CLASSALLOC!T128","v":0},{"$f":"CLASSALLOC!U128","v":0},{"$f":"CLASSALLOC!V128","v":0}]
[null,{"$f":"IF(OR((B99=\"~\"),(C102=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B99=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S129","v":0},{"$f":"CLASSALLOC!T129","v":0},{"$f":"CLASSALLOC!U129","v":0},{"$f":"CLASSALLOC!V129","v":0}]
[null,{"$f":"IF(OR((B99=\"~\"),(C103=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B99=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S130","v":0},{"$f":"CLASSALLOC!T130","v":0},{"$f":"CLASSALLOC!U130","v":0},{"$f":"CLASSALLOC!V130","v":0}]
[null,{"$f":"IF(OR((B99=\"~\"),(C104=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B99=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S131","v":0},{"$f":"CLASSALLOC!T131","v":0},{"$f":"CLASSALLOC!U131","v":0},{"$f":"CLASSALLOC!V131","v":0}]
[null,{"$f":"IF(OR((B99=\"~\"),(C105=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B99=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S132","v":0},{"$f":"CLASSALLOC!T132","v":0},{"$f":"CLASSALLOC!U132","v":0},{"$f":"CLASSALLOC!V132","v":0}]
[null,{"$f":"IF(OR((B99=\"~\"),(C106=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B99=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E100:E105)","v":0},null,{"$f":"SUM(G100:G105)","v":0},0,0,0,0,0,0,{"$f":"SUM(N100:N105)","v":0},{"$f":"SUM(O100:O105)","v":0},{"$f":"SUM(P100:P105)","v":0},null,{"$f":"SUM(R100:R105)","v":0},{"$f":"SUM(S100:S105)","v":0},{"$f":"SUM(T100:T105)","v":0},{"$f":"SUM(U100:U105)","v":0}]
[null,{"$f":"IF(OR((B99=\"~\"),(C107=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B108=\"~\"),(C109=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B108=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G109:P109)","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,{"$f":"CLASSALLOC!S136","v":0},{"$f":"CLASSALLOC!T136","v":0},{"$f":"CLASSALLOC!U136","v":0},{"$f":"CLASSALLOC!V136","v":0}]
[null,{"$f":"IF(OR((B108=\"~\"),(C110=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B108=\"~\",\"~\",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":"CLASSALLOC!S137","v":0},{"$f":"CLASSALLOC!T137","v":0},{"$f":"CLASSALLOC!U137","v":0},{"$f":"CLASSALLOC!V137","v":0}]
[null,{"$f":"IF(OR((B108=\"~\"),(C111=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B108=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S138","v":0},{"$f":"CLASSALLOC!T138","v":0},{"$f":"CLASSALLOC!U138","v":0},{"$f":"CLASSALLOC!V138","v":0}]
[null,{"$f":"IF(OR((B108=\"~\"),(C112=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B108=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S139","v":0},{"$f":"CLASSALLOC!T139","v":0},{"$f":"CLASSALLOC!U139","v":0},{"$f":"CLASSALLOC!V139","v":0}]
[null,{"$f":"IF(OR((B108=\"~\"),(C113=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B108=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S140","v":0},{"$f":"CLASSALLOC!T140","v":0},{"$f":"CLASSALLOC!U140","v":0},{"$f":"CLASSALLOC!V140","v":0}]
[null,{"$f":"IF(OR((B108=\"~\"),(C114=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B108=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S141","v":0},{"$f":"CLASSALLOC!T141","v":0},{"$f":"CLASSALLOC!U141","v":0},{"$f":"CLASSALLOC!V141","v":0}]
[null,{"$f":"IF(OR((B108=\"~\"),(C115=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B108=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E109:E114)","v":0},null,{"$f":"SUM(G109:G114)","v":0},0,0,0,0,0,0,{"$f":"SUM(N109:N114)","v":0},{"$f":"SUM(O109:O114)","v":0},{"$f":"SUM(P109:P114)","v":0},null,{"$f":"SUM(R109:R114)","v":0},{"$f":"SUM(S109:S114)","v":0},{"$f":"SUM(T109:T114)","v":0},{"$f":"SUM(U109:U114)","v":0}]
[null,{"$f":"IF(OR((B108=\"~\"),(C116=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B117=\"~\"),(C118=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B117=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G118:P118)","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,{"$f":"CLASSALLOC!S145","v":0},{"$f":"CLASSALLOC!T145","v":0},{"$f":"CLASSALLOC!U145","v":0},{"$f":"CLASSALLOC!V145","v":0}]
[null,{"$f":"IF(OR((B117=\"~\"),(C119=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B117=\"~\",\"~\",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":"CLASSALLOC!S146","v":0},{"$f":"CLASSALLOC!T146","v":0},{"$f":"CLASSALLOC!U146","v":0},{"$f":"CLASSALLOC!V146","v":0}]
[null,{"$f":"IF(OR((B117=\"~\"),(C120=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B117=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S147","v":0},{"$f":"CLASSALLOC!T147","v":0},{"$f":"CLASSALLOC!U147","v":0},{"$f":"CLASSALLOC!V147","v":0}]
[null,{"$f":"IF(OR((B117=\"~\"),(C121=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B117=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S148","v":0},{"$f":"CLASSALLOC!T148","v":0},{"$f":"CLASSALLOC!U148","v":0},{"$f":"CLASSALLOC!V148","v":0}]
[null,{"$f":"IF(OR((B117=\"~\"),(C122=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B117=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S149","v":0},{"$f":"CLASSALLOC!T149","v":0},{"$f":"CLASSALLOC!U149","v":0},{"$f":"CLASSALLOC!V149","v":0}]
[null,{"$f":"IF(OR((B117=\"~\"),(C123=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B117=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S150","v":0},{"$f":"CLASSALLOC!T150","v":0},{"$f":"CLASSALLOC!U150","v":0},{"$f":"CLASSALLOC!V150","v":0}]
[null,{"$f":"IF(OR((B117=\"~\"),(C124=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B117=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E118:E123)","v":0},null,{"$f":"SUM(G118:G123)","v":0},0,0,0,0,0,0,{"$f":"SUM(N118:N123)","v":0},{"$f":"SUM(O118:O123)","v":0},{"$f":"SUM(P118:P123)","v":0},null,{"$f":"SUM(R118:R123)","v":0},{"$f":"SUM(S118:S123)","v":0},{"$f":"SUM(T118:T123)","v":0},{"$f":"SUM(U118:U123)","v":0}]
[null,{"$f":"IF(OR((B117=\"~\"),(C125=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$19","v":"~"}]
[null,{"$f":"IF(OR((B126=\"~\"),(C127=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B126=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"SUM(G127:P127)","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,{"$f":"CLASSALLOC!S154","v":0},{"$f":"CLASSALLOC!T154","v":0},{"$f":"CLASSALLOC!U154","v":0},{"$f":"CLASSALLOC!V154","v":0}]
[null,{"$f":"IF(OR((B126=\"~\"),(C130=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B126=\"~\",\"~\",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":"CLASSALLOC!S157","v":0},{"$f":"CLASSALLOC!T157","v":0},{"$f":"CLASSALLOC!U157","v":0},{"$f":"CLASSALLOC!V157","v":0}]
[null,{"$f":"IF(OR((B126=\"~\"),(C131=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B126=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S158","v":0},{"$f":"CLASSALLOC!T158","v":0},{"$f":"CLASSALLOC!U158","v":0},{"$f":"CLASSALLOC!V158","v":0}]
[null,{"$f":"IF(OR((B126=\"~\"),(C134=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B135=\"~\"),(C138=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B135=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S165","v":0},{"$f":"CLASSALLOC!T165","v":0},{"$f":"CLASSALLOC!U165","v":0},{"$f":"CLASSALLOC!V165","v":0}]
[null,{"$f":"IF(OR((B135=\"~\"),(C139=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B135=\"~\",\"~\",INPUTS!$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":"CLASSALLOC!S166","v":0},{"$f":"CLASSALLOC!T166","v":0},{"$f":"CLASSALLOC!U166","v":0},{"$f":"CLASSALLOC!V166","v":0}]
[null,{"$f":"IF(OR((B135=\"~\"),(C142=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B135=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E136:E141)","v":0},null,{"$f":"SUM(G136:G141)","v":0},0,0,0,0,0,0,{"$f":"SUM(N136:N141)","v":0},{"$f":"SUM(O136:O141)","v":0},{"$f":"SUM(P136:P141)","v":0},null,{"$f":"SUM(R136:R141)","v":0},{"$f":"SUM(S136:S141)","v":0},{"$f":"SUM(T136:T141)","v":0},{"$f":"SUM(U136:U141)","v":0}]
[null,{"$f":"IF(OR((B135=\"~\"),(C143=\"~\")),\"~\",\"\")","v":"~"}]
[{"$f":"+A145+1","v":29},{"$f":"IF(OR((C145=\"~\"),(C146=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C145=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"SUM(G146:P146)","v":5232953575.7912989},null,{"$f":"CLASSALLOC!H172","v":3151645396.4909086},{"$f":"CLASSALLOC!I172","v":665884219.89374936},{"$f":"CLASSALLOC!J172","v":659042741.63266599},{"$f":"CLASSALLOC!K172","v":327764492.91794097},{"$f":"SUM(R146:T146)","v":260037828.24937984},{"$f":"SUM(CLASSALLOC!O172)","v":29637953.029983964},{"$f":"SUM(CLASSALLOC!P172)","v":69248474.709522486},{"$f":"SUM(CLASSALLOC!Q172)","v":49934386.364034161},{"$f":"SUM(CLASSALLOC!R172)","v":17873424.308307327},{"$f":"SUM(CLASSALLOC!S172)","v":1884658.1948067602},null,{"$f":"SUM(CLASSALLOC!L172)","v":241281565.90901709},{"$f":"SUM(CLASSALLOC!M172)","v":933182.50213368633},{"$f":"SUM(CLASSALLOC!N172)","v":17823079.838229049},{"$f":"SUM(R146:T146,-K146)","v":0}]
[{"$f":"+A146+1","v":30},{"$f":"IF(OR((C145=\"~\"),(C147=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C145=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"CLASSALLOC!H173","v":0},{"$f":"CLASSALLOC!I173","v":0},{"$f":"CLASSALLOC!J173","v":0},{"$f":"CLASSALLOC!K173","v":0},0,{"$f":"SUM(CLASSALLOC!O173)","v":0},{"$f":"SUM(CLASSALLOC!P173)","v":0},{"$f":"SUM(CLASSALLOC!Q173)","v":0},{"$f":"SUM(CLASSALLOC!R173)","v":0},{"$f":"SUM(CLASSALLOC!S173)","v":0},null,{"$f":"SUM(CLASSALLOC!L173)","v":0},{"$f":"SUM(CLASSALLOC!M173)","v":0},{"$f":"SUM(CLASSALLOC!N173)","v":0},0]
[32,{"$f":"IF(OR((C145=\"~\"),(C149=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C145=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H175","v":0},{"$f":"CLASSALLOC!I175","v":0},{"$f":"CLASSALLOC!J175","v":0},{"$f":"CLASSALLOC!K175","v":0},0,{"$f":"SUM(CLASSALLOC!O175)","v":0},{"$f":"SUM(CLASSALLOC!P175)","v":0},{"$f":"SUM(CLASSALLOC!Q175)","v":0},{"$f":"SUM(CLASSALLOC!R175)","v":0},{"$f":"SUM(CLASSALLOC!S175)","v":0},null,{"$f":"SUM(CLASSALLOC!L175)","v":0},{"$f":"SUM(CLASSALLOC!M175)","v":0},{"$f":"SUM(CLASSALLOC!N175)","v":0},0]
[33,{"$f":"IF(OR((C145=\"~\"),(C150=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C145=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"CLASSALLOC!H176","v":0},{"$f":"CLASSALLOC!I176","v":0},{"$f":"CLASSALLOC!J176","v":0},{"$f":"CLASSALLOC!K176","v":0},0,{"$f":"SUM(CLASSALLOC!O176)","v":0},{"$f":"SUM(CLASSALLOC!P176)","v":0},{"$f":"SUM(CLASSALLOC!Q176)","v":0},{"$f":"SUM(CLASSALLOC!R176)","v":0},{"$f":"SUM(CLASSALLOC!S176)","v":0},null,{"$f":"SUM(CLASSALLOC!L176)","v":0},{"$f":"SUM(CLASSALLOC!M176)","v":0},{"$f":"SUM(CLASSALLOC!N176)","v":0},0]
[36,{"$f":"IF(OR((C145=\"~\"),(C153=\"~\")),\"~\",\"\")","v":""}]
[37,null,"TOTAL RATE BASE",null,{"$f":"SUM(G154:P154)","v":5428588079.6691408},null,{"$f":"SUM(G146:G151)","v":3297083926.1492643},656162729.26528049,664379811.95411551,328777089.35938984,275263433.30227613,30428497.503959492,69804343.643009648,{"$f":"SUM(N146:N151)","v":50847910.729037754},{"$f":"SUM(O146:O151)","v":53947464.532195792},{"$f":"SUM(P146:P151)","v":1892873.2306115844},null,{"$f":"SUM(R146:R151)","v":252878536.63309723},{"$f":"SUM(S146:S151)","v":969113.31801830151},{"$f":"SUM(T146:T151)","v":21415783.35116056},{"$f":"SUM(U146:U151)","v":0}]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Line No.",null,null,null,"System Total",null,{"$f":"+G6","v":"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","Special Contract","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale",null,"Pri Volt Sch 31","Pri Volt Sch 35","Pri Volt Sch 43","check",null,"Pri Volt\nSch 31/35"]
[null,null,"(a)",null,"(b)",null,"(c)","(d)","(e)","(g)","(h)","(k)","(l)","(m)","(n)","(o)"]
[{"$f":"+A164+1","v":2},{"$f":"IF(OR((C164=\"~\"),(C165=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C164=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D526","v":676005140.82085264},null,{"$f":"'REV REQ'!F526","v":389869183.98509085},{"$f":"'REV REQ'!G526","v":89885507.041059181},{"$f":"'REV REQ'!H526","v":96207874.573665589},{"$f":"'REV REQ'!I526","v":50549334.859323934},{"$f":"SUM(R165:T165)","v":35710414.194244966},{"$f":"'REV REQ'!M526","v":0},{"$f":"'REV REQ'!N526","v":12128903.051243683},{"$f":"'REV REQ'!O526","v":0},{"$f":"'REV REQ'!P526","v":1404917.5139778121},{"$f":"'REV REQ'!Q526","v":249005.60224684275},null,{"$f":"'REV REQ'!J526","v":35709193.85737408},{"$f":"'REV REQ'!K526","v":1220.3368708853372},{"$f":"'REV REQ'!L526","v":0},{"$f":"SUM(R165:T165,-K165)","v":0},null,{"$f":"+R165+S165","v":35710414.194244966}]
[3,{"$f":"IF(OR((C164=\"~\"),(C166=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C164=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D527","v":651771739.89381731},null,{"$f":"'REV REQ'!F527","v":339549306.59788585},{"$f":"'REV REQ'!G527","v":86275494.581617832},{"$f":"'REV REQ'!H527","v":95944956.937644839},{"$f":"'REV REQ'!I527","v":61919595.622811861},46970507.655596912,{"$f":"'REV REQ'!M527","v":0},{"$f":"'REV REQ'!N527","v":18646824.120675232},{"$f":"'REV REQ'!O527","v":0},{"$f":"'REV REQ'!P527","v":2245308.79469172},{"$f":"'REV REQ'!Q527","v":219745.58289317173},null,{"$f":"'REV REQ'!J527","v":43080112.15990743},{"$f":"'REV REQ'!K527","v":136030.12244665041},{"$f":"'REV REQ'!L527","v":3754365.373242836},0,null,43216142.282354079]
[6,{"$f":"IF(OR((C164=\"~\"),(C169=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C164=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,{"$f":"'REV REQ'!D530","v":0},null,{"$f":"'REV REQ'!F530","v":0},{"$f":"'REV REQ'!G530","v":0},{"$f":"'REV REQ'!H530","v":0},{"$f":"'REV REQ'!I530","v":0},0,{"$f":"'REV REQ'!M530","v":0},{"$f":"'REV REQ'!N530","v":0},{"$f":"'REV REQ'!O530","v":0},{"$f":"'REV REQ'!P530","v":0},{"$f":"'REV REQ'!Q530","v":0},null,{"$f":"'REV REQ'!J530","v":0},{"$f":"'REV REQ'!K530","v":0},{"$f":"'REV REQ'!L530","v":0},0,null,0]
[7,{"$f":"IF(OR((C164=\"~\"),(C170=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C164=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D531","v":0},null,{"$f":"'REV REQ'!F531","v":0},{"$f":"'REV REQ'!G531","v":0},{"$f":"'REV REQ'!H531","v":0},{"$f":"'REV REQ'!I531","v":0},0,{"$f":"'REV REQ'!M531","v":0},{"$f":"'REV REQ'!N531","v":0},{"$f":"'REV REQ'!O531","v":0},{"$f":"'REV REQ'!P531","v":0},{"$f":"'REV REQ'!Q531","v":0},null,{"$f":"'REV REQ'!J531","v":0},{"$f":"'REV REQ'!K531","v":0},{"$f":"'REV REQ'!L531","v":0},0,null,0]
[10,null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[11,{"$f":"IF(OR((C173=\"~\"),(C174=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C173=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"'REV REQ'!D535","v":154155500.72468612},null,{"$f":"'REV REQ'!F535","v":82831767.479349613},{"$f":"'REV REQ'!G535","v":19097111.864253372},{"$f":"'REV REQ'!H535","v":20440364.67543187},{"$f":"'REV REQ'!I535","v":10739732.513620321},{"$f":"SUM(R174:T174)","v":7587049.3145774817},{"$f":"'REV REQ'!M535","v":1819282.9762859466},{"$f":"'REV REQ'!N535","v":2576911.7401148845},{"$f":"'REV REQ'!O535","v":8711886.9742624033},{"$f":"'REV REQ'!P535","v":298489.3539314107},{"$f":"'REV REQ'!Q535","v":52903.832858856178},null,{"$f":"'REV REQ'!J535","v":7586790.0413030405},{"$f":"'REV REQ'!K535","v":259.27327444150313},{"$f":"'REV REQ'!L535","v":0},{"$f":"SUM(R174:T174,-K174)","v":0},null,7587049.3145774817]
[13,{"$f":"IF(OR((C173=\"~\"),(C176=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C173=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D537","v":-1010226.96},null,{"$f":"'REV REQ'!F537","v":0},{"$f":"'REV REQ'!G537","v":0},{"$f":"'REV REQ'!H537","v":0},{"$f":"'REV REQ'!I537","v":0},0,{"$f":"'REV REQ'!M537","v":-1010226.96},{"$f":"'REV REQ'!N537","v":0},{"$f":"'REV REQ'!O537","v":0},{"$f":"'REV REQ'!P537","v":0},{"$f":"'REV REQ'!Q537","v":0},null,{"$f":"'REV REQ'!J537","v":0},{"$f":"'REV REQ'!K537","v":0},{"$f":"'REV REQ'!L537","v":0},0,null,0]
[14,{"$f":"IF(OR((C173=\"~\"),(C177=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C173=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,{"$f":"'REV REQ'!D538","v":0},null,{"$f":"'REV REQ'!F538","v":0},{"$f":"'REV REQ'!G538","v":0},{"$f":"'REV REQ'!H538","v":0},{"$f":"'REV REQ'!I538","v":0},0,{"$f":"'REV REQ'!M538","v":0},{"$f":"'REV REQ'!N538","v":0},{"$f":"'REV REQ'!O538","v":0},{"$f":"'REV REQ'!P538","v":0},{"$f":"'REV REQ'!Q538","v":0},null,{"$f":"'REV REQ'!J538","v":0},{"$f":"'REV REQ'!K538","v":0},{"$f":"'REV REQ'!L538","v":0},0,null,0]
[17,{"$f":"IF(OR((C173=\"~\"),(C180=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C173=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E174:E179)","v":153145273.76468611},null,{"$f":"SUM(G174:G179)","v":82831767.479349613},19097111.864253372,20440364.67543187,10739732.513620321,7587049.3145774817,809056.01628594659,2576911.7401148845,{"$f":"SUM(N174:N179)","v":8711886.9742624033},{"$f":"SUM(O174:O179)","v":298489.3539314107},{"$f":"SUM(P174:P179)","v":52903.832858856178},null,{"$f":"SUM(R174:R179)","v":7586790.0413030405},{"$f":"SUM(S174:S179)","v":259.27327444150313},{"$f":"SUM(T174:T179)","v":0},{"$f":"SUM(U174:U179)","v":0},null,7587049.3145774817]
[18,{"$f":"IF(OR((C173=\"~\"),(C181=\"~\")),\"~\",\"\")","v":""}]
[21,{"$f":"IF(OR((C182=\"~\"),(C184=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C182=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D545","v":0},null,{"$f":"'REV REQ'!F545","v":0},{"$f":"'REV REQ'!G545","v":0},{"$f":"'REV REQ'!H545","v":0},{"$f":"'REV REQ'!I545","v":0},0,{"$f":"'REV REQ'!M545","v":0},{"$f":"'REV REQ'!N545","v":0},{"$f":"'REV REQ'!O545","v":0},{"$f":"'REV REQ'!P545","v":0},{"$f":"'REV REQ'!Q545","v":0},null,{"$f":"'REV REQ'!J545","v":0},{"$f":"'REV REQ'!K545","v":0},{"$f":"'REV REQ'!L545","v":0},0,null,0]
[22,{"$f":"IF(OR((C182=\"~\"),(C185=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C182=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D546","v":146146239.65589988},null,{"$f":"'REV REQ'!F546","v":113521907.90525493},{"$f":"'REV REQ'!G546","v":10904200.176354112},{"$f":"'REV REQ'!H546","v":2886357.8574979655},{"$f":"'REV REQ'!I546","v":1069882.4417634902},5595426.9478323096,{"$f":"'REV REQ'!M546","v":335389.77401115437},{"$f":"'REV REQ'!N546","v":307304.24397935747},{"$f":"'REV REQ'!O546","v":526392.27714501065},{"$f":"'REV REQ'!P546","v":10996630.574733242},{"$f":"'REV REQ'!Q546","v":2747.4573283415989},null,{"$f":"'REV REQ'!J546","v":4419822.1466222396},{"$f":"'REV REQ'!K546","v":11502.158775570464},{"$f":"'REV REQ'!L546","v":1164102.6424344992},0,null,4431324.3053978104]
[25,{"$f":"IF(OR((C182=\"~\"),(C188=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C182=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D549","v":0},null,{"$f":"'REV REQ'!F549","v":0},{"$f":"'REV REQ'!G549","v":0},{"$f":"'REV REQ'!H549","v":0},{"$f":"'REV REQ'!I549","v":0},0,{"$f":"'REV REQ'!M549","v":0},{"$f":"'REV REQ'!N549","v":0},{"$f":"'REV REQ'!O549","v":0},{"$f":"'REV REQ'!P549","v":0},{"$f":"'REV REQ'!Q549","v":0},null,{"$f":"'REV REQ'!J549","v":0},{"$f":"'REV REQ'!K549","v":0},{"$f":"'REV REQ'!L549","v":0},0,null,0]
[26,{"$f":"IF(OR((C182=\"~\"),(C189=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C182=\"~\",\"~\",\"Sub-total\")","v":"Sub-total"},null,{"$f":"SUM(E183:E188)","v":591399643.49030173},null,{"$f":"SUM(G183:G188)","v":412901937.87062442},65913640.285189085,49187695.99027624,21059197.128596131,25447892.765240945,3710660.9425469539,-447460.77200128528,{"$f":"SUM(N183:N188)","v":58909.860465202713},{"$f":"SUM(O183:O188)","v":13396519.061136225},{"$f":"SUM(P183:P188)","v":170650.35822784266},null,{"$f":"SUM(R183:R188)","v":20133982.004346363},{"$f":"SUM(S183:S188)","v":231109.0849149508},{"$f":"SUM(T183:T188)","v":5082801.6759796301},{"$f":"SUM(U183:U188)","v":0},null,20365091.089261316]
[null,{"$f":"IF(OR((B191=\"~\"),(C192=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B191=\"~\",\"~\",INPUTS!$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,{"$f":"'REV REQ'!S345","v":0},{"$f":"'REV REQ'!T345","v":0},{"$f":"'REV REQ'!U345","v":0},{"$f":"'REV REQ'!V345","v":0},null,0]
[null,{"$f":"IF(OR((B191=\"~\"),(C193=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B191=\"~\",\"~\",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,{"$f":"'REV REQ'!S346","v":0},{"$f":"'REV REQ'!T346","v":0},{"$f":"'REV REQ'!U346","v":0},{"$f":"'REV REQ'!V346","v":0},null,0]
[null,{"$f":"IF(OR((B191=\"~\"),(C196=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B191=\"~\",\"~\",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,{"$f":"'REV REQ'!S349","v":0},{"$f":"'REV REQ'!T349","v":0},{"$f":"'REV REQ'!U349","v":0},{"$f":"'REV REQ'!V349","v":0},null,0]
[null,{"$f":"IF(OR((B191=\"~\"),(C197=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B191=\"~\",\"~\",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,{"$f":"'REV REQ'!S350","v":0},{"$f":"'REV REQ'!T350","v":0},{"$f":"'REV REQ'!U350","v":0},{"$f":"'REV REQ'!V350","v":0},null,0]
[null,{"$f":"IF(OR((B191=\"~\"),(C199=\"~\")),\"~\",\"\")","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"INPUTS!$F$15","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(OR((B200=\"~\"),(C203=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B200=\"~\",\"~\",INPUTS!$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,{"$f":"'REV REQ'!S356","v":0},{"$f":"'REV REQ'!T356","v":0},{"$f":"'REV REQ'!U356","v":0},{"$f":"'REV REQ'!V356","v":0},null,0]
[null,{"$f":"IF(OR((B200=\"~\"),(C204=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B200=\"~\",\"~\",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,{"$f":"'REV REQ'!S357","v":0},{"$f":"'REV REQ'!T357","v":0},{"$f":"'REV REQ'!U357","v":0},{"$f":"'REV REQ'!V357","v":0},null,0]
[null,{"$f":"IF(OR((B200=\"~\"),(C207=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B200=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E201:E206)","v":0},null,{"$f":"SUM(G201:G206)","v":0},0,0,0,0,0,0,{"$f":"SUM(N201:N206)","v":0},{"$f":"SUM(O201:O206)","v":0},{"$f":"SUM(P201:P206)","v":0},null,{"$f":"SUM(R201:R206)","v":0},{"$f":"SUM(S201:S206)","v":0},{"$f":"SUM(T201:T206)","v":0},{"$f":"SUM(U201:U206)","v":0},null,0]
[null,{"$f":"IF(OR((B200=\"~\"),(C208=\"~\")),\"~\",\"\")","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(OR((B209=\"~\"),(C211=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B209=\"~\",\"~\",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,{"$f":"'REV REQ'!S364","v":0},{"$f":"'REV REQ'!T364","v":0},{"$f":"'REV REQ'!U364","v":0},{"$f":"'REV REQ'!V364","v":0},null,0]
[null,{"$f":"IF(OR((B209=\"~\"),(C212=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B209=\"~\",\"~\",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,{"$f":"'REV REQ'!S365","v":0},{"$f":"'REV REQ'!T365","v":0},{"$f":"'REV REQ'!U365","v":0},{"$f":"'REV REQ'!V365","v":0},null,0]
[null,{"$f":"IF(OR((B209=\"~\"),(C215=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B209=\"~\",\"~\",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,{"$f":"'REV REQ'!S368","v":0},{"$f":"'REV REQ'!T368","v":0},{"$f":"'REV REQ'!U368","v":0},{"$f":"'REV REQ'!V368","v":0},null,0]
[null,{"$f":"IF(OR((B209=\"~\"),(C216=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B209=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E210:E215)","v":0},null,{"$f":"SUM(G210:G215)","v":0},0,0,0,0,0,0,{"$f":"SUM(N210:N215)","v":0},{"$f":"SUM(O210:O215)","v":0},{"$f":"SUM(P210:P215)","v":0},null,{"$f":"SUM(R210:R215)","v":0},{"$f":"SUM(S210:S215)","v":0},{"$f":"SUM(T210:T215)","v":0},{"$f":"SUM(U210:U215)","v":0},null,0]
[null,{"$f":"IF(OR((B218=\"~\"),(C219=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B218=\"~\",\"~\",INPUTS!$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,{"$f":"'REV REQ'!S372","v":0},{"$f":"'REV REQ'!T372","v":0},{"$f":"'REV REQ'!U372","v":0},{"$f":"'REV REQ'!V372","v":0},null,0]
[null,{"$f":"IF(OR((B218=\"~\"),(C220=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B218=\"~\",\"~\",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,{"$f":"'REV REQ'!S373","v":0},{"$f":"'REV REQ'!T373","v":0},{"$f":"'REV REQ'!U373","v":0},{"$f":"'REV REQ'!V373","v":0},null,0]
[null,{"$f":"IF(OR((B218=\"~\"),(C222=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B218=\"~\",\"~\",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,{"$f":"'REV REQ'!S375","v":0},{"$f":"'REV REQ'!T375","v":0},{"$f":"'REV REQ'!U375","v":0},{"$f":"'REV REQ'!V375","v":0},null,0]
[null,{"$f":"IF(OR((B218=\"~\"),(C223=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B218=\"~\",\"~\",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,{"$f":"'REV REQ'!S376","v":0},{"$f":"'REV REQ'!T376","v":0},{"$f":"'REV REQ'!U376","v":0},{"$f":"'REV REQ'!V376","v":0},null,0]
[null,{"$f":"IF(OR((B218=\"~\"),(C226=\"~\")),\"~\",\"\")","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"INPUTS!$F$18","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(OR((B227=\"~\"),(C230=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B227=\"~\",\"~\",INPUTS!$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,{"$f":"'REV REQ'!S383","v":0},{"$f":"'REV REQ'!T383","v":0},{"$f":"'REV REQ'!U383","v":0},{"$f":"'REV REQ'!V383","v":0},null,0]
[null,{"$f":"IF(OR((B227=\"~\"),(C231=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B227=\"~\",\"~\",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,{"$f":"'REV REQ'!S384","v":0},{"$f":"'REV REQ'!T384","v":0},{"$f":"'REV REQ'!U384","v":0},{"$f":"'REV REQ'!V384","v":0},null,0]
[null,{"$f":"IF(OR((B227=\"~\"),(C234=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B227=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E228:E233)","v":0},null,{"$f":"SUM(G228:G233)","v":0},0,0,0,0,0,0,{"$f":"SUM(N228:N233)","v":0},{"$f":"SUM(O228:O233)","v":0},{"$f":"SUM(P228:P233)","v":0},null,{"$f":"SUM(R228:R233)","v":0},{"$f":"SUM(S228:S233)","v":0},{"$f":"SUM(T228:T233)","v":0},{"$f":"SUM(U228:U233)","v":0},null,0]
[null,{"$f":"IF(OR((B227=\"~\"),(C235=\"~\")),\"~\",\"\")","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(OR((B236=\"~\"),(C238=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B236=\"~\",\"~\",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,{"$f":"'REV REQ'!S391","v":0},{"$f":"'REV REQ'!T391","v":0},{"$f":"'REV REQ'!U391","v":0},{"$f":"'REV REQ'!V391","v":0},null,0]
[null,{"$f":"IF(OR((B236=\"~\"),(C239=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B236=\"~\",\"~\",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,{"$f":"'REV REQ'!S392","v":0},{"$f":"'REV REQ'!T392","v":0},{"$f":"'REV REQ'!U392","v":0},{"$f":"'REV REQ'!V392","v":0},null,0]
[null,{"$f":"IF(OR((B236=\"~\"),(C242=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B236=\"~\",\"~\",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,{"$f":"'REV REQ'!S395","v":0},{"$f":"'REV REQ'!T395","v":0},{"$f":"'REV REQ'!U395","v":0},{"$f":"'REV REQ'!V395","v":0},null,0]
[null,{"$f":"IF(OR((B236=\"~\"),(C243=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B236=\"~\",\"~\",\"Sub-total\")","v":"~"},null,{"$f":"SUM(E237:E242)","v":0},null,{"$f":"SUM(G237:G242)","v":0},0,0,0,0,0,0,{"$f":"SUM(N237:N242)","v":0},{"$f":"SUM(O237:O242)","v":0},{"$f":"SUM(P237:P242)","v":0},null,{"$f":"SUM(R237:R242)","v":0},{"$f":"SUM(S237:S242)","v":0},{"$f":"SUM(T237:T242)","v":0},{"$f":"SUM(U237:U242)","v":0},null,0]
[null,{"$f":"INPUTS!$F$20","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"IF(OR((B245=\"~\"),(C246=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B245=\"~\",\"~\",INPUTS!$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,{"$f":"'REV REQ'!S399","v":0},{"$f":"'REV REQ'!T399","v":0},{"$f":"'REV REQ'!U399","v":0},{"$f":"'REV REQ'!V399","v":0},null,0]
[null,{"$f":"IF(OR((B245=\"~\"),(C249=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B245=\"~\",\"~\",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,{"$f":"'REV REQ'!S402","v":0},{"$f":"'REV REQ'!T402","v":0},{"$f":"'REV REQ'!U402","v":0},{"$f":"'REV REQ'!V402","v":0},null,0]
[null,{"$f":"IF(OR((B245=\"~\"),(C250=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B245=\"~\",\"~\",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,{"$f":"'REV REQ'!S403","v":0},{"$f":"'REV REQ'!T403","v":0},{"$f":"'REV REQ'!U403","v":0},{"$f":"'REV REQ'!V403","v":0},null,0]
[null,{"$f":"IF(OR((B245=\"~\"),(C253=\"~\")),\"~\",\"\")","v":"~"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A189+1","v":27}]
[30,{"$f":"IF(OR((C255=\"~\"),(C257=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C255=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,{"$f":"'REV REQ'!D617","v":651771739.89381731},null,{"$f":"'REV REQ'!F617","v":339549306.59788585},{"$f":"'REV REQ'!G617","v":86275494.581617832},{"$f":"'REV REQ'!H617","v":95944956.937644839},{"$f":"'REV REQ'!I617","v":61919595.622811861},46970507.655596912,{"$f":"'REV REQ'!M617","v":0},{"$f":"'REV REQ'!N617","v":18646824.120675232},{"$f":"'REV REQ'!O617","v":0},{"$f":"'REV REQ'!P617","v":2245308.79469172},{"$f":"'REV REQ'!Q617","v":219745.58289317173},null,{"$f":"'REV REQ'!J617","v":43080112.15990743},{"$f":"'REV REQ'!K617","v":136030.12244665041},{"$f":"'REV REQ'!L617","v":3754365.373242836},0,null,43216142.282354079]
[31,{"$f":"IF(OR((C255=\"~\"),(C258=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C255=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,{"$f":"'REV REQ'!D618","v":145136012.6958999},null,{"$f":"'REV REQ'!F618","v":113521907.90525493},{"$f":"'REV REQ'!G618","v":10904200.176354112},{"$f":"'REV REQ'!H618","v":2886357.8574979655},{"$f":"'REV REQ'!I618","v":1069882.4417634902},5595426.9478323096,{"$f":"'REV REQ'!M618","v":-674837.18598884554},{"$f":"'REV REQ'!N618","v":307304.24397935747},{"$f":"'REV REQ'!O618","v":526392.27714501065},{"$f":"'REV REQ'!P618","v":10996630.574733242},{"$f":"'REV REQ'!Q618","v":2747.4573283415989},null,{"$f":"'REV REQ'!J618","v":4419822.1466222396},{"$f":"'REV REQ'!K618","v":11502.158775570464},{"$f":"'REV REQ'!L618","v":1164102.6424344992},0,null,4431324.3053978104]
[34,{"$f":"IF(OR((C255=\"~\"),(C261=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C255=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,{"$f":"'REV REQ'!D621","v":0},null,{"$f":"'REV REQ'!F621","v":0},{"$f":"'REV REQ'!G621","v":0},{"$f":"'REV REQ'!H621","v":0},{"$f":"'REV REQ'!I621","v":0},0,{"$f":"'REV REQ'!M621","v":0},{"$f":"'REV REQ'!N621","v":0},{"$f":"'REV REQ'!O621","v":0},{"$f":"'REV REQ'!P621","v":0},{"$f":"'REV REQ'!Q621","v":0},null,{"$f":"'REV REQ'!J621","v":0},{"$f":"'REV REQ'!K621","v":0},{"$f":"'REV REQ'!L621","v":0},0,null,0]
[35,null,"TOTAL REVENUE REQUIREMENT",null,{"$f":"SUM(E256:E261)","v":2072321797.9696579},null,{"$f":"SUM(G256:G261)","v":1225152195.9329505},261171753.77211949,261780892.17701852,144267860.12435225,115715863.92966032,4519716.958832901,32905178.140032515,{"$f":"SUM(N256:N261)","v":8770796.8347276039},{"$f":"SUM(O256:O261)","v":17345234.723737169},{"$f":"SUM(P256:P261)","v":692305.3762267133},null,{"$f":"SUM(R256:R261)","v":106510078.06293091},{"$f":"SUM(S256:S261)","v":368618.81750692806},{"$f":"SUM(T256:T261)","v":8837167.0492224656},{"$f":"SUM(U256:U261)","v":0},null,106878696.88043784]
[{"$f":"A2","v":"ELECTRIC COST OF SERVICE SUMMARY"}]
[{"$f":"IF(CASE=1,INPUTS!$B$5,IF(CASE=2,INPUTS!$B$6,\"\"))","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Line No.",null,null,null,"System Total",null,{"$f":"+G6","v":"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","Special Contract","High Volt\nSch 46/49","Choice /\nRetail Wheeling\nSch 448/449","Lighting\nSch 50-59","Firm Resale",null,"Pri Volt Sch 31","Pri Volt Sch 35","Pri Volt Sch 43","check",null,"Pri Volt\nSch 31/35"]
[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":"+A272+1","v":2},{"$f":"IF(OR((C272=\"~\"),(C273=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C272=\"~\",\"~\",INPUTS!$C$42)","v":"Demand"},null,{"$f":"ROUND(IF($C273=0,0,E165/E$372),6)","v":2.7654000000000001E-2},null,{"$f":"ROUND(IF($C273=0,0,G165/G$372),6)","v":3.3972000000000002E-2},3.0825000000000002E-2,2.9668E-2,2.4153999999999998E-2,2.2494E-2,0,1.9245000000000002E-2,0,1.8513000000000002E-2,3.3527000000000001E-2,null,{"$f":"ROUND(IF($C273=0,0,R165/R$372),6)","v":2.4525000000000002E-2},2.6499999999999999E-4,0,null,null,{"$f":"ROUND(IF($C273=0,0,W165/W$372),6)","v":2.4448999999999999E-2}]
[5,{"$f":"IF(OR((C272=\"~\"),(C276=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C272=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C276=0,0,G168/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[6,{"$f":"IF(OR((C272=\"~\"),(C277=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C272=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C277=0,0,G169/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[9,{"$f":"IF(OR((C272=\"~\"),(C280=\"~\")),\"~\",\"\")","v":""}]
[10,null,{"$f":"INPUTS!$F$12","v":"Transmission"}]
[13,{"$f":"IF(OR((C281=\"~\"),(C284=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C281=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,-4.1E-5,null,{"$f":"ROUND(IF($C284=0,0,G176/G$372),6)","v":0},0,0,0,0,-2.8860000000000001E-3,0,0,0,0,null,0,0,0,null,null,0]
[14,{"$f":"IF(OR((C281=\"~\"),(C285=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C281=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C285=0,0,G177/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[17,{"$f":"IF(OR((C281=\"~\"),(C288=\"~\")),\"~\",\"\")","v":""},"Total",null,6.2649999999999997E-3,null,{"$f":"ROUND(IF($C288=0,0,G180/G$372),6)","v":7.2179999999999996E-3},6.5490000000000001E-3,6.3029999999999996E-3,5.1320000000000003E-3,4.7790000000000003E-3,2.3110000000000001E-3,4.0889999999999998E-3,4.2160000000000001E-3,3.9329999999999999E-3,7.123E-3,null,5.2110000000000004E-3,5.5999999999999999E-5,0,null,null,5.1939999999999998E-3]
[18,{"$f":"IF(OR((C281=\"~\"),(C289=\"~\")),\"~\",\"\")","v":""}]
[21,{"$f":"IF(OR((C290=\"~\"),(C292=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C290=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,0,null,{"$f":"ROUND(IF($C292=0,0,G184/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[22,{"$f":"IF(OR((C290=\"~\"),(C293=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C290=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,5.9789999999999999E-3,null,{"$f":"ROUND(IF($C293=0,0,G185/G$372),6)","v":9.8919999999999998E-3},3.7390000000000001E-3,8.8999999999999995E-4,5.1099999999999995E-4,3.5249999999999999E-3,9.5799999999999998E-4,4.8799999999999999E-4,2.5500000000000002E-4,0.14490700000000001,3.6999999999999999E-4,null,3.0360000000000001E-3,2.5019999999999999E-3,9.1739999999999999E-3,null,null,3.0339999999999998E-3]
[24,{"$f":"IF(OR((C290=\"~\"),(C295=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C290=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C295=0,0,G187/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[25,{"$f":"IF(OR((C290=\"~\"),(C296=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C290=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C296=0,0,G188/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"INPUTS!$F$14","v":"~"}]
[null,{"$f":"IF(OR((B299=\"~\"),(C300=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B299=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C300=0,0,E192/E$372),6)","v":0},null,{"$f":"ROUND(IF($C300=0,0,G192/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF($C300=0,0,R192/R$372),6)","v":0},0,0,null,null,{"$f":"ROUND(IF($C300=0,0,W192/W$372),6)","v":0}]
[null,{"$f":"IF(OR((B299=\"~\"),(C303=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B299=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C303=0,0,G195/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B299=\"~\"),(C304=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B299=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C304=0,0,G196/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B299=\"~\"),(C307=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$15","v":"~"}]
[null,{"$f":"IF(OR((B308=\"~\"),(C311=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B308=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C311=0,0,G203/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B308=\"~\"),(C312=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B308=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C312=0,0,G204/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B308=\"~\"),(C315=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B308=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B308=\"~\"),(C316=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"IF(OR((B317=\"~\"),(C318=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C318=0,0,E210/E$372),6)","v":0},null,{"$f":"ROUND(IF($C318=0,0,G210/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF($C318=0,0,R210/R$372),6)","v":0},0,0,null,null,{"$f":"ROUND(IF($C318=0,0,W210/W$372),6)","v":0}]
[null,{"$f":"IF(OR((B317=\"~\"),(C319=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C319=0,0,G211/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C322=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C322=0,0,G214/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B317=\"~\"),(C323=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B317=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C323=0,0,G215/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"INPUTS!$F$17","v":"~"}]
[null,{"$f":"IF(OR((B326=\"~\"),(C327=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C327=0,0,E219/E$372),6)","v":0},null,{"$f":"ROUND(IF($C327=0,0,G219/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF($C327=0,0,R219/R$372),6)","v":0},0,0,null,null,{"$f":"ROUND(IF($C327=0,0,W219/W$372),6)","v":0}]
[null,{"$f":"IF(OR((B326=\"~\"),(C330=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C330=0,0,G222/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C331=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B326=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C331=0,0,G223/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B326=\"~\"),(C334=\"~\")),\"~\",\"\")","v":"~"}]
[null,{"$f":"INPUTS!$F$18","v":"~"}]
[null,{"$f":"IF(OR((B335=\"~\"),(C338=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$C$44)","v":"~"},null,0,null,{"$f":"ROUND(IF($C338=0,0,G230/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C339=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C339=0,0,G231/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C341=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B335=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C341=0,0,G233/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B335=\"~\"),(C342=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B335=\"~\",\"~\",\"Sub-total\")","v":"~"}]
[null,{"$f":"IF(OR((B344=\"~\"),(C345=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C345=0,0,E237/E$372),6)","v":0},null,{"$f":"ROUND(IF($C345=0,0,G237/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF($C345=0,0,R237/R$372),6)","v":0},0,0,null,null,{"$f":"ROUND(IF($C345=0,0,W237/W$372),6)","v":0}]
[null,{"$f":"IF(OR((B344=\"~\"),(C346=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$C$43)","v":"~"},null,0,null,{"$f":"ROUND(IF($C346=0,0,G238/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C349=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C349=0,0,G241/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B344=\"~\"),(C350=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B344=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C350=0,0,G242/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"INPUTS!$F$20","v":"~"}]
[null,{"$f":"IF(OR((B353=\"~\"),(C354=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$C$42)","v":"~"},null,{"$f":"ROUND(IF($C354=0,0,E246/E$372),6)","v":0},null,{"$f":"ROUND(IF($C354=0,0,G246/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(IF($C354=0,0,R246/R$372),6)","v":0},0,0,null,null,{"$f":"ROUND(IF($C354=0,0,W246/W$372),6)","v":0}]
[null,{"$f":"IF(OR((B353=\"~\"),(C357=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C357=0,0,G249/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C358=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(B353=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C358=0,0,G250/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[null,{"$f":"IF(OR((B353=\"~\"),(C361=\"~\")),\"~\",\"\")","v":"~"}]
[{"$f":"+A297+1","v":27}]
[30,{"$f":"IF(OR((C363=\"~\"),(C365=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C363=\"~\",\"~\",INPUTS!$C$43)","v":"Energy"},null,2.6662999999999999E-2,null,{"$f":"ROUND(IF($C365=0,0,G257/G$372),6)","v":2.9586999999999999E-2},2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,0,2.9586999999999999E-2,0,2.9586999999999999E-2,2.9586999999999999E-2,null,2.9586999999999999E-2,2.9586999999999999E-2,2.9586999999999999E-2,null,null,2.9586999999999999E-2]
[31,{"$f":"IF(OR((C363=\"~\"),(C366=\"~\")),\"~\",\"\")","v":""},{"$f":"IF(C363=\"~\",\"~\",INPUTS!$C$44)","v":"Customer"},null,5.9369999999999996E-3,null,{"$f":"ROUND(IF($C366=0,0,G258/G$372),6)","v":9.8919999999999998E-3},3.7390000000000001E-3,8.8999999999999995E-4,5.1099999999999995E-4,3.5249999999999999E-3,-1.928E-3,4.8799999999999999E-4,2.5500000000000002E-4,0.14490700000000001,3.6999999999999999E-4,null,3.0360000000000001E-3,2.5019999999999999E-3,9.1739999999999999E-3,null,null,3.0339999999999998E-3]
[32,{"$f":"IF(OR((C363=\"~\"),(C367=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C363=\"~\",\"~\",INPUTS!$C$45)","v":"~"},null,0,null,{"$f":"ROUND(IF($C367=0,0,G259/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[33,{"$f":"IF(OR((C363=\"~\"),(C368=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C363=\"~\",\"~\",INPUTS!$C$46)","v":"~"},null,0,null,{"$f":"ROUND(IF($C368=0,0,G260/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[34,{"$f":"IF(OR((C363=\"~\"),(C369=\"~\")),\"~\",\"\")","v":"~"},{"$f":"IF(C363=\"~\",\"~\",INPUTS!$C$47)","v":"~"},null,0,null,{"$f":"ROUND(IF($C369=0,0,G261/G$372),6)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,0]
[35,null,"Total",null,8.4775000000000003E-2,null,{"$f":"ROUND(IF($C370=0,0,G262/G$372),6)","v":0.106756},8.9566000000000007E-2,8.0727999999999994E-2,6.8935999999999997E-2,7.2890999999999997E-2,1.291E-2,5.2211E-2,4.2449999999999996E-3,0.22856499999999999,9.3215000000000006E-2,null,7.3150999999999994E-2,8.0176999999999998E-2,6.9643999999999998E-2,null,null,7.3173000000000002E-2]
[36,{"$f":"IF(OR((C363=\"~\"),(C371=\"~\")),\"~\",\"\")","v":""}]
[37,null,"Delivered kWh",null,{"$f":"INDEX(INDIRECT(INPUTS!$F$23),2,CLASSALLOC!H$2-1)","v":24444937399.34943},null,{"$f":"+SUMMARY!G383","v":11476152247.161776},{"$f":"+SUMMARY!H383","v":2915955626.4103169},{"$f":"+SUMMARY!I383","v":3242765959.9604325},{"$f":"+SUMMARY!J383","v":2092770306.5275679},{"$f":"SUM(R372:T372)","v":1587518179.2683547},{"$f":"SUM(SUMMARY!N383)","v":350081232.79927498},{"$f":"SUM(SUMMARY!O383)","v":630228919.26662493},{"$f":"SUM(SUMMARY!P383)","v":2066150549.7926297},{"$f":"SUM(SUMMARY!Q383)","v":75887375.026475519},{"$f":"SUM(SUMMARY!R383)","v":7427003.1359829875},null,{"$f":"SUM(SUMMARY!K383)","v":1456029850.0547175},{"$f":"SUM(SUMMARY!L383)","v":4597572.0317007378},{"$f":"SUM(SUMMARY!M383)","v":126890757.18193617},null,null,{"$f":"SUM(R372:S372)","v":1460627422.0864184}]
[]
[]
[]
[]
[null,null,"Allocate Deficiency to Cost"]
[null,null,"Uncollectible Expense",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$322,0)","v":849946.06749000004}]
[null,null,"Regulatory Exp",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$349,0)","v":200482.62}]
[null,null,"Utility Tax",null,{"$f":"+IF(CASE<>3,ACCOUNTS!$F$589,0)","v":3849867.7518600002}]
[null,null,"FIT",null,{"$f":"+IF(CASE<>3,+ACCOUNTS!$F$652,0)","v":20021597.81154}]
[null,null,"Total Deficiency (Expense)",null,{"$f":"SUM(E378:E381)","v":24921894.250890002}]
[]
[null,null,"Allocation to Class"]
[null,null,{"$f":"+'Expense Summary'!C56","v":"CAE - Uncollect Accts "},null,{"$f":"SUM(G385:P385)","v":16958952.817367498},null,{"$f":"+'Expense Summary'!F56","v":15015160.314208854},{"$f":"+'Expense Summary'!G56","v":1080069.5070909716},{"$f":"+'Expense Summary'!H56","v":174629.9454600178},{"$f":"+'Expense Summary'!I56","v":272644.09992099757},{"$f":"+'Expense Summary'!J56","v":373242.03424914565},{"$f":"+'Expense Summary'!K56","v":0},{"$f":"+'Expense Summary'!L56","v":0},{"$f":"+'Expense Summary'!M56","v":0},{"$f":"+'Expense Summary'!N56","v":43206.916437510416},{"$f":"+'Expense Summary'!O56","v":0},null,{"$f":"+'Expense Summary'!Q56","v":373242.03424914565},{"$f":"+'Expense Summary'!R56","v":0},{"$f":"+'Expense Summary'!S56","v":0}]
[null,null,{"$f":"+'Expense Summary'!C79","v":"A&G Exp - Reg Comm Exp "},null,{"$f":"SUM(G386:P386)","v":7659023.8861585967},null,{"$f":"+'Expense Summary'!F79","v":4179028.6286318982},{"$f":"+'Expense Summary'!G79","v":1010722.9308241825},{"$f":"+'Expense Summary'!H79","v":1080459.0456241127},{"$f":"+'Expense Summary'!I79","v":647872.93472927599},{"$f":"+'Expense Summary'!J79","v":501092.31036836683},{"$f":"+'Expense Summary'!K79","v":5642.8253509118122},{"$f":"+'Expense Summary'!L79","v":180773.80369764674},{"$f":"+'Expense Summary'!M79","v":10272.737886082996},{"$f":"+'Expense Summary'!N79","v":40450.534352565715},{"$f":"+'Expense Summary'!O79","v":2708.1346935540992},null,{"$f":"+'Expense Summary'!Q79","v":462920.58260935213},{"$f":"+'Expense Summary'!R79","v":1463.1750918173786},{"$f":"+'Expense Summary'!S79","v":36708.55266719732}]
[null,null,{"$f":"+'Expense Summary'!C150","v":"Other Taxes - Wash Excise - Allocated"},null,{"$f":"SUM(G387:P387)","v":78283037.973867416},null,{"$f":"+'Expense Summary'!F150","v":46205287.540661827},{"$f":"+'Expense Summary'!G150","v":9917070.6918749735},{"$f":"+'Expense Summary'!H150","v":9835790.5816016998},{"$f":"+'Expense Summary'!I150","v":5412236.3508618725},{"$f":"+'Expense Summary'!J150","v":4348311.831338455},{"$f":"+'Expense Summary'!K150","v":202285.19290259917},{"$f":"+'Expense Summary'!L150","v":1344987.3391193505},{"$f":"+'Expense Summary'!M150","v":354555.89860938862},{"$f":"+'Expense Summary'!N150","v":636320.27970695519},{"$f":"+'Expense Summary'!O150","v":26192.267190314815},null,{"$f":"+'Expense Summary'!Q150","v":4008545.1523005678},{"$f":"+'Expense Summary'!R150","v":13704.751334695206},{"$f":"+'Expense Summary'!S150","v":326061.92770319234}]
[null,null,{"$f":"+'Expense Summary'!C156","v":"Current Federal Income Tax @ Rate"},null,{"$f":"SUM(G388:P388)","v":75069264.46233812},null,{"$f":"+'Expense Summary'!F156","v":45593745.845919535},{"$f":"+'Expense Summary'!G156","v":9073750.4357757531},{"$f":"+'Expense Summary'!H156","v":9187380.4155097511},{"$f":"+'Expense Summary'!I156","v":4546496.0516551211},{"$f":"+'Expense Summary'!J156","v":3806482.1217083661},{"$f":"+'Expense Summary'!K156","v":420780.66944721073},{"$f":"+'Expense Summary'!L156","v":965289.80586723704},{"$f":"+'Expense Summary'!M156","v":703150.6538820198},{"$f":"+'Expense Summary'!N156","v":746012.85317762347},{"$f":"+'Expense Summary'!O156","v":26175.609395495299},null,{"$f":"+'Expense Summary'!Q156","v":3496932.4370833505},{"$f":"+'Expense Summary'!R156","v":13401.38962408137},{"$f":"+'Expense Summary'!S156","v":296148.29500093381}]
[]
[null,null,{"$f":"+C385","v":"CAE - Uncollect Accts "},null,{"$f":"SUM(G390:P390)","v":849946.06748999993},null,{"$f":"+G385/$E385*$E378","v":752527.38770074362},{"$f":"+H385/$E385*$E378","v":54130.749702170186},8752.0754971223032,13664.333113474273,18706.084193308881,0,0,0,2165.4372831807632,0,null,{"$f":"+R385/$E385*$E378","v":18706.084193308881},0,0]
[null,null,{"$f":"+C386","v":"A&G Exp - Reg Comm Exp "},null,{"$f":"SUM(G391:P391)","v":200482.62000000002},null,{"$f":"+G386/$E386*$E379","v":109390.2592518669},26456.684856657583,28282.097495594124,16958.7228493107,13116.593019908894,147.70660430994167,4731.9353394584041,268.89920133257749,1058.8332440192694,70.888137541627756,null,{"$f":"+R386/$E386*$E379","v":12117.409820482648},38.300073258214454,960.88312616803273]
[null,null,{"$f":"+C387","v":"Other Taxes - Wash Excise - Allocated"},null,{"$f":"SUM(G392:P392)","v":3849867.7518600016},null,{"$f":"+G387/$E387*$E380","v":2272321.7068759422},487709.87480468658,483712.61456150137,266167.41930203588,213844.86253701008,9948.1479128909996,66144.895721396431,17436.642159233699,31293.483085264546,1288.1049000392045,null,{"$f":"+R387/$E387*$E380","v":197135.53680515505},673.98355475570963,16035.342177099359]
[null,null,{"$f":"+C388","v":"Current Federal Income Tax @ Rate"},null,{"$f":"SUM(G393:P393)","v":20021597.811539996},null,{"$f":"+G388/$E388*$E381","v":12160231.601930117},{"$f":"+H388/$E388*$E381","v":2420044.7835549447},2450350.845161675,1212588.3482402014,1015220.4722333129,112225.70769651329,257450.82761999656,187536.1333799951,198967.83877581911,6981.2529474229987,null,{"$f":"+R388/$E388*$E381","v":932660.99422803079},3574.2621842753751,78985.215821006612]
[null,null,"Total Deficiency (Expense)",null,{"$f":"SUM(E390:E393)","v":24921894.250889998},{"$f":"SUM(F390:F393)","v":0},15294470.95575867,2988342.0929184589,2971097.632715893,1509378.8235050221,1260888.0119835408,122321.56221371423,328327.6586808514,205241.67474056137,233485.59238828369,8340.2459850038304,null,{"$f":"SUM(R390:R393)","v":1160620.0250469774},4286.5458122892996,95981.441124274003]
[]
[null,null,"Proposed Revenue Increase",null,{"$f":"SUM(G396:P396)","v":0},null,{"$f":"+IF(CASE<>3,INPUTS!$F$54,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$55,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$56,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$57,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$58++INPUTS!$F$59++INPUTS!$F$60,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$61,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$62,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$63,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$64,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$65,0)","v":0},null,{"$f":"+IF(CASE<>3,INPUTS!$F$65,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$65,0)","v":0},{"$f":"+IF(CASE<>3,INPUTS!$F$65,0)","v":0}]

{"sheet":"Energy Summary","index":24,"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$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
[]
[]
["Line No.","Description","Total Company",{"$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"},{"$f":"+'Class Summary'!L6","v":"Special Contract"},{"$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"},{"$f":"+'Class Summary'!P6","v":"Firm Resale"}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[]
[1,"Expense"]
[{"$f":"+A9+1","v":2},"Operation and Maintenance",{"$f":"SUM(CLASSALLOC!F$1230)","v":632361243.30655539},{"$f":"SUM(CLASSALLOC!H$1230)","v":329437145.76992613},{"$f":"SUM(CLASSALLOC!I$1230)","v":83706113.169938877},{"$f":"SUM(CLASSALLOC!J$1230)","v":93087608.045060843},{"$f":"SUM(CLASSALLOC!K$1230)","v":60075560.31726604},{"$f":"SUM(CLASSALLOC!L$1230,CLASSALLOC!M$1230,CLASSALLOC!N$1230)","v":45571673.028769657},{"$f":"SUM(CLASSALLOC!O$1230)","v":0},{"$f":"SUM(CLASSALLOC!P$1230)","v":18091500.694077134},{"$f":"SUM(CLASSALLOC!Q$1230)","v":0},{"$f":"SUM(CLASSALLOC!R$1230)","v":2178440.9696095632},{"$f":"SUM(CLASSALLOC!S$1230)","v":213201.31190727616}]
[{"$f":"+A10+1","v":3},"Depreciation Expense",{"$f":"SUM(CLASSALLOC!F$1406)","v":0},{"$f":"SUM(CLASSALLOC!H$1406)","v":0},{"$f":"SUM(CLASSALLOC!I$1406)","v":0},{"$f":"SUM(CLASSALLOC!J$1406)","v":0},{"$f":"SUM(CLASSALLOC!K$1406)","v":0},{"$f":"SUM(CLASSALLOC!L$1406,CLASSALLOC!M$1406,CLASSALLOC!N$1406)","v":0},{"$f":"SUM(CLASSALLOC!O$1406)","v":0},{"$f":"SUM(CLASSALLOC!P$1406)","v":0},{"$f":"SUM(CLASSALLOC!Q$1406)","v":0},{"$f":"SUM(CLASSALLOC!R$1406)","v":0},{"$f":"SUM(CLASSALLOC!S$1406)","v":0}]
[4,"Taxes Other Than Income",{"$f":"SUM(CLASSALLOC!F$1582)","v":24879984.609911077},{"$f":"SUM(CLASSALLOC!H$1582)","v":12961564.617449772},{"$f":"SUM(CLASSALLOC!I$1582)","v":3293381.4800758595},{"$f":"SUM(CLASSALLOC!J$1582)","v":3662492.4124450041},{"$f":"SUM(CLASSALLOC!K$1582)","v":2363647.4118967704},{"$f":"SUM(CLASSALLOC!L$1582,CLASSALLOC!M$1582,CLASSALLOC!N$1582)","v":1792998.1250511832},{"$f":"SUM(CLASSALLOC!O$1582)","v":0},{"$f":"SUM(CLASSALLOC!P$1582)","v":711802.4129455192},{"$f":"SUM(CLASSALLOC!Q$1582)","v":0},{"$f":"SUM(CLASSALLOC!R$1582)","v":85709.834957755127},{"$f":"SUM(CLASSALLOC!S$1582)","v":8388.3150892193426}]
[5,"Income Taxes",{"$f":"SUM(CLASSALLOC!F$1759)","v":0},{"$f":"SUM(CLASSALLOC!H$1759)","v":0},{"$f":"SUM(CLASSALLOC!I$1759)","v":0},{"$f":"SUM(CLASSALLOC!J$1759)","v":0},{"$f":"SUM(CLASSALLOC!K$1759)","v":0},{"$f":"SUM(CLASSALLOC!L$1759,CLASSALLOC!M$1759,CLASSALLOC!N$1759)","v":0},{"$f":"SUM(CLASSALLOC!O$1759)","v":0},{"$f":"SUM(CLASSALLOC!P$1759)","v":0},{"$f":"SUM(CLASSALLOC!Q$1759)","v":0},{"$f":"SUM(CLASSALLOC!R$1759)","v":0},{"$f":"SUM(CLASSALLOC!S$1759)","v":0}]
[6,"TOTAL EXPENSES",{"$f":"SUM(C10:C13)","v":657241227.91646647},{"$f":"SUM(D10:D13)","v":342398710.38737589},86999494.650014743,96750100.457505852,62439207.729162812,47364671.153820843,0,18803303.107022654,{"$f":"SUM(K10:K13)","v":0},{"$f":"SUM(L10:L13)","v":2264150.8045673184},{"$f":"SUM(M10:M13)","v":221589.6269964955}]
[7]
[8,"Requested Return on Net Investment",{"$f":"+ROR*'Energy Summary'!C26","v":0},{"$f":"+ROR*'Energy Summary'!D26","v":0},{"$f":"+ROR*'Energy Summary'!E26","v":0},{"$f":"+ROR*'Energy Summary'!F26","v":0},{"$f":"+ROR*'Energy Summary'!G26","v":0},{"$f":"+ROR*'Energy Summary'!H26","v":0},{"$f":"+ROR*'Energy Summary'!I26","v":0},{"$f":"+ROR*'Energy Summary'!J26","v":0},{"$f":"+ROR*'Energy Summary'!K26","v":0},{"$f":"+ROR*'Energy Summary'!L26","v":0},{"$f":"+ROR*'Energy Summary'!M26","v":0}]
[9]
[10,"Total Cost of Service",{"$f":"+C16+C14","v":657241227.91646647},{"$f":"+D16+D14","v":342398710.38737589},86999494.650014743,96750100.457505852,62439207.729162812,47364671.153820843,0,18803303.107022654,{"$f":"+K16+K14","v":0},{"$f":"+L16+L14","v":2264150.8045673184},{"$f":"+M16+M14","v":221589.6269964955}]
[11]
[12,"Rate Base"]
[13,"Plant in Service",{"$f":"SUM(CLASSALLOC!F$350)","v":0},{"$f":"SUM(CLASSALLOC!H$350)","v":0},{"$f":"SUM(CLASSALLOC!I$350)","v":0},{"$f":"SUM(CLASSALLOC!J$350)","v":0},{"$f":"SUM(CLASSALLOC!K$350)","v":0},{"$f":"SUM(CLASSALLOC!L$350,CLASSALLOC!M$350,CLASSALLOC!N$350)","v":0},{"$f":"SUM(CLASSALLOC!O$350)","v":0},{"$f":"SUM(CLASSALLOC!P$350)","v":0},{"$f":"SUM(CLASSALLOC!Q$350)","v":0},{"$f":"SUM(CLASSALLOC!R$350)","v":0},{"$f":"SUM(CLASSALLOC!S$350)","v":0}]
[14,"Accumulated Reserve",{"$f":"SUM(CLASSALLOC!F$526)","v":0},{"$f":"SUM(CLASSALLOC!H$526)","v":0},{"$f":"SUM(CLASSALLOC!I$526)","v":0},{"$f":"SUM(CLASSALLOC!J$526)","v":0},{"$f":"SUM(CLASSALLOC!K$526)","v":0},{"$f":"SUM(CLASSALLOC!L$526,CLASSALLOC!M$526,CLASSALLOC!N$526)","v":0},{"$f":"SUM(CLASSALLOC!O$526)","v":0},{"$f":"SUM(CLASSALLOC!P$526)","v":0},{"$f":"SUM(CLASSALLOC!Q$526)","v":0},{"$f":"SUM(CLASSALLOC!R$526)","v":0},{"$f":"SUM(CLASSALLOC!S$526)","v":0}]
[15,"Construction Work in Progress",{"$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$702)","v":0},{"$f":"SUM(CLASSALLOC!R$702)","v":0},{"$f":"SUM(CLASSALLOC!S$702)","v":0}]
[16,"Working Capital Assets",{"$f":"SUM(CLASSALLOC!F$878)","v":0},{"$f":"SUM(CLASSALLOC!H$878)","v":0},{"$f":"SUM(CLASSALLOC!I$878)","v":0},{"$f":"SUM(CLASSALLOC!J$878)","v":0},{"$f":"SUM(CLASSALLOC!K$878)","v":0},{"$f":"SUM(CLASSALLOC!L$878,CLASSALLOC!M$878,CLASSALLOC!N$878)","v":0},{"$f":"SUM(CLASSALLOC!O$878)","v":0},{"$f":"SUM(CLASSALLOC!P$878)","v":0},{"$f":"SUM(CLASSALLOC!Q$878)","v":0},{"$f":"SUM(CLASSALLOC!R$878)","v":0},{"$f":"SUM(CLASSALLOC!S$878)","v":0}]
[17,"Other Items",{"$f":"SUM(CLASSALLOC!F$1054)","v":0},{"$f":"SUM(CLASSALLOC!H$1054)","v":0},{"$f":"SUM(CLASSALLOC!I$1054)","v":0},{"$f":"SUM(CLASSALLOC!J$1054)","v":0},{"$f":"SUM(CLASSALLOC!K$1054)","v":0},{"$f":"SUM(CLASSALLOC!L$1054,CLASSALLOC!M$1054,CLASSALLOC!N$1054)","v":0},{"$f":"SUM(CLASSALLOC!O$1054)","v":0},{"$f":"SUM(CLASSALLOC!P$1054)","v":0},{"$f":"SUM(CLASSALLOC!Q$1054)","v":0},{"$f":"SUM(CLASSALLOC!R$1054)","v":0},{"$f":"SUM(CLASSALLOC!S$1054)","v":0}]
[18,"TOTAL RATE BASE",{"$f":"SUM(C21:C25)","v":0},{"$f":"SUM(D21:D25)","v":0},0,0,0,0,0,0,{"$f":"SUM(K21:K25)","v":0},{"$f":"SUM(L21:L25)","v":0},{"$f":"SUM(M21:M25)","v":0}]

{"sheet":"Demand Summary","index":25,"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$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
[]
[]
["Line No.","Description","Total Company",{"$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"},{"$f":"+'Class Summary'!L6","v":"Special Contract"},{"$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"},{"$f":"+'Class Summary'!P6","v":"Firm Resale"},null,"Pri Volt Sch 31","Pri Volt Sch 35","Pri Volt Sch 43"]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[]
[1,"Expense"]
[{"$f":"+A9+1","v":2},"Operation and Maintenance",{"$f":"SUM(CLASSALLOC!F$1229,CLASSALLOC!F$1232,CLASSALLOC!F$1233)","v":415864238.3065263},{"$f":"SUM(CLASSALLOC!H$1229,CLASSALLOC!H$1232,CLASSALLOC!H$1233)","v":248190528.68250209},{"$f":"SUM(CLASSALLOC!I$1229,CLASSALLOC!I$1232,CLASSALLOC!I$1233)","v":53934613.964461334},{"$f":"SUM(CLASSALLOC!J$1229,CLASSALLOC!J$1232,CLASSALLOC!J$1233)","v":54812121.316662237},{"$f":"SUM(CLASSALLOC!K$1229,CLASSALLOC!K$1232,CLASSALLOC!K$1233)","v":27673215.834301479},{"$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$1233)","v":21304408.745408006},{"$f":"SUM(CLASSALLOC!O$1229,CLASSALLOC!O$1232,CLASSALLOC!O$1233)","v":1102307.7123013709},{"$f":"SUM(CLASSALLOC!P$1229,CLASSALLOC!P$1232,CLASSALLOC!P$1233)","v":5936655.6122005256},{"$f":"SUM(CLASSALLOC!Q$1229,CLASSALLOC!Q$1232,CLASSALLOC!Q$1233)","v":1924819.806928718},{"$f":"SUM(CLASSALLOC!R$1229,CLASSALLOC!R$1232,CLASSALLOC!R$1233)","v":820760.72575856978},{"$f":"SUM(CLASSALLOC!S$1229,CLASSALLOC!S$1232,CLASSALLOC!S$1233)","v":164805.90600193437},null,{"$f":"SUM(CLASSALLOC!L$1229,CLASSALLOC!L$1232,CLASSALLOC!L$1233)","v":20204525.802542478},{"$f":"SUM(CLASSALLOC!M$1229,CLASSALLOC!M$1232,CLASSALLOC!M$1233)","v":69476.038825016818},{"$f":"SUM(CLASSALLOC!N$1229,CLASSALLOC!N$1232,CLASSALLOC!N$1233)","v":1030406.9040405109}]
[{"$f":"+A10+1","v":3},"Depreciation Expense",{"$f":"SUM(CLASSALLOC!F$1405,CLASSALLOC!F$1408,CLASSALLOC!F$1409)","v":453454229.15517718},{"$f":"SUM(CLASSALLOC!H$1405,CLASSALLOC!H$1408,CLASSALLOC!H$1409)","v":275977316.84120858},{"$f":"SUM(CLASSALLOC!I$1405,CLASSALLOC!I$1408,CLASSALLOC!I$1409)","v":57998319.925968513},{"$f":"SUM(CLASSALLOC!J$1405,CLASSALLOC!J$1408,CLASSALLOC!J$1409)","v":56877740.035583511},{"$f":"SUM(CLASSALLOC!K$1405,CLASSALLOC!K$1408,CLASSALLOC!K$1409)","v":28209295.628151149},{"$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$1409)","v":22038070.516204391},{"$f":"SUM(CLASSALLOC!O$1405,CLASSALLOC!O$1408,CLASSALLOC!O$1409)","v":1626694.0662946138},{"$f":"SUM(CLASSALLOC!P$1405,CLASSALLOC!P$1408,CLASSALLOC!P$1409)","v":5687151.34596569},{"$f":"SUM(CLASSALLOC!Q$1405,CLASSALLOC!Q$1408,CLASSALLOC!Q$1409)","v":3068563.2626461377},{"$f":"SUM(CLASSALLOC!R$1405,CLASSALLOC!R$1408,CLASSALLOC!R$1409)","v":1808155.8789768214},{"$f":"SUM(CLASSALLOC!S$1405,CLASSALLOC!S$1408,CLASSALLOC!S$1409)","v":162921.65417784554},null,{"$f":"SUM(CLASSALLOC!L$1405,CLASSALLOC!L$1408,CLASSALLOC!L$1409)","v":20548597.988336317},{"$f":"SUM(CLASSALLOC!M$1405,CLASSALLOC!M$1408,CLASSALLOC!M$1409)","v":76032.968334778576},{"$f":"SUM(CLASSALLOC!N$1405,CLASSALLOC!N$1408,CLASSALLOC!N$1409)","v":1413439.5595332952}]
[4,"Taxes Other Than Income",{"$f":"SUM(CLASSALLOC!F$1581,CLASSALLOC!F$1584,CLASSALLOC!F$1585)","v":54575161.801010504},{"$f":"SUM(CLASSALLOC!H$1581,CLASSALLOC!H$1584,CLASSALLOC!H$1585)","v":32908737.553050019},{"$f":"SUM(CLASSALLOC!I$1581,CLASSALLOC!I$1584,CLASSALLOC!I$1585)","v":6994874.4581630919},{"$f":"SUM(CLASSALLOC!J$1581,CLASSALLOC!J$1584,CLASSALLOC!J$1585)","v":6954101.1931722239},{"$f":"SUM(CLASSALLOC!K$1581,CLASSALLOC!K$1584,CLASSALLOC!K$1585)","v":3470408.5131769148},{"$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$1585)","v":2713986.9835223681},{"$f":"SUM(CLASSALLOC!O$1581,CLASSALLOC!O$1584,CLASSALLOC!O$1585)","v":226934.37362454715},{"$f":"SUM(CLASSALLOC!P$1581,CLASSALLOC!P$1584,CLASSALLOC!P$1585)","v":725428.26421590801},{"$f":"SUM(CLASSALLOC!Q$1581,CLASSALLOC!Q$1584,CLASSALLOC!Q$1585)","v":385641.46631260437},{"$f":"SUM(CLASSALLOC!R$1581,CLASSALLOC!R$1584,CLASSALLOC!R$1585)","v":174866.04172867816},{"$f":"SUM(CLASSALLOC!S$1581,CLASSALLOC!S$1584,CLASSALLOC!S$1585)","v":20182.954044139449},null,{"$f":"SUM(CLASSALLOC!L$1581,CLASSALLOC!L$1584,CLASSALLOC!L$1585)","v":2538689.4984433092},{"$f":"SUM(CLASSALLOC!M$1581,CLASSALLOC!M$1584,CLASSALLOC!M$1585)","v":9350.4515215654919},{"$f":"SUM(CLASSALLOC!N$1581,CLASSALLOC!N$1584,CLASSALLOC!N$1585)","v":165947.03355749312}]
[5,"Income Taxes",{"$f":"SUM(CLASSALLOC!F$1758,CLASSALLOC!F$1761,CLASSALLOC!F$1762)","v":13740404.87738039},{"$f":"SUM(CLASSALLOC!H$1758,CLASSALLOC!H$1761,CLASSALLOC!H$1762)","v":8275419.0631566597},{"$f":"SUM(CLASSALLOC!I$1758,CLASSALLOC!I$1761,CLASSALLOC!I$1762)","v":1748442.5669522907},{"$f":"SUM(CLASSALLOC!J$1758,CLASSALLOC!J$1761,CLASSALLOC!J$1762)","v":1730478.5854444164},{"$f":"SUM(CLASSALLOC!K$1758,CLASSALLOC!K$1761,CLASSALLOC!K$1762)","v":860626.17829373211},{"$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$1762)","v":682793.18588086055},{"$f":"SUM(CLASSALLOC!O$1758,CLASSALLOC!O$1761,CLASSALLOC!O$1762)","v":77821.725048875887},{"$f":"SUM(CLASSALLOC!P$1758,CLASSALLOC!P$1761,CLASSALLOC!P$1762)","v":181828.87844671815},{"$f":"SUM(CLASSALLOC!Q$1758,CLASSALLOC!Q$1761,CLASSALLOC!Q$1762)","v":131114.99576825899},{"$f":"SUM(CLASSALLOC!R$1758,CLASSALLOC!R$1761,CLASSALLOC!R$1762)","v":46931.065407783331},{"$f":"SUM(CLASSALLOC!S$1758,CLASSALLOC!S$1761,CLASSALLOC!S$1762)","v":4948.6329807926641},null,{"$f":"SUM(CLASSALLOC!L$1758,CLASSALLOC!L$1761,CLASSALLOC!L$1762)","v":633544.01238633448},{"$f":"SUM(CLASSALLOC!M$1758,CLASSALLOC!M$1761,CLASSALLOC!M$1762)","v":2450.2998580232606},{"$f":"SUM(CLASSALLOC!N$1758,CLASSALLOC!N$1761,CLASSALLOC!N$1762)","v":46798.873636502787}]
[6,"TOTAL EXPENSES",{"$f":"SUM(C10:C13)","v":937634034.1400944},{"$f":"SUM(D10:D13)","v":565352002.13991725},{"$f":"SUM(E10:E13)","v":120676250.91554524},120374441.13086239,60213546.153923281,46739259.431015633,3033757.8772694082,12531064.100828843,{"$f":"SUM(K10:K13)","v":5510139.5316557186},{"$f":"SUM(L10:L13)","v":2850713.7118718526},{"$f":"SUM(M10:M13)","v":352859.14720471203},null,43925357.301708445,{"$f":"SUM(P10:P13)","v":157309.75853938414},{"$f":"SUM(Q10:Q13)","v":2656592.370767802}]
[7]
[8,"Requested Return on Net Investment",{"$f":"+ROR*'Demand Summary'!C26","v":398751062.47529715},{"$f":"+ROR*'Demand Summary'!D26","v":240155379.21260723},{"$f":"+ROR*'Demand Summary'!E26","v":50740377.55590371},{"$f":"+ROR*'Demand Summary'!F26","v":50219056.912409157},{"$f":"+ROR*'Demand Summary'!G26","v":24975654.360347107},{"$f":"+ROR*'Demand Summary'!H26","v":19814882.512602746},{"$f":"+ROR*'Demand Summary'!I26","v":2258412.0208847774},{"$f":"+ROR*'Demand Summary'!J26","v":5276733.7728656149},{"$f":"+ROR*'Demand Summary'!K26","v":3805000.240939402},{"$f":"+ROR*'Demand Summary'!L26","v":1361954.9322930188},{"$f":"+ROR*'Demand Summary'!M26","v":143610.95444427515},null,{"$f":"+ROR*'Demand Summary'!O26","v":18385655.322267104},{"$f":"+ROR*'Demand Summary'!P26","v":71108.506662586893},{"$f":"+ROR*'Demand Summary'!Q26","v":1358118.6836730533}]
[9]
[10,"Total Cost of Service",{"$f":"+C16+C14","v":1336385096.6153915},{"$f":"+D16+D14","v":805507381.35252452},{"$f":"+E16+E14","v":171416628.47144896},170593498.04327154,85189200.514270395,66554141.94361838,5292169.8981541861,17807797.873694457,{"$f":"+K16+K14","v":9315139.7725951206},{"$f":"+L16+L14","v":4212668.6441648714},{"$f":"+M16+M14","v":496470.10164898715},null,{"$f":"+O16+O14","v":62311012.623975545},{"$f":"+P16+P14","v":228418.26520197105},{"$f":"+Q16+Q14","v":4014711.054440855}]
[11]
[12,"Rate Base"]
[13,"Plant in Service",{"$f":"SUM(CLASSALLOC!F$349,CLASSALLOC!F$352,CLASSALLOC!F$353)","v":10165942607.000973},{"$f":"SUM(CLASSALLOC!H$349,CLASSALLOC!H$352,CLASSALLOC!H$353)","v":6141039215.1839914},{"$f":"SUM(CLASSALLOC!I$349,CLASSALLOC!I$352,CLASSALLOC!I$353)","v":1293836144.3732753},{"$f":"SUM(CLASSALLOC!J$349,CLASSALLOC!J$352,CLASSALLOC!J$353)","v":1276607821.1741061},{"$f":"SUM(CLASSALLOC!K$349,CLASSALLOC!K$352,CLASSALLOC!K$353)","v":634092059.02900219},{"$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$353)","v":499706991.03587437},{"$f":"SUM(CLASSALLOC!O$349,CLASSALLOC!O$352,CLASSALLOC!O$353)","v":60360913.211453795},{"$f":"SUM(CLASSALLOC!P$349,CLASSALLOC!P$352,CLASSALLOC!P$353)","v":132986498.34596036},{"$f":"SUM(CLASSALLOC!Q$349,CLASSALLOC!Q$352,CLASSALLOC!Q$353)","v":86914859.516537175},{"$f":"SUM(CLASSALLOC!R$349,CLASSALLOC!R$352,CLASSALLOC!R$353)","v":36787087.24209293},{"$f":"SUM(CLASSALLOC!S$349,CLASSALLOC!S$352,CLASSALLOC!S$353)","v":3611017.8886777298},null,{"$f":"SUM(CLASSALLOC!L$349,CLASSALLOC!L$352,CLASSALLOC!L$353)","v":464237749.8014577},{"$f":"SUM(CLASSALLOC!M$349,CLASSALLOC!M$352,CLASSALLOC!M$353)","v":1753876.5823473348},{"$f":"SUM(CLASSALLOC!N$349,CLASSALLOC!N$352,CLASSALLOC!N$353)","v":33715364.65206936}]
[14,"Accumulated Reserve",{"$f":"SUM(CLASSALLOC!F$525,CLASSALLOC!F$528,CLASSALLOC!F$529)","v":-4052231665.7428923},{"$f":"SUM(CLASSALLOC!H$525,CLASSALLOC!H$528,CLASSALLOC!H$529)","v":-2449583291.6785021},{"$f":"SUM(CLASSALLOC!I$525,CLASSALLOC!I$528,CLASSALLOC!I$529)","v":-517472796.25107205},{"$f":"SUM(CLASSALLOC!J$525,CLASSALLOC!J$528,CLASSALLOC!J$529)","v":-511714039.11800396},{"$f":"SUM(CLASSALLOC!K$525,CLASSALLOC!K$528,CLASSALLOC!K$529)","v":-254911249.94095242},{"$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$529)","v":-197417415.01227832},{"$f":"SUM(CLASSALLOC!O$525,CLASSALLOC!O$528,CLASSALLOC!O$529)","v":-23807941.029559795},{"$f":"SUM(CLASSALLOC!P$525,CLASSALLOC!P$528,CLASSALLOC!P$529)","v":-53595862.011303157},{"$f":"SUM(CLASSALLOC!Q$525,CLASSALLOC!Q$528,CLASSALLOC!Q$529)","v":-27022524.239902187},{"$f":"SUM(CLASSALLOC!R$525,CLASSALLOC!R$528,CLASSALLOC!R$529)","v":-15289307.950334828},{"$f":"SUM(CLASSALLOC!S$525,CLASSALLOC!S$528,CLASSALLOC!S$529)","v":-1417238.5109828161},null,{"$f":"SUM(CLASSALLOC!L$525,CLASSALLOC!L$528,CLASSALLOC!L$529)","v":-184767169.23706341},{"$f":"SUM(CLASSALLOC!M$525,CLASSALLOC!M$528,CLASSALLOC!M$529)","v":-620287.8195901328},{"$f":"SUM(CLASSALLOC!N$525,CLASSALLOC!N$528,CLASSALLOC!N$529)","v":-12029957.9556248}]
[15,"Construction Work in Progress",{"$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$705)","v":0},{"$f":"SUM(CLASSALLOC!R$701,CLASSALLOC!R$704,CLASSALLOC!R$705)","v":0},{"$f":"SUM(CLASSALLOC!S$701,CLASSALLOC!S$704,CLASSALLOC!S$705)","v":0},null,{"$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$881)","v":129858136.11658059},{"$f":"SUM(CLASSALLOC!H$877,CLASSALLOC!H$880,CLASSALLOC!H$881)","v":78444659.499989033},{"$f":"SUM(CLASSALLOC!I$877,CLASSALLOC!I$880,CLASSALLOC!I$881)","v":16527257.39695498},{"$f":"SUM(CLASSALLOC!J$877,CLASSALLOC!J$880,CLASSALLOC!J$881)","v":16307185.53293349},{"$f":"SUM(CLASSALLOC!K$877,CLASSALLOC!K$880,CLASSALLOC!K$881)","v":8099791.2436692901},{"$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$881)","v":6383177.7306764508},{"$f":"SUM(CLASSALLOC!O$877,CLASSALLOC!O$880,CLASSALLOC!O$881)","v":771040.71771328314},{"$f":"SUM(CLASSALLOC!P$877,CLASSALLOC!P$880,CLASSALLOC!P$881)","v":1698748.4064669274},{"$f":"SUM(CLASSALLOC!Q$877,CLASSALLOC!Q$880,CLASSALLOC!Q$881)","v":1110236.6100197369},{"$f":"SUM(CLASSALLOC!R$877,CLASSALLOC!R$880,CLASSALLOC!R$881)","v":469912.40921686741},{"$f":"SUM(CLASSALLOC!S$877,CLASSALLOC!S$880,CLASSALLOC!S$881)","v":46126.568940531826},null,{"$f":"SUM(CLASSALLOC!L$877,CLASSALLOC!L$880,CLASSALLOC!L$881)","v":5930099.2770366743},{"$f":"SUM(CLASSALLOC!M$877,CLASSALLOC!M$880,CLASSALLOC!M$881)","v":22403.740879404086},{"$f":"SUM(CLASSALLOC!N$877,CLASSALLOC!N$880,CLASSALLOC!N$881)","v":430674.71276037226}]
[17,"Other Items",{"$f":"SUM(CLASSALLOC!F$1053,CLASSALLOC!F$1056,CLASSALLOC!F$1057)","v":-1010615501.5833609},{"$f":"SUM(CLASSALLOC!H$1053,CLASSALLOC!H$1056,CLASSALLOC!H$1057)","v":-618255186.51457},{"$f":"SUM(CLASSALLOC!I$1053,CLASSALLOC!I$1056,CLASSALLOC!I$1057)","v":-127006385.6254088},{"$f":"SUM(CLASSALLOC!J$1053,CLASSALLOC!J$1056,CLASSALLOC!J$1057)","v":-122158225.95636952},{"$f":"SUM(CLASSALLOC!K$1053,CLASSALLOC!K$1056,CLASSALLOC!K$1057)","v":-59516107.413778007},{"$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$1057)","v":-48634925.50489267},{"$f":"SUM(CLASSALLOC!O$1053,CLASSALLOC!O$1056,CLASSALLOC!O$1057)","v":-7686059.8696233323},{"$f":"SUM(CLASSALLOC!P$1053,CLASSALLOC!P$1056,CLASSALLOC!P$1057)","v":-11840910.031601641},{"$f":"SUM(CLASSALLOC!Q$1053,CLASSALLOC!Q$1056,CLASSALLOC!Q$1057)","v":-11068185.522620577},{"$f":"SUM(CLASSALLOC!R$1053,CLASSALLOC!R$1056,CLASSALLOC!R$1057)","v":-4094267.3926676377},{"$f":"SUM(CLASSALLOC!S$1053,CLASSALLOC!S$1056,CLASSALLOC!S$1057)","v":-355247.75182868523},null,{"$f":"SUM(CLASSALLOC!L$1053,CLASSALLOC!L$1056,CLASSALLOC!L$1057)","v":-44119113.932413861},{"$f":"SUM(CLASSALLOC!M$1053,CLASSALLOC!M$1056,CLASSALLOC!M$1057)","v":-222810.00150292006},{"$f":"SUM(CLASSALLOC!N$1053,CLASSALLOC!N$1056,CLASSALLOC!N$1057)","v":-4293001.5709758867}]
[18,"TOTAL RATE BASE",{"$f":"SUM(C21:C25)","v":5232953575.7913008},{"$f":"SUM(D21:D25)","v":3151645396.4909086},{"$f":"SUM(E21:E25)","v":665884219.89374948},659042741.63266611,327764492.91794103,260037828.24937984,29637953.029983953,69248474.709522501,{"$f":"SUM(K21:K25)","v":49934386.364034146},{"$f":"SUM(L21:L25)","v":17873424.308307331},{"$f":"SUM(M21:M25)","v":1884658.1948067604},null,241281565.90901709,{"$f":"SUM(P21:P25)","v":933182.50213368621},{"$f":"SUM(Q21:Q25)","v":17823079.838229045}]

{"sheet":"Customer Summary","index":26,"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 - CUSTOMER RELATED"]
[{"$f":"CHOOSE(INPUTS!$C$11,INPUTS!$B$5,INPUTS!$B$6,INPUTS!$B$7,INPUTS!$B$8,INPUTS!$B$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
[]
[]
["Line No.","Description","Total Company",{"$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"},{"$f":"+'Class Summary'!L6","v":"Special Contract"},{"$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"},{"$f":"+'Class Summary'!P6","v":"Firm Resale"}]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[]
[1,"Expense"]
[{"$f":"+A9+1","v":2},"Operation and Maintenance",{"$f":"SUM(CLASSALLOC!F$1231)","v":94974935.696776748},{"$f":"SUM(CLASSALLOC!H$1231)","v":76277007.537050188},{"$f":"SUM(CLASSALLOC!I$1231)","v":9783722.2997771483},{"$f":"SUM(CLASSALLOC!J$1231)","v":1529521.8700679713},{"$f":"SUM(CLASSALLOC!K$1231)","v":770064.46042029385},{"$f":"SUM(CLASSALLOC!L$1231,CLASSALLOC!M$1231,CLASSALLOC!N$1231)","v":2280347.6768905185},{"$f":"SUM(CLASSALLOC!O$1231)","v":158185.19677156847},{"$f":"SUM(CLASSALLOC!P$1231)","v":178137.06154859613},{"$f":"SUM(CLASSALLOC!Q$1231)","v":309700.80315762677},{"$f":"SUM(CLASSALLOC!R$1231)","v":3687239.1045555263},{"$f":"SUM(CLASSALLOC!S$1231)","v":1009.6865373017419}]
[{"$f":"+A10+1","v":3},"Depreciation Expense",{"$f":"SUM(CLASSALLOC!F$1407)","v":43559754.704822287},{"$f":"SUM(CLASSALLOC!H$1407)","v":31145165.88408507},{"$f":"SUM(CLASSALLOC!I$1407)","v":4766841.5670995172},{"$f":"SUM(CLASSALLOC!J$1407)","v":1123972.4630822758},{"$f":"SUM(CLASSALLOC!K$1407)","v":217180.76032334738},{"$f":"SUM(CLASSALLOC!L$1407,CLASSALLOC!M$1407,CLASSALLOC!N$1407)","v":1914903.5034856559},{"$f":"SUM(CLASSALLOC!O$1407)","v":101416.68652662978},{"$f":"SUM(CLASSALLOC!P$1407)","v":75222.682627988252},{"$f":"SUM(CLASSALLOC!Q$1407)","v":124610.65196359008},{"$f":"SUM(CLASSALLOC!R$1407)","v":4089422.6240813611},{"$f":"SUM(CLASSALLOC!S$1407)","v":1017.8815468602662}]
[4,"Taxes Other Than Income",{"$f":"SUM(CLASSALLOC!F$1583)","v":7040414.4068597304},{"$f":"SUM(CLASSALLOC!H$1583)","v":5472647.091642254},{"$f":"SUM(CLASSALLOC!I$1583)","v":634380.11625517323},{"$f":"SUM(CLASSALLOC!J$1583)","v":131919.49079382562},{"$f":"SUM(CLASSALLOC!K$1583)","v":48838.824489429477},{"$f":"SUM(CLASSALLOC!L$1583,CLASSALLOC!M$1583,CLASSALLOC!N$1583)","v":225811.89351727892},{"$f":"SUM(CLASSALLOC!O$1583)","v":13764.264068174849},{"$f":"SUM(CLASSALLOC!P$1583)","v":13124.446471319809},{"$f":"SUM(CLASSALLOC!Q$1583)","v":22441.253308204639},{"$f":"SUM(CLASSALLOC!R$1583)","v":477376.40767565585},{"$f":"SUM(CLASSALLOC!S$1583)","v":110.61863841507606}]
[5,"Income Taxes",{"$f":"SUM(CLASSALLOC!F$1760)","v":513686.43966242264},{"$f":"SUM(CLASSALLOC!H$1760)","v":381884.58073116268},{"$f":"SUM(CLASSALLOC!I$1760)","v":-25526.161337409139},{"$f":"SUM(CLASSALLOC!J$1760)","v":14013.788965188265},{"$f":"SUM(CLASSALLOC!K$1760)","v":2658.8206605288374},{"$f":"SUM(CLASSALLOC!L$1760,CLASSALLOC!M$1760,CLASSALLOC!N$1760)","v":39978.565622617527},{"$f":"SUM(CLASSALLOC!O$1760)","v":2075.7686818111865},{"$f":"SUM(CLASSALLOC!P$1760)","v":1459.5704116706806},{"$f":"SUM(CLASSALLOC!Q$1760)","v":2398.6825907590992},{"$f":"SUM(CLASSALLOC!R$1760)","v":94721.252741895529},{"$f":"SUM(CLASSALLOC!S$1760)","v":21.570594198017851}]
[6,"TOTAL EXPENSES",{"$f":"SUM(C10:C13)","v":146088791.2481212},{"$f":"SUM(D10:D13)","v":113276705.09350869},15159417.82179443,2799427.6129092611,1038742.8658935996,4461041.6395160705,275441.91604818427,267943.76105957484,{"$f":"SUM(K10:K13)","v":459151.3910201806},{"$f":"SUM(L10:L13)","v":8348759.3890544381},{"$f":"SUM(M10:M13)","v":2159.757316775102}]
[7]
[8,"Requested Return on Net Investment",{"$f":"+ROR*'Customer Summary'!C26","v":14907349.19549147},{"$f":"+ROR*'Customer Summary'!D26","v":11082415.959966684},{"$f":"+ROR*'Customer Summary'!E26","v":-740777.5858893235},{"$f":"+ROR*'Customer Summary'!F26","v":406684.75849445042},{"$f":"+ROR*'Customer Summary'!G26","v":77159.848838404345},{"$f":"+ROR*'Customer Summary'!H26","v":1160191.1050306971},{"$f":"+ROR*'Customer Summary'!I26","v":60239.488916935145},{"$f":"+ROR*'Customer Summary'!J26","v":42357.21273172192},{"$f":"+ROR*'Customer Summary'!K26","v":69610.556613273642},{"$f":"+ROR*'Customer Summary'!L26","v":2748841.8650603024},{"$f":"+ROR*'Customer Summary'!M26","v":625.98572832760181}]
[9]
[10,"Total Cost of Service",{"$f":"+C16+C14","v":160996140.44361266},{"$f":"+D16+D14","v":124359121.05347538},14418640.235905107,3206112.3714037114,1115902.7147320039,5621232.7445467673,335681.40496511944,310300.97379129677,{"$f":"+K16+K14","v":528761.94763345423},{"$f":"+L16+L14","v":11097601.25411474},{"$f":"+M16+M14","v":2785.7430451027039}]
[11]
[12,"Rate Base"]
[13,"Plant in Service",{"$f":"SUM(CLASSALLOC!F$351)","v":588474503.81422961},{"$f":"SUM(CLASSALLOC!H$351)","v":425611091.43339598},{"$f":"SUM(CLASSALLOC!I$351)","v":55302425.457209252},{"$f":"SUM(CLASSALLOC!J$351)","v":13136836.69655877},{"$f":"SUM(CLASSALLOC!K$351)","v":2164990.4067870104},{"$f":"SUM(CLASSALLOC!L$351,CLASSALLOC!M$351,CLASSALLOC!N$351)","v":22478247.10226234},{"$f":"SUM(CLASSALLOC!O$351)","v":1162198.3280404571},{"$f":"SUM(CLASSALLOC!P$351)","v":816335.51795632031},{"$f":"SUM(CLASSALLOC!Q$351)","v":1341362.0607061901},{"$f":"SUM(CLASSALLOC!R$351)","v":66448931.769645274},{"$f":"SUM(CLASSALLOC!S$351)","v":12085.041667982407}]
[14,"Accumulated Reserve",{"$f":"SUM(CLASSALLOC!F$527)","v":-239921466.00975984},{"$f":"SUM(CLASSALLOC!H$527)","v":-190741286.14523202},{"$f":"SUM(CLASSALLOC!I$527)","v":-16408790.96540645},{"$f":"SUM(CLASSALLOC!J$527)","v":-2994214.3514030711},{"$f":"SUM(CLASSALLOC!K$527)","v":-607228.31137781637},{"$f":"SUM(CLASSALLOC!L$527,CLASSALLOC!M$527,CLASSALLOC!N$527)","v":-4802076.9512318084},{"$f":"SUM(CLASSALLOC!O$527)","v":-258667.1279737849},{"$f":"SUM(CLASSALLOC!P$527)","v":-198868.64185839807},{"$f":"SUM(CLASSALLOC!Q$527)","v":-331116.43646142312},{"$f":"SUM(CLASSALLOC!R$527)","v":-23576685.451085296},{"$f":"SUM(CLASSALLOC!S$527)","v":-2531.6277297698521}]
[15,"Construction Work in Progress",{"$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$703)","v":0},{"$f":"SUM(CLASSALLOC!R$703)","v":0},{"$f":"SUM(CLASSALLOC!S$703)","v":0}]
[16,"Working Capital Assets",{"$f":"SUM(CLASSALLOC!F$879)","v":7517079.839189589},{"$f":"SUM(CLASSALLOC!H$879)","v":5436688.4784517931},{"$f":"SUM(CLASSALLOC!I$879)","v":706424.39862425288},{"$f":"SUM(CLASSALLOC!J$879)","v":167807.86532359544},{"$f":"SUM(CLASSALLOC!K$879)","v":27655.24357200534},{"$f":"SUM(CLASSALLOC!L$879,CLASSALLOC!M$879,CLASSALLOC!N$879)","v":287133.5580684375},{"$f":"SUM(CLASSALLOC!O$879)","v":14845.736840301015},{"$f":"SUM(CLASSALLOC!P$879)","v":10427.740240690209},{"$f":"SUM(CLASSALLOC!Q$879)","v":17134.345903236204},{"$f":"SUM(CLASSALLOC!R$879)","v":848808.09976258269},{"$f":"SUM(CLASSALLOC!S$879)","v":154.37240269433067}]
[17,"Other Items",{"$f":"SUM(CLASSALLOC!F$1055)","v":-160435613.76581854},{"$f":"SUM(CLASSALLOC!H$1055)","v":-94867964.108260334},{"$f":"SUM(CLASSALLOC!I$1055)","v":-49321549.518895872},{"$f":"SUM(CLASSALLOC!J$1055)","v":-4973359.8890298149},{"$f":"SUM(CLASSALLOC!K$1055)","v":-572820.89753232338},{"$f":"SUM(CLASSALLOC!L$1055,CLASSALLOC!M$1055,CLASSALLOC!N$1055)","v":-2737698.6562026865},{"$f":"SUM(CLASSALLOC!O$1055)","v":-127832.46293144641},{"$f":"SUM(CLASSALLOC!P$1055)","v":-72025.682851448088},{"$f":"SUM(CLASSALLOC!Q$1055)","v":-113855.60514441214},{"$f":"SUM(CLASSALLOC!R$1055)","v":-7647014.1944340784},{"$f":"SUM(CLASSALLOC!S$1055)","v":-1492.7505360827149}]
[18,"TOTAL RATE BASE",{"$f":"SUM(C21:C25)","v":195634503.87784082},{"$f":"SUM(D21:D25)","v":145438529.65835541},-9721490.6284688115,5337070.32144948,1012596.4414488759,15225605.052896285,790544.47397552675,555868.93348716432,{"$f":"SUM(K21:K25)","v":913524.36500359105},{"$f":"SUM(L21:L25)","v":36074040.223888479},{"$f":"SUM(M21:M25)","v":8215.0358048241706}]

{"sheet":"Revenue Summary","index":27,"n_rows":56,"n_cols":21,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14]]}
[{"$f":"+'Customer Summary'!A1","v":"Puget Sound Energy"}]
["ELECTRIC COST OF SERVICE SUMMARY - REVENUE SUMMARY"]
[{"$f":"+'Customer Summary'!A3","v":"Adjusted Test Year Twelve Months ended December 2018 @ 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":"Special Contract"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$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"},null,"Pri Volt\nSch 31","Pri Volt\nSch 35","Pri Volt\nSch 43","Pri Volt","Pri Volt Sch 31/35"]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)"]
[1,null,{"$f":"ACCOUNTS!A660","v":"REVENUE"}]
[{"$f":"+A7+1","v":2},{"$f":"ACCOUNTS!A661","v":447},{"$f":"ACCOUNTS!B661","v":"Sales of Electricity - Firm Revenue"},{"$f":"+ACCOUNTS!I661","v":"PROFORMA_RETAIL"},{"$f":"ACCOUNTS!C661","v":1981067118.0012321},{"$f":"SUM(CLASSALLOC!H1944)","v":1105896513.2900393},{"$f":"SUM(CLASSALLOC!I1944)","v":263390391.2140398},{"$f":"SUM(CLASSALLOC!J1944)","v":270703257.2199825},{"$f":"SUM(CLASSALLOC!K1944)","v":160280839.13024956},{"$f":"SUM(CLASSALLOC!L1944,CLASSALLOC!M1944,CLASSALLOC!N1944)","v":124210379.10093749},{"$f":"SUM(CLASSALLOC!O1944)","v":0},{"$f":"SUM(CLASSALLOC!P1944)","v":40128244.032609545},{"$f":"SUM(CLASSALLOC!Q1944)","v":0},{"$f":"SUM(CLASSALLOC!R1944)","v":16457494.013373908},{"$f":"SUM(CLASSALLOC!S1944)","v":0},null,{"$f":"SUM(CLASSALLOC!L1944)","v":113255219.09203497},{"$f":"SUM(CLASSALLOC!M1944)","v":268014.00021779712},{"$f":"SUM(CLASSALLOC!N1944)","v":10687146.00868473},{"$f":"SUM(Q8:S8)","v":124210379.10093749},{"$f":"SUM(Q8:R8)","v":113523233.09225276}]
[3,{"$f":"ACCOUNTS!A662","v":447.01},{"$f":"ACCOUNTS!B662","v":"Sales of Electricity - Transportation Revenue - Retail"},{"$f":"+ACCOUNTS!I662","v":"DIR_449"},{"$f":"ACCOUNTS!C662","v":10117371.780000001},{"$f":"SUM(CLASSALLOC!H1945)","v":0},{"$f":"SUM(CLASSALLOC!I1945)","v":0},{"$f":"SUM(CLASSALLOC!J1945)","v":0},{"$f":"SUM(CLASSALLOC!K1945)","v":0},{"$f":"SUM(CLASSALLOC!L1945,CLASSALLOC!M1945,CLASSALLOC!N1945)","v":0},{"$f":"SUM(CLASSALLOC!O1945)","v":0},{"$f":"SUM(CLASSALLOC!P1945)","v":0},{"$f":"SUM(CLASSALLOC!Q1945)","v":10117371.780000001},{"$f":"SUM(CLASSALLOC!R1945)","v":0},{"$f":"SUM(CLASSALLOC!S1945)","v":0},null,{"$f":"SUM(CLASSALLOC!L1945)","v":0},{"$f":"SUM(CLASSALLOC!M1945)","v":0},{"$f":"SUM(CLASSALLOC!N1945)","v":0},{"$f":"SUM(Q9:S9)","v":0},{"$f":"SUM(Q9:R9)","v":0}]
[4,{"$f":"ACCOUNTS!A663","v":447.02},{"$f":"ACCOUNTS!B663","v":"Sales of Electricity - Special Contract"},{"$f":"+ACCOUNTS!I663","v":"DIR_SC"},{"$f":"ACCOUNTS!C663","v":5493553},{"$f":"SUM(CLASSALLOC!H1946)","v":0},{"$f":"SUM(CLASSALLOC!I1946)","v":0},{"$f":"SUM(CLASSALLOC!J1946)","v":0},{"$f":"SUM(CLASSALLOC!K1946)","v":0},{"$f":"SUM(CLASSALLOC!L1946,CLASSALLOC!M1946,CLASSALLOC!N1946)","v":0},{"$f":"SUM(CLASSALLOC!O1946)","v":5493553},{"$f":"SUM(CLASSALLOC!P1946)","v":0},{"$f":"SUM(CLASSALLOC!Q1946)","v":0},{"$f":"SUM(CLASSALLOC!R1946)","v":0},{"$f":"SUM(CLASSALLOC!S1946)","v":0}]
[5,{"$f":"ACCOUNTS!A664","v":447.03},{"$f":"ACCOUNTS!B664","v":"Sales of Electricity - Small Firm Resale"},{"$f":"+ACCOUNTS!I664","v":"DIR_RESALE_SMALL"},{"$f":"ACCOUNTS!C664","v":324341.16000000003},{"$f":"SUM(CLASSALLOC!H1947)","v":0},{"$f":"SUM(CLASSALLOC!I1947)","v":0},{"$f":"SUM(CLASSALLOC!J1947)","v":0},{"$f":"SUM(CLASSALLOC!K1947)","v":0},{"$f":"SUM(CLASSALLOC!L1947,CLASSALLOC!M1947,CLASSALLOC!N1947)","v":0},{"$f":"SUM(CLASSALLOC!O1947)","v":0},{"$f":"SUM(CLASSALLOC!P1947)","v":0},{"$f":"SUM(CLASSALLOC!Q1947)","v":0},{"$f":"SUM(CLASSALLOC!R1947)","v":0},{"$f":"SUM(CLASSALLOC!S1947)","v":324341.16000000003},null,{"$f":"SUM(CLASSALLOC!L1947)","v":0},{"$f":"SUM(CLASSALLOC!M1947)","v":0},{"$f":"SUM(CLASSALLOC!N1947)","v":0},{"$f":"SUM(Q11:S11)","v":0},{"$f":"SUM(Q11:R11)","v":0}]
[{"$f":"+A11+1","v":6},null,"SALES REVENUE",null,{"$f":"SUM(E8:E11)","v":1997002383.9412322},1105896513.2900393,263390391.2140398,270703257.2199825,160280839.13024956,124210379.10093749,5493553,40128244.032609545,{"$f":"SUM(M8:M11)","v":10117371.780000001},{"$f":"SUM(N8:N11)","v":16457494.013373908},{"$f":"SUM(O8:O11)","v":324341.16000000003},null,{"$f":"SUM(Q8:Q11)","v":113255219.09203497},{"$f":"SUM(R8:R11)","v":268014.00021779712},{"$f":"SUM(S8:S11)","v":10687146.00868473},{"$f":"SUM(T8:T11)","v":124210379.10093749},{"$f":"SUM(U8:U11)","v":113523233.09225276}]
[7]
[8,null,{"$f":"ACCOUNTS!A644","v":"NON FIRM REVENUE"}]
[9,{"$f":"ACCOUNTS!A645","v":447.07},{"$f":"ACCOUNTS!B645","v":"Sales of Electricity - Non Firm Revenue"},{"$f":"+ACCOUNTS!J645","v":"NRG"},{"$f":"ACCOUNTS!C645","v":5469488.0226491988},{"$f":"SUM(ACCOUNTALLOC!K645)","v":2849403.7894900669},{"$f":"SUM(ACCOUNTALLOC!S645)","v":724000.0683969066},{"$f":"SUM(ACCOUNTALLOC!AA645)","v":805143.51986100827},{"$f":"SUM(ACCOUNTALLOC!AI645)","v":519612.106350952},{"$f":"SUM(ACCOUNTALLOC!AQ645,ACCOUNTALLOC!AY645,ACCOUNTALLOC!BG645)","v":394163.49822392297},{"$f":"SUM(ACCOUNTALLOC!BO645)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW645)","v":156478.98634742084},{"$f":"SUM(ACCOUNTALLOC!CE645)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM645)","v":18842.009875598425},{"$f":"SUM(ACCOUNTALLOC!CU645)","v":1844.0441033237726},null,{"$f":"SUM(ACCOUNTALLOC!AQ645)","v":361516.37613405054},{"$f":"SUM(ACCOUNTALLOC!AY645)","v":1141.5271327392454},{"$f":"SUM(ACCOUNTALLOC!BG645)","v":31505.594957133198},{"$f":"SUM(Q15:S15)","v":394163.49822392297},{"$f":"SUM(Q15:R15)","v":362657.9032667898}]
[10,{"$f":"ACCOUNTS!A646","v":449.01},{"$f":"ACCOUNTS!B646","v":"Provision for Rate Refund"},{"$f":"+ACCOUNTS!R646","v":"RB.T"},{"$f":"ACCOUNTS!C646","v":0},{"$f":"SUM(ACCOUNTALLOC!K646)","v":0},{"$f":"SUM(ACCOUNTALLOC!S646)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA646)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI646)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ646,ACCOUNTALLOC!AY646,ACCOUNTALLOC!BG646)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO646)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW646)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE646)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM646)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU646)","v":0}]
[{"$f":"+A16+1","v":11},null,{"$f":"ACCOUNTS!B647","v":"TOTAL NON FIRM REVENUE"},null,{"$f":"SUM(E15:E16)","v":5469488.0226491988},{"$f":"SUM(F15:F16)","v":2849403.7894900669},724000.0683969066,805143.51986100827,519612.106350952,394163.49822392297,0,156478.98634742084,0,18842.009875598425,1844.0441033237726,null,{"$f":"+Q15","v":361516.37613405054},{"$f":"+R15","v":1141.5271327392454},{"$f":"+S15","v":31505.594957133198},{"$f":"+T15","v":394163.49822392297},{"$f":"+U15","v":362657.9032667898}]
[12]
[13,null,{"$f":"ACCOUNTS!A601","v":"OTHER OPERATING REVENUE"}]
[14,{"$f":"ACCOUNTS!A602","v":450.01},{"$f":"ACCOUNTS!B602","v":"Late Payment Revenue - Interest"},{"$f":"+ACCOUNTS!M602","v":"DIR450.01"},{"$f":"ACCOUNTS!C602","v":2151272.19},{"$f":"SUM(ACCOUNTALLOC!K602)","v":1682000.0314221452},{"$f":"SUM(ACCOUNTALLOC!S602)","v":246772.06005798699},{"$f":"SUM(ACCOUNTALLOC!AA602)","v":90978.809853960847},{"$f":"SUM(ACCOUNTALLOC!AI602)","v":23981.165497099108},{"$f":"SUM(ACCOUNTALLOC!AQ602,ACCOUNTALLOC!AY602,ACCOUNTALLOC!BG602)","v":20299.208026783024},{"$f":"SUM(ACCOUNTALLOC!BO602)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW602)","v":2769.0559110449281},{"$f":"SUM(ACCOUNTALLOC!CE602)","v":1992.4596373803079},{"$f":"SUM(ACCOUNTALLOC!CM602)","v":82443.94920878431},{"$f":"SUM(ACCOUNTALLOC!CU602)","v":35.45038481510101},null,{"$f":"SUM(ACCOUNTALLOC!AQ602)","v":20156.079805606169},{"$f":"SUM(ACCOUNTALLOC!AY602)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG602)","v":143.12822117685513},{"$f":"SUM(Q20:S20)","v":20299.208026783024},{"$f":"SUM(Q20:R20)","v":20156.079805606169}]
[{"$f":"+A20+1","v":15},{"$f":"ACCOUNTS!A603","v":450.02},{"$f":"ACCOUNTS!B603","v":"Late Payment Revenue - Field Call"},{"$f":"+ACCOUNTS!M603","v":"DIR450.02"},{"$f":"ACCOUNTS!C603","v":300105},{"$f":"SUM(ACCOUNTALLOC!K603)","v":282133.59501320246},{"$f":"SUM(ACCOUNTALLOC!S603)","v":17480.221151217647},{"$f":"SUM(ACCOUNTALLOC!AA603)","v":375.26239800345462},{"$f":"SUM(ACCOUNTALLOC!AI603)","v":25.521719781163704},{"$f":"SUM(ACCOUNTALLOC!AQ603,ACCOUNTALLOC!AY603,ACCOUNTALLOC!BG603)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO603)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW603)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE603)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM603)","v":90.399717795231368},{"$f":"SUM(ACCOUNTALLOC!CU603)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ603)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY603)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG603)","v":0},0,0]
[16,{"$f":"ACCOUNTS!A604","v":451.01},{"$f":"ACCOUNTS!B604","v":"Misc Service Revenue - Temporary Service "},{"$f":"+ACCOUNTS!M604","v":"CUST_2"},{"$f":"ACCOUNTS!C604","v":1314247.8600000001},{"$f":"SUM(ACCOUNTALLOC!K604)","v":1163836.3305712002},{"$f":"SUM(ACCOUNTALLOC!S604)","v":140039.67072588278},{"$f":"SUM(ACCOUNTALLOC!AA604)","v":9402.1601655134709},{"$f":"SUM(ACCOUNTALLOC!AI604)","v":969.69853740352073},{"$f":"SUM(ACCOUNTALLOC!AQ604,ACCOUNTALLOC!AY604,ACCOUNTALLOC!BG604)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO604)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW604)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE604)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM604)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU604)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ604)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY604)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG604)","v":0},0,0]
[17,{"$f":"ACCOUNTS!A605","v":451.02},{"$f":"ACCOUNTS!B605","v":"Misc Service Revenue - Reconnection Charge"},{"$f":"+ACCOUNTS!M605","v":"DIR451.02"},{"$f":"ACCOUNTS!C605","v":1460925},{"$f":"SUM(ACCOUNTALLOC!K605)","v":1427015.4038714194},{"$f":"SUM(ACCOUNTALLOC!S605)","v":33196.437261315725},{"$f":"SUM(ACCOUNTALLOC!AA605)","v":713.15886726491715},{"$f":"SUM(ACCOUNTALLOC!AI605)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ605,ACCOUNTALLOC!AY605,ACCOUNTALLOC!BG605)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO605)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW605)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE605)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM605)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU605)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ605)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY605)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG605)","v":0},0,0]
[18,{"$f":"ACCOUNTS!A606","v":451.03},{"$f":"ACCOUNTS!B606","v":"Misc Service Revenue - Modified Service Charge"},{"$f":"+ACCOUNTS!M606","v":"CUST_2"},{"$f":"ACCOUNTS!C606","v":1019248.82},{"$f":"SUM(ACCOUNTALLOC!K606)","v":902599.00184111821},{"$f":"SUM(ACCOUNTALLOC!S606)","v":108606.05026250113},{"$f":"SUM(ACCOUNTALLOC!AA606)","v":7291.7300806185904},{"$f":"SUM(ACCOUNTALLOC!AI606)","v":752.03781576198594},{"$f":"SUM(ACCOUNTALLOC!AQ606,ACCOUNTALLOC!AY606,ACCOUNTALLOC!BG606)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO606)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW606)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE606)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM606)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU606)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ606)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY606)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG606)","v":0},0,0]
[19,{"$f":"ACCOUNTS!A607","v":451.04},{"$f":"ACCOUNTS!B607","v":"Misc Service Revenue - Line Extension/UG Conversions"},{"$f":"+ACCOUNTS!M607","v":"CUST_2"},{"$f":"ACCOUNTS!C607","v":1400595.91},{"$f":"SUM(ACCOUNTALLOC!K607)","v":1240302.1181312259},{"$f":"SUM(ACCOUNTALLOC!S607)","v":149240.48653685319},{"$f":"SUM(ACCOUNTALLOC!AA607)","v":10019.896150322124},{"$f":"SUM(ACCOUNTALLOC!AI607)","v":1033.4091815986317},{"$f":"SUM(ACCOUNTALLOC!AQ607,ACCOUNTALLOC!AY607,ACCOUNTALLOC!BG607)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO607)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW607)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE607)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM607)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU607)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ607)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY607)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG607)","v":0},0,0]
[20,{"$f":"ACCOUNTS!A608","v":451.05},{"$f":"ACCOUNTS!B608","v":"Misc Service Revenue - Billing Initiation Charge"},{"$f":"+ACCOUNTS!M608","v":"DIR451.05"},{"$f":"ACCOUNTS!C608","v":1397401.6500000001},{"$f":"SUM(ACCOUNTALLOC!K608)","v":1278832.2590385026},{"$f":"SUM(ACCOUNTALLOC!S608)","v":114731.54108620971},{"$f":"SUM(ACCOUNTALLOC!AA608)","v":3468.8857686581096},{"$f":"SUM(ACCOUNTALLOC!AI608)","v":250.97610780520577},{"$f":"SUM(ACCOUNTALLOC!AQ608,ACCOUNTALLOC!AY608,ACCOUNTALLOC!BG608)","v":116.58173849707869},{"$f":"SUM(ACCOUNTALLOC!BO608)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW608)","v":1.4062603271880352},{"$f":"SUM(ACCOUNTALLOC!CE608)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM608)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU608)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ608)","v":116.58173849707869},{"$f":"SUM(ACCOUNTALLOC!AY608)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG608)","v":0},116.58173849707869,116.58173849707869]
[21,{"$f":"ACCOUNTS!A609","v":451.06},{"$f":"ACCOUNTS!B609","v":"Misc Service Revenue - NSF Handling Chg"},{"$f":"+ACCOUNTS!M609","v":"DIR451.06"},{"$f":"ACCOUNTS!C609","v":181120},{"$f":"SUM(ACCOUNTALLOC!K609)","v":118842.15861422563},{"$f":"SUM(ACCOUNTALLOC!S609)","v":45107.426253109639},{"$f":"SUM(ACCOUNTALLOC!AA609)","v":16734.210831967026},{"$f":"SUM(ACCOUNTALLOC!AI609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ609,ACCOUNTALLOC!AY609,ACCOUNTALLOC!BG609)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO609)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW609)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE609)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM609)","v":436.20430069769515},{"$f":"SUM(ACCOUNTALLOC!CU609)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ609)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY609)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG609)","v":0},0,0]
[22,{"$f":"ACCOUNTS!A610","v":451.07},{"$f":"ACCOUNTS!B610","v":"Misc Service Revenue - Deferred FIT CIAC"},{"$f":"+ACCOUNTS!M610","v":"DIR252.00"},{"$f":"ACCOUNTS!C610","v":4847787.22},{"$f":"SUM(ACCOUNTALLOC!K610)","v":2078045.791041679},{"$f":"SUM(ACCOUNTALLOC!S610)","v":2578749.6422657338},{"$f":"SUM(ACCOUNTALLOC!AA610)","v":173135.3482742928},{"$f":"SUM(ACCOUNTALLOC!AI610)","v":17856.438418294281},{"$f":"SUM(ACCOUNTALLOC!AQ610,ACCOUNTALLOC!AY610,ACCOUNTALLOC!BG610)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO610)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW610)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE610)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM610)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU610)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ610)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY610)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG610)","v":0},0,0]
[23,{"$f":"ACCOUNTS!A611","v":451.08},{"$f":"ACCOUNTS!B611","v":"Misc Service Revenue - Energy Diversion"},{"$f":"+ACCOUNTS!M611","v":"CUST_2"},{"$f":"ACCOUNTS!C611","v":616489.76},{"$f":"SUM(ACCOUNTALLOC!K611)","v":545934.44809803215},{"$f":"SUM(ACCOUNTALLOC!S611)","v":65690.061687662543},{"$f":"SUM(ACCOUNTALLOC!AA611)","v":4410.382272883412},{"$f":"SUM(ACCOUNTALLOC!AI611)","v":454.86794142183157},{"$f":"SUM(ACCOUNTALLOC!AQ611,ACCOUNTALLOC!AY611,ACCOUNTALLOC!BG611)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO611)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM611)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU611)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ611)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY611)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG611)","v":0},0,0]
[24,{"$f":"ACCOUNTS!A612","v":454.01},{"$f":"ACCOUNTS!B612","v":"Rental Revenue - Steam Plant"},{"$f":"+ACCOUNTS!R612","v":"PP.T"},{"$f":"ACCOUNTS!C612","v":63960.97},{"$f":"SUM(ACCOUNTALLOC!K612)","v":36887.901696302688},{"$f":"SUM(ACCOUNTALLOC!S612)","v":8504.6161221598668},{"$f":"SUM(ACCOUNTALLOC!AA612)","v":9102.8138808203694},{"$f":"SUM(ACCOUNTALLOC!AI612)","v":4782.7809216527758},{"$f":"SUM(ACCOUNTALLOC!AQ612,ACCOUNTALLOC!AY612,ACCOUNTALLOC!BG612)","v":3378.780120210618},{"$f":"SUM(ACCOUNTALLOC!BO612)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW612)","v":1147.5895039074758},{"$f":"SUM(ACCOUNTALLOC!CE612)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM612)","v":132.9278159850904},{"$f":"SUM(ACCOUNTALLOC!CU612)","v":23.559938961119443},null,{"$f":"SUM(ACCOUNTALLOC!AQ612)","v":3378.6646566952168},{"$f":"SUM(ACCOUNTALLOC!AY612)","v":0.11546351540139529},{"$f":"SUM(ACCOUNTALLOC!BG612)","v":0},3378.780120210618,3378.780120210618]
[25,{"$f":"ACCOUNTS!A613","v":454.02},{"$f":"ACCOUNTS!B613","v":"Rental Revenue - Pole & Personal Cell Site Contacts - Transmission"},{"$f":"+ACCOUNTS!J613","v":"_PC4"},{"$f":"ACCOUNTS!C613","v":5198339.0243848944},{"$f":"SUM(ACCOUNTALLOC!K613)","v":2998012.9900400825},{"$f":"SUM(ACCOUNTALLOC!S613)","v":691200.86632889661},{"$f":"SUM(ACCOUNTALLOC!AA613)","v":739818.5585425148},{"$f":"SUM(ACCOUNTALLOC!AI613)","v":388713.87832472171},{"$f":"SUM(ACCOUNTALLOC!AQ613,ACCOUNTALLOC!AY613,ACCOUNTALLOC!BG613)","v":274605.66269877926},{"$f":"SUM(ACCOUNTALLOC!BO613)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW613)","v":93268.743456153534},{"$f":"SUM(ACCOUNTALLOC!CE613)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM613)","v":10803.523668598986},{"$f":"SUM(ACCOUNTALLOC!CU613)","v":1914.8013251474031},null,{"$f":"SUM(ACCOUNTALLOC!AQ613)","v":274596.27856189071},{"$f":"SUM(ACCOUNTALLOC!AY613)","v":9.3841368885390484},{"$f":"SUM(ACCOUNTALLOC!BG613)","v":0},274605.66269877926,274605.66269877926]
[26,{"$f":"ACCOUNTS!A614","v":454.03},{"$f":"ACCOUNTS!B614","v":"Rental Revenue - Pole & Personal Cell Site Contacts - Distribution"},{"$f":"+ACCOUNTS!R614","v":"D364.T"},{"$f":"ACCOUNTS!C614","v":7250767.7256151056},{"$f":"SUM(ACCOUNTALLOC!K614)","v":4996927.1834899718},{"$f":"SUM(ACCOUNTALLOC!S614)","v":913024.72774035588},{"$f":"SUM(ACCOUNTALLOC!AA614)","v":709812.3503507867},{"$f":"SUM(ACCOUNTALLOC!AI614)","v":280790.64136846486},{"$f":"SUM(ACCOUNTALLOC!AQ614,ACCOUNTALLOC!AY614,ACCOUNTALLOC!BG614)","v":340243.2788530892},{"$f":"SUM(ACCOUNTALLOC!BO614)","v":575.38624810840577},{"$f":"SUM(ACCOUNTALLOC!BW614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE614)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM614)","v":4391.2224893714483},{"$f":"SUM(ACCOUNTALLOC!CU614)","v":5002.9350749555306},null,{"$f":"SUM(ACCOUNTALLOC!AQ614)","v":262832.50760596071},{"$f":"SUM(ACCOUNTALLOC!AY614)","v":6583.1925877144095},{"$f":"SUM(ACCOUNTALLOC!BG614)","v":70827.57865941411},340243.2788530892,269415.70019367512]
[27,{"$f":"ACCOUNTS!A615","v":454.04},{"$f":"ACCOUNTS!B615","v":"Rental Revenue - Land & Bldg"},{"$f":"+ACCOUNTS!R615","v":"PTDP.T"},{"$f":"ACCOUNTS!C615","v":1222583.4099999999},{"$f":"SUM(ACCOUNTALLOC!K615)","v":743907.08644419361},{"$f":"SUM(ACCOUNTALLOC!S615)","v":153745.3620564302},{"$f":"SUM(ACCOUNTALLOC!AA615)","v":147816.4046604537},{"$f":"SUM(ACCOUNTALLOC!AI615)","v":72875.414206827365},{"$f":"SUM(ACCOUNTALLOC!AQ615,ACCOUNTALLOC!AY615,ACCOUNTALLOC!BG615)","v":59783.382979388429},{"$f":"SUM(ACCOUNTALLOC!BO615)","v":7079.0508384054401},{"$f":"SUM(ACCOUNTALLOC!BW615)","v":15326.972319180039},{"$f":"SUM(ACCOUNTALLOC!CE615)","v":10256.41796414258},{"$f":"SUM(ACCOUNTALLOC!CM615)","v":11377.84002864013},{"$f":"SUM(ACCOUNTALLOC!CU615)","v":415.47850233871145},null,{"$f":"SUM(ACCOUNTALLOC!AQ615)","v":55106.421457759832},{"$f":"SUM(ACCOUNTALLOC!AY615)","v":207.18783649640284},{"$f":"SUM(ACCOUNTALLOC!BG615)","v":4469.7736851321952},59783.382979388429,55313.609294256232]
[28,{"$f":"ACCOUNTS!A616","v":454.05},{"$f":"ACCOUNTS!B616","v":"Rental Revenue - Transf & Equip"},{"$f":"+ACCOUNTS!K616","v":"DIR454.05"},{"$f":"ACCOUNTS!C616","v":4617136.54},{"$f":"SUM(ACCOUNTALLOC!K616)","v":0},{"$f":"SUM(ACCOUNTALLOC!S616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI616)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ616,ACCOUNTALLOC!AY616,ACCOUNTALLOC!BG616)","v":481299.46851340152},{"$f":"SUM(ACCOUNTALLOC!BO616)","v":81219.139100116154},{"$f":"SUM(ACCOUNTALLOC!BW616)","v":2993777.697343145},{"$f":"SUM(ACCOUNTALLOC!CE616)","v":1057271.7356903262},{"$f":"SUM(ACCOUNTALLOC!CM616)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU616)","v":3568.4993530114925},null,{"$f":"SUM(ACCOUNTALLOC!AQ616)","v":468375.93387140846},{"$f":"SUM(ACCOUNTALLOC!AY616)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG616)","v":12923.534641993068},481299.46851340152,468375.93387140846]
[29,{"$f":"ACCOUNTS!A617","v":456.01},{"$f":"ACCOUNTS!B617","v":"Other Elect Revenue -  Wheeling"},{"$f":"+ACCOUNTS!J617","v":"_PC4"},{"$f":"ACCOUNTS!C617","v":20178764.97850965},{"$f":"SUM(ACCOUNTALLOC!K617)","v":11637601.788716767},{"$f":"SUM(ACCOUNTALLOC!S617)","v":2683083.9176064413},{"$f":"SUM(ACCOUNTALLOC!AA617)","v":2871806.696242874},{"$f":"SUM(ACCOUNTALLOC!AI617)","v":1508898.5073511414},{"$f":"SUM(ACCOUNTALLOC!AQ617,ACCOUNTALLOC!AY617,ACCOUNTALLOC!BG617)","v":1065956.4725142638},{"$f":"SUM(ACCOUNTALLOC!BO617)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW617)","v":362047.96286162379},{"$f":"SUM(ACCOUNTALLOC!CE617)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM617)","v":41936.811744251492},{"$f":"SUM(ACCOUNTALLOC!CU617)","v":7432.82147228946},null,{"$f":"SUM(ACCOUNTALLOC!AQ617)","v":1065920.0454378626},{"$f":"SUM(ACCOUNTALLOC!AY617)","v":36.42707640108155},{"$f":"SUM(ACCOUNTALLOC!BG617)","v":0},1065956.4725142638,1065956.4725142638]
[30,{"$f":"ACCOUNTS!A618","v":456.02},{"$f":"ACCOUNTS!B618","v":"Other Elect Revenue - Dist O&M"},{"$f":"+ACCOUNTS!R618","v":"LINE.T"},{"$f":"ACCOUNTS!C618","v":402045.72},{"$f":"SUM(ACCOUNTALLOC!K618)","v":269788.86327455816},{"$f":"SUM(ACCOUNTALLOC!S618)","v":48484.184661375868},{"$f":"SUM(ACCOUNTALLOC!AA618)","v":42661.468423250539},{"$f":"SUM(ACCOUNTALLOC!AI618)","v":18024.916075084999},{"$f":"SUM(ACCOUNTALLOC!AQ618,ACCOUNTALLOC!AY618,ACCOUNTALLOC!BG618)","v":18379.056270899247},{"$f":"SUM(ACCOUNTALLOC!BO618)","v":3296.7289071154823},{"$f":"SUM(ACCOUNTALLOC!BW618)","v":1038.1450980950365},{"$f":"SUM(ACCOUNTALLOC!CE618)","v":6.2386605223730358},{"$f":"SUM(ACCOUNTALLOC!CM618)","v":202.43404012323955},{"$f":"SUM(ACCOUNTALLOC!CU618)","v":163.68458897506122},null,{"$f":"SUM(ACCOUNTALLOC!AQ618)","v":13992.958706499439},{"$f":"SUM(ACCOUNTALLOC!AY618)","v":229.05799705881964},{"$f":"SUM(ACCOUNTALLOC!BG618)","v":4157.0395673409876},18379.056270899247,14222.01670355826]
[31,{"$f":"ACCOUNTS!A619","v":456.03},{"$f":"ACCOUNTS!B619","v":"Other Elect Revenue - Summit Buyout"},{"$f":"+ACCOUNTS!R619","v":"GP.T"},{"$f":"ACCOUNTS!C619","v":403943.36},{"$f":"SUM(ACCOUNTALLOC!K619)","v":256573.33090387244},{"$f":"SUM(ACCOUNTALLOC!S619)","v":49130.559998519297},{"$f":"SUM(ACCOUNTALLOC!AA619)","v":43642.970470040615},{"$f":"SUM(ACCOUNTALLOC!AI619)","v":21681.307737627922},{"$f":"SUM(ACCOUNTALLOC!AQ619,ACCOUNTALLOC!AY619,ACCOUNTALLOC!BG619)","v":17941.713988986812},{"$f":"SUM(ACCOUNTALLOC!BO619)","v":2097.9888073789361},{"$f":"SUM(ACCOUNTALLOC!BW619)","v":4541.9946514079529},{"$f":"SUM(ACCOUNTALLOC!CE619)","v":2914.7133828794431},{"$f":"SUM(ACCOUNTALLOC!CM619)","v":5296.9342102493874},{"$f":"SUM(ACCOUNTALLOC!CU619)","v":121.84584903723415},null,{"$f":"SUM(ACCOUNTALLOC!AQ619)","v":16537.051221385835},{"$f":"SUM(ACCOUNTALLOC!AY619)","v":61.721182114936703},{"$f":"SUM(ACCOUNTALLOC!BG619)","v":1342.941585486042},17941.713988986812,16598.77240350077]
[32,{"$f":"ACCOUNTS!A620","v":456.04},{"$f":"ACCOUNTS!B620","v":"Other Elect Revenue - PCS"},{"$f":"+ACCOUNTS!R620","v":"D364.T"},{"$f":"ACCOUNTS!C620","v":35693.46},{"$f":"SUM(ACCOUNTALLOC!K620)","v":24598.446301999189},{"$f":"SUM(ACCOUNTALLOC!S620)","v":4494.5601392639637},{"$f":"SUM(ACCOUNTALLOC!AA620)","v":3494.2036062260549},{"$f":"SUM(ACCOUNTALLOC!AI620)","v":1382.2521842277624},{"$f":"SUM(ACCOUNTALLOC!AQ620,ACCOUNTALLOC!AY620,ACCOUNTALLOC!BG620)","v":1674.9205496003297},{"$f":"SUM(ACCOUNTALLOC!BO620)","v":2.832462272767839},{"$f":"SUM(ACCOUNTALLOC!BW620)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE620)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM620)","v":21.616734973010548},{"$f":"SUM(ACCOUNTALLOC!CU620)","v":24.628021436912515},null,{"$f":"SUM(ACCOUNTALLOC!AQ620)","v":1293.8494173232118},{"$f":"SUM(ACCOUNTALLOC!AY620)","v":32.407178135325928},{"$f":"SUM(ACCOUNTALLOC!BG620)","v":348.66395414179203},1674.9205496003297,1326.2565954585377]
[33,{"$f":"ACCOUNTS!A621","v":456.05},{"$f":"ACCOUNTS!B621","v":"Other Elect Revenue - Non-Core Gas Sales"},{"$f":"+ACCOUNTS!R621","v":"PP.T"},{"$f":"ACCOUNTS!C621","v":21415123.754653767},{"$f":"SUM(ACCOUNTALLOC!K621)","v":12350641.021795398},{"$f":"SUM(ACCOUNTALLOC!S621)","v":2847477.2465439024},{"$f":"SUM(ACCOUNTALLOC!AA621)","v":3047763.1245015254},{"$f":"SUM(ACCOUNTALLOC!AI621)","v":1601349.1560336121},{"$f":"SUM(ACCOUNTALLOC!AQ621,ACCOUNTALLOC!AY621,ACCOUNTALLOC!BG621)","v":1131267.93439928},{"$f":"SUM(ACCOUNTALLOC!BO621)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW621)","v":384230.74643365032},{"$f":"SUM(ACCOUNTALLOC!CE621)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM621)","v":44506.292349170973},{"$f":"SUM(ACCOUNTALLOC!CU621)","v":7888.2325972301815},null,{"$f":"SUM(ACCOUNTALLOC!AQ621)","v":1131229.2754253547},{"$f":"SUM(ACCOUNTALLOC!AY621)","v":38.658973925321199},{"$f":"SUM(ACCOUNTALLOC!BG621)","v":0},1131267.93439928,1131267.93439928]
[34,{"$f":"ACCOUNTS!A622","v":456.06},{"$f":"ACCOUNTS!B622","v":"Other Elect Revenue -Green Energy Option"},{"$f":"+ACCOUNTS!J622","v":"_PC4"},{"$f":"ACCOUNTS!C622","v":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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM622)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU622)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ622)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY622)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG622)","v":0},0,0]
[35,{"$f":"ACCOUNTS!A623","v":456.07},{"$f":"ACCOUNTS!B623","v":"Other Elect Revenue - Sumas Water Sale"},{"$f":"+ACCOUNTS!R623","v":"PP.T"},{"$f":"ACCOUNTS!C623","v":16227.01},{"$f":"SUM(ACCOUNTALLOC!K623)","v":9358.5252022431923},{"$f":"SUM(ACCOUNTALLOC!S623)","v":2157.6359905181139},{"$f":"SUM(ACCOUNTALLOC!AA623)","v":2309.399808542787},{"$f":"SUM(ACCOUNTALLOC!AI623)","v":1213.3998881422344},{"$f":"SUM(ACCOUNTALLOC!AQ623,ACCOUNTALLOC!AY623,ACCOUNTALLOC!BG623)","v":857.20242826928506},{"$f":"SUM(ACCOUNTALLOC!BO623)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW623)","v":291.14546505160331},{"$f":"SUM(ACCOUNTALLOC!CE623)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM623)","v":33.72401949608053},{"$f":"SUM(ACCOUNTALLOC!CU623)","v":5.9771977367052873},null,{"$f":"SUM(ACCOUNTALLOC!AQ623)","v":857.17313497340399},{"$f":"SUM(ACCOUNTALLOC!AY623)","v":2.9293295881122432E-2},{"$f":"SUM(ACCOUNTALLOC!BG623)","v":0},857.20242826928506,857.20242826928506]
[36,{"$f":"ACCOUNTS!A624","v":456.08},{"$f":"ACCOUNTS!B624","v":"Other Elect Revenue - Intolight"},{"$f":"+ACCOUNTS!M624","v":"DIR373.00"},{"$f":"ACCOUNTS!C624","v":1720.49},{"$f":"SUM(ACCOUNTALLOC!K624)","v":0},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM624)","v":1720.49},{"$f":"SUM(ACCOUNTALLOC!CU624)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ624)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY624)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG624)","v":0},0,0]
[37,{"$f":"ACCOUNTS!A625","v":456.09},{"$f":"ACCOUNTS!B625","v":"Other Elect Revenue - REC Revenue"},{"$f":"+ACCOUNTS!J625","v":"_PC4"},{"$f":"ACCOUNTS!C625","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE625)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM625)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU625)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ625)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY625)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG625)","v":0},0,0]
[38,{"$f":"ACCOUNTS!A626","v":456.1},{"$f":"ACCOUNTS!B626","v":"Other Elect Revenue - Cedar Hills Facility Fee"},{"$f":"+ACCOUNTS!J626","v":"_PC4"},{"$f":"ACCOUNTS!C626","v":81157.8},{"$f":"SUM(ACCOUNTALLOC!K626)","v":46805.746508975622},{"$f":"SUM(ACCOUNTALLOC!S626)","v":10791.204922611805},{"$f":"SUM(ACCOUNTALLOC!AA626)","v":11550.236783101373},{"$f":"SUM(ACCOUNTALLOC!AI626)","v":6068.700607312735},{"$f":"SUM(ACCOUNTALLOC!AQ626,ACCOUNTALLOC!AY626,ACCOUNTALLOC!BG626)","v":4287.2139249925276},{"$f":"SUM(ACCOUNTALLOC!BO626)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW626)","v":1456.1355063911967},{"$f":"SUM(ACCOUNTALLOC!CE626)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM626)","v":168.6673779987197},{"$f":"SUM(ACCOUNTALLOC!CU626)","v":29.894368616028483},null,{"$f":"SUM(ACCOUNTALLOC!AQ626)","v":4287.0674174444048},{"$f":"SUM(ACCOUNTALLOC!AY626)","v":0.14650754812260289},{"$f":"SUM(ACCOUNTALLOC!BG626)","v":0},4287.2139249925276,4287.2139249925276]
[39,{"$f":"ACCOUNTS!A627","v":456.11},{"$f":"ACCOUNTS!B627","v":"Other Elect Revenue -  Biogas Amortization"},{"$f":"+ACCOUNTS!J627","v":"_PC4"},{"$f":"ACCOUNTS!C627","v":-117872.25000000012},{"$f":"SUM(ACCOUNTALLOC!K627)","v":-67979.894156108319},{"$f":"SUM(ACCOUNTALLOC!S627)","v":-15672.968025739123},{"$f":"SUM(ACCOUNTALLOC!AA627)","v":-16775.373379477041},{"$f":"SUM(ACCOUNTALLOC!AI627)","v":-8814.0806571927678},{"$f":"SUM(ACCOUNTALLOC!AQ627,ACCOUNTALLOC!AY627,ACCOUNTALLOC!BG627)","v":-6226.6787858985936},{"$f":"SUM(ACCOUNTALLOC!BO627)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW627)","v":-2114.8671901310768},{"$f":"SUM(ACCOUNTALLOC!CE627)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM627)","v":-244.96971759103386},{"$f":"SUM(ACCOUNTALLOC!CU627)","v":-43.418087862173039},null,{"$f":"SUM(ACCOUNTALLOC!AQ627)","v":-6226.4660007523826},{"$f":"SUM(ACCOUNTALLOC!AY627)","v":-0.21278514621138689},{"$f":"SUM(ACCOUNTALLOC!BG627)","v":0},-6226.6787858985936,-6226.6787858985936]
[40,{"$f":"ACCOUNTS!A628","v":456.12},{"$f":"ACCOUNTS!B628","v":"Other Elect Revenue -  Ferndale Plant"},{"$f":"+ACCOUNTS!R628","v":"PP.T"},{"$f":"ACCOUNTS!C628","v":305.69},{"$f":"SUM(ACCOUNTALLOC!K628)","v":176.29911912753622},{"$f":"SUM(ACCOUNTALLOC!S628)","v":40.646289485338471},{"$f":"SUM(ACCOUNTALLOC!AA628)","v":43.505268529041672},{"$f":"SUM(ACCOUNTALLOC!AI628)","v":22.858444766238488},{"$f":"SUM(ACCOUNTALLOC!AQ628,ACCOUNTALLOC!AY628,ACCOUNTALLOC!BG628)","v":16.148274407770611},{"$f":"SUM(ACCOUNTALLOC!BO628)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW628)","v":5.4846984879916025},{"$f":"SUM(ACCOUNTALLOC!CE628)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM628)","v":0.63530468766315273},{"$f":"SUM(ACCOUNTALLOC!CU628)","v":0.11260050841981604},null,{"$f":"SUM(ACCOUNTALLOC!AQ628)","v":16.147722570579539},{"$f":"SUM(ACCOUNTALLOC!AY628)","v":5.5183719107218868E-4},{"$f":"SUM(ACCOUNTALLOC!BG628)","v":0},16.148274407770611,16.148274407770611]
[41,{"$f":"ACCOUNTS!A629","v":456.13},{"$f":"ACCOUNTS!B629","v":"Other Elect Revenue - Misc"},{"$f":"+ACCOUNTS!R629","v":"DP.T"},{"$f":"ACCOUNTS!C629","v":223368.24},{"$f":"SUM(ACCOUNTALLOC!K629)","v":148623.28939567428},{"$f":"SUM(ACCOUNTALLOC!S629)","v":26501.752702328038},{"$f":"SUM(ACCOUNTALLOC!AA629)","v":21048.492980585172},{"$f":"SUM(ACCOUNTALLOC!AI629)","v":8965.866603522074},{"$f":"SUM(ACCOUNTALLOC!AQ629,ACCOUNTALLOC!AY629,ACCOUNTALLOC!BG629)","v":9961.6495163765212},{"$f":"SUM(ACCOUNTALLOC!BO629)","v":2244.5764798324331},{"$f":"SUM(ACCOUNTALLOC!BW629)","v":1207.7729139363282},{"$f":"SUM(ACCOUNTALLOC!CE629)","v":409.45193495585545},{"$f":"SUM(ACCOUNTALLOC!CM629)","v":4336.5314093379402},{"$f":"SUM(ACCOUNTALLOC!CU629)","v":68.856063451345719},null,{"$f":"SUM(ACCOUNTALLOC!AQ629)","v":7918.200617142671},{"$f":"SUM(ACCOUNTALLOC!AY629)","v":89.996140091912409},{"$f":"SUM(ACCOUNTALLOC!BG629)","v":1953.4527591419383},9961.6495163765212,8008.1967572345839]
[42,{"$f":"ACCOUNTS!A630","v":456.14},{"$f":"ACCOUNTS!B630","v":"Other Elect Revenue -  Decoupling Amortization"},{"$f":"+ACCOUNTS!R630","v":"DP.T"},{"$f":"ACCOUNTS!C630","v":138492.68999999575},{"$f":"SUM(ACCOUNTALLOC!K630)","v":92149.35455933561},{"$f":"SUM(ACCOUNTALLOC!S630)","v":16431.606487386329},{"$f":"SUM(ACCOUNTALLOC!AA630)","v":13050.4784983186},{"$f":"SUM(ACCOUNTALLOC!AI630)","v":5559.0131529124174},{"$f":"SUM(ACCOUNTALLOC!AQ630,ACCOUNTALLOC!AY630,ACCOUNTALLOC!BG630)","v":6176.4180904149189},{"$f":"SUM(ACCOUNTALLOC!BO630)","v":1391.6814431752468},{"$f":"SUM(ACCOUNTALLOC!BW630)","v":748.84289619766662},{"$f":"SUM(ACCOUNTALLOC!CE630)","v":253.8682307643187},{"$f":"SUM(ACCOUNTALLOC!CM630)","v":2688.7345315909015},{"$f":"SUM(ACCOUNTALLOC!CU630)","v":42.692109899721011},null,{"$f":"SUM(ACCOUNTALLOC!AQ630)","v":4909.4396921769849},{"$f":"SUM(ACCOUNTALLOC!AY630)","v":55.799372063572761},{"$f":"SUM(ACCOUNTALLOC!BG630)","v":1211.1790261743606},6176.4180904149189,4965.239064240558]
[43,{"$f":"ACCOUNTS!A631","v":456.15},{"$f":"ACCOUNTS!B631","v":"Other Elect Revenue - Transmission Transportation"},{"$f":"+ACCOUNTS!M631","v":"DIR_449"},{"$f":"ACCOUNTS!C631","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE631)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM631)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU631)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ631)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY631)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG631)","v":0},{"$f":"SUM(Q49:S49)","v":0},{"$f":"SUM(Q49:R49)","v":0}]
[44,{"$f":"ACCOUNTS!A632","v":456.16},{"$f":"ACCOUNTS!B632","v":"Other Elect Revenue - Special Contract Wheeling"},{"$f":"+ACCOUNTS!M632","v":"DIR_SC"},{"$f":"ACCOUNTS!C632","v":1010226.96},{"$f":"SUM(ACCOUNTALLOC!K632)","v":0},{"$f":"SUM(ACCOUNTALLOC!S632)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA632)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI632)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ632,ACCOUNTALLOC!AY632,ACCOUNTALLOC!BG632)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO632)","v":1010226.96},{"$f":"SUM(ACCOUNTALLOC!BW632)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE632)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM632)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU632)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ632)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY632)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG632)","v":0},{"$f":"SUM(Q50:S50)","v":0},{"$f":"SUM(Q50:R50)","v":0}]
[{"$f":"+A50+1","v":45},null,{"$f":"ACCOUNTS!B642","v":"TOTAL OTHER OPERATING INCOME"},null,{"$f":"SUM(E20:E50)","v":76831178.983163401},44263613.070935152,10939009.516852407,7963675.175301577,3956838.727461989,3430018.4141017413,1108134.3442864048,3859744.8281284682,{"$f":"SUM(M20:M50)","v":1073104.885500971},{"$f":"SUM(N20:N50)","v":210343.96923416128},{"$f":"SUM(O20:O50)","v":26696.051360548252},null,{"$f":"SUM(Q20:Q50)","v":3325297.2104897997},{"$f":"SUM(R20:R50)","v":7343.9115119407079},{"$f":"SUM(S20:S50)","v":97377.292100001345},{"$f":"SUM(T20:T50)","v":3430018.4141017413},{"$f":"SUM(U20:U50)","v":3332641.1220017402}]
[{"$f":"+A51+1","v":46}]
[{"$f":"+A52+1","v":47},null,{"$f":"ACCOUNTS!B669","v":"TOTAL REVENUE"},null,{"$f":"SUM(E51,E17,E12)","v":2079303050.9470448},1153009530.1504645,275053400.79928911,279472075.9151451,164757289.96406251,128034561.01326315,6601687.3442864046,44144467.847085431,{"$f":"SUM(M51,M17,M12)","v":11190476.665500972},{"$f":"SUM(N51,N17,N12)","v":16686679.992483668},{"$f":"SUM(O51,O17,O12)","v":352881.25546387205},null,{"$f":"SUM(Q51,Q17,Q12)","v":116942032.67865881},{"$f":"SUM(R51,R17,R12)","v":276499.43886247708},{"$f":"SUM(S51,S17,S12)","v":10816028.895741865},{"$f":"SUM(T51,T17,T12)","v":128034561.01326315},{"$f":"SUM(U51,U17,U12)","v":117218532.11752129}]
[]
[null,null,null,null,{"$f":"+ACCOUNTS!C670","v":2079303050.9470448}]
[null,null,null,null,{"$f":"SUM(F53:O53)-E55","v":0}]

{"sheet":"Expense Summary","index":28,"n_rows":163,"n_cols":21,"rows_kept":163,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14]]}
[{"$f":"+'Customer Summary'!A1","v":"Puget Sound Energy"}]
["ELECTRIC COST OF SERVICE SUMMARY - EXPENSE SUMMARY"]
[{"$f":"+'Customer Summary'!A3","v":"Adjusted Test Year Twelve Months ended December 2018 @ 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":"Special Contract"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$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"},null,"Pri Volt\nSch 31","Pri Volt\nSch 35","Pri Volt\nSch 43","Pri Volt","Pri Volt Sch 31 & 35"]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)"]
[1,null,{"$f":"ACCOUNTS!A247","v":"EXPENSES"}]
[{"$f":"+A7+1","v":2}]
[3,null,{"$f":"ACCOUNTS!A249","v":"O & M Expenses"}]
[4]
[5,null,{"$f":"ACCOUNTS!B251","v":"Production - O&M - Fuel"}]
[6,{"$f":"ACCOUNTS!A252","v":"FUEL.ST"},{"$f":"ACCOUNTS!B252","v":"Steam Prod O&M - Fuel"},{"$f":"+ACCOUNTS!R252","v":0},{"$f":"ACCOUNTS!C252","v":37464673.568808615},{"$f":"SUM(ACCOUNTALLOC!K252)","v":19517728.605842214},{"$f":"SUM(ACCOUNTALLOC!S252)","v":4959225.8203990441},{"$f":"SUM(ACCOUNTALLOC!AA252)","v":5515038.8889642023},{"$f":"SUM(ACCOUNTALLOC!AI252)","v":3559217.5842100861},{"$f":"SUM(ACCOUNTALLOC!AQ252,ACCOUNTALLOC!AY252,ACCOUNTALLOC!BG252)","v":2699924.8800889254},{"$f":"SUM(ACCOUNTALLOC!BO252)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW252)","v":1071843.3095762876},{"$f":"SUM(ACCOUNTALLOC!CE252)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM252)","v":129063.22245270207},{"$f":"SUM(ACCOUNTALLOC!CU252)","v":12631.257275164269},null,{"$f":"SUM(ACCOUNTALLOC!AQ252)","v":2476299.9691295838},{"$f":"SUM(ACCOUNTALLOC!AY252)","v":7819.18549248405},{"$f":"SUM(ACCOUNTALLOC!BG252)","v":215805.72546685746},{"$f":"SUM(Q12:S12)","v":2699924.8800889254},{"$f":"+T12-S12","v":2484119.1546220677}]
[7,{"$f":"ACCOUNTS!A253","v":"FUEL.OT"},{"$f":"ACCOUNTS!B253","v":"Other Prod O&M - Fuel"},{"$f":"+ACCOUNTS!R253","v":0},{"$f":"ACCOUNTS!C253","v":143207932.26523873},{"$f":"SUM(ACCOUNTALLOC!K253)","v":74606109.967119321},{"$f":"SUM(ACCOUNTALLOC!S253)","v":18956537.124802548},{"$f":"SUM(ACCOUNTALLOC!AA253)","v":21081120.971209858},{"$f":"SUM(ACCOUNTALLOC!AI253)","v":13605034.881210456},{"$f":"SUM(ACCOUNTALLOC!AQ253,ACCOUNTALLOC!AY253,ACCOUNTALLOC!BG253)","v":10320406.466077296},{"$f":"SUM(ACCOUNTALLOC!BO253)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW253)","v":4097098.6653556349},{"$f":"SUM(ACCOUNTALLOC!CE253)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM253)","v":493341.47233376675},{"$f":"SUM(ACCOUNTALLOC!CU253)","v":48282.717129892022},null,{"$f":"SUM(ACCOUNTALLOC!AQ253)","v":9465604.9143523704},{"$f":"SUM(ACCOUNTALLOC!AY253)","v":29888.673240950437},{"$f":"SUM(ACCOUNTALLOC!BG253)","v":824912.87848397554},{"$f":"SUM(Q13:S13)","v":10320406.466077296},{"$f":"+T13-S13","v":9495493.5875933208}]
[8,null,{"$f":"ACCOUNTS!B261","v":"Sub-total"},null,{"$f":"SUM(E12:E13)","v":180672605.83404735},{"$f":"SUM(F12:F13)","v":94123838.572961539},23915762.945201591,26596159.86017406,17164252.46542054,13020331.346166221,0,5168941.9749319227,{"$f":"SUM(M12:M13)","v":0},{"$f":"SUM(N12:N13)","v":622404.69478646887},{"$f":"SUM(O12:O13)","v":60913.974405056288},null,{"$f":"SUM(Q12:Q13)","v":11941904.883481953},{"$f":"SUM(R12:R13)","v":37707.858733434485},{"$f":"SUM(S12:S13)","v":1040718.603950833},{"$f":"SUM(T12:T13)","v":13020331.346166221},{"$f":"SUM(U12:U13)","v":11979612.742215388}]
[9]
[10,null,{"$f":"ACCOUNTS!B263","v":"Production - O&M - Purchase Power"}]
[11,{"$f":"ACCOUNTS!A264","v":555},{"$f":"ACCOUNTS!B264","v":"Purch Pwr - Other"},{"$f":"+ACCOUNTS!J264","v":"NRG"},{"$f":"ACCOUNTS!C264","v":446679558.91286945},{"$f":"SUM(ACCOUNTALLOC!K264)","v":232703759.94673142},{"$f":"SUM(ACCOUNTALLOC!S264)","v":59127294.888521872},{"$f":"SUM(ACCOUNTALLOC!AA264)","v":65754079.874348946},{"$f":"SUM(ACCOUNTALLOC!AI264)","v":42435435.548903599},{"$f":"SUM(ACCOUNTALLOC!AQ264,ACCOUNTALLOC!AY264,ACCOUNTALLOC!BG264)","v":32190358.000077836},{"$f":"SUM(ACCOUNTALLOC!BO264)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW264)","v":12779251.78944703},{"$f":"SUM(ACCOUNTALLOC!CE264)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM264)","v":1538780.3438662069},{"$f":"SUM(ACCOUNTALLOC!CU264)","v":150598.52097264037},null,{"$f":"SUM(ACCOUNTALLOC!AQ264)","v":29524148.286391415},{"$f":"SUM(ACCOUNTALLOC!AY264)","v":93225.697547476346},{"$f":"SUM(ACCOUNTALLOC!BG264)","v":2572984.0161389429},{"$f":"SUM(Q17:S17)","v":32190358.000077836},{"$f":"+T17-S17","v":29617373.983938895}]
[12,{"$f":"ACCOUNTS!A265","v":555.01},{"$f":"ACCOUNTS!B265","v":"Purch Pwr - Res Exchange"},{"$f":"+ACCOUNTS!L265","v":"BPAX"},{"$f":"ACCOUNTS!C265","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE265)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM265)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU265)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ265)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY265)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG265)","v":0},{"$f":"SUM(Q18:S18)","v":0},{"$f":"+T18-S18","v":0}]
[{"$f":"+A18+1","v":13},null,{"$f":"ACCOUNTS!B270","v":"Sub-total"},null,{"$f":"SUM(E17:E18)","v":446679558.91286945},232703759.94673142,59127294.888521872,65754079.874348946,42435435.548903599,32190358.000077836,0,12779251.78944703,{"$f":"SUM(M17:M18)","v":0},{"$f":"SUM(N17:N18)","v":1538780.3438662069},{"$f":"SUM(O17:O18)","v":150598.52097264037},null,{"$f":"SUM(Q17:Q18)","v":29524148.286391415},{"$f":"SUM(R17:R18)","v":93225.697547476346},{"$f":"SUM(S17:S18)","v":2572984.0161389429},{"$f":"SUM(T17:T18)","v":32190358.000077836},{"$f":"SUM(U17:U18)","v":29617373.983938895}]
[14]
[15,null,{"$f":"ACCOUNTS!B272","v":"Production - O&M - Wheeling"}]
[16,{"$f":"ACCOUNTS!A273","v":565},{"$f":"ACCOUNTS!B273","v":"Wheeling by Others - Wheeling"},{"$f":"+ACCOUNTS!R273","v":"PP.T"},{"$f":"ACCOUNTS!C273","v":112334321.32462588},{"$f":"SUM(ACCOUNTALLOC!K273)","v":64786031.264749087},{"$f":"SUM(ACCOUNTALLOC!S273)","v":14936613.378585411},{"$f":"SUM(ACCOUNTALLOC!AA273)","v":15987225.013103148},{"$f":"SUM(ACCOUNTALLOC!AI273)","v":8399973.4350219071},{"$f":"SUM(ACCOUNTALLOC!AQ273,ACCOUNTALLOC!AY273,ACCOUNTALLOC!BG273)","v":5934134.0775319329},{"$f":"SUM(ACCOUNTALLOC!BO273)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW273)","v":2015505.5197053826},{"$f":"SUM(ACCOUNTALLOC!CE273)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM273)","v":233460.43679215445},{"$f":"SUM(ACCOUNTALLOC!CU273)","v":41378.199136863681},null,{"$f":"SUM(ACCOUNTALLOC!AQ273)","v":5933931.2895560721},{"$f":"SUM(ACCOUNTALLOC!AY273)","v":202.78797586045408},{"$f":"SUM(ACCOUNTALLOC!BG273)","v":0},{"$f":"SUM(Q22:S22)","v":5934134.0775319329},{"$f":"+T22-S22","v":5934134.0775319329}]
[17,null,{"$f":"ACCOUNTS!B276","v":"Sub-total"},null,{"$f":"SUM(E22)","v":112334321.32462588},{"$f":"SUM(F22)","v":64786031.264749087},14936613.378585411,15987225.013103148,8399973.4350219071,5934134.0775319329,0,2015505.5197053826,{"$f":"SUM(M22)","v":0},{"$f":"SUM(N22)","v":233460.43679215445},{"$f":"SUM(O22)","v":41378.199136863681},null,{"$f":"SUM(Q22)","v":5933931.2895560721},{"$f":"SUM(R22)","v":202.78797586045408},{"$f":"SUM(S22)","v":0},{"$f":"SUM(T22)","v":5934134.0775319329},{"$f":"SUM(U22)","v":5934134.0775319329}]
[18]
[19,null,{"$f":"ACCOUNTS!B278","v":"Production - O&M - Other"}]
[20,{"$f":"ACCOUNTS!A279","v":500},{"$f":"ACCOUNTS!B279","v":"Steam Prod O&M "},{"$f":"+ACCOUNTS!R279","v":"PP.T"},{"$f":"ACCOUNTS!C279","v":46113929.731610216},{"$f":"SUM(ACCOUNTALLOC!K279)","v":26595064.251993794},{"$f":"SUM(ACCOUNTALLOC!S279)","v":6131571.6483286517},{"$f":"SUM(ACCOUNTALLOC!AA279)","v":6562854.1852957606},{"$f":"SUM(ACCOUNTALLOC!AI279)","v":3448240.752802561},{"$f":"SUM(ACCOUNTALLOC!AQ279,ACCOUNTALLOC!AY279,ACCOUNTALLOC!BG279)","v":2435998.5322604389},{"$f":"SUM(ACCOUNTALLOC!BO279)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW279)","v":827377.4106915947},{"$f":"SUM(ACCOUNTALLOC!CE279)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM279)","v":95836.945026206959},{"$f":"SUM(ACCOUNTALLOC!CU279)","v":16986.005211210646},null,{"$f":"SUM(ACCOUNTALLOC!AQ279)","v":2435915.2865492529},{"$f":"SUM(ACCOUNTALLOC!AY279)","v":83.245711185815921},{"$f":"SUM(ACCOUNTALLOC!BG279)","v":0},{"$f":"SUM(Q26:S26)","v":2435998.5322604389},{"$f":"+T26-S26","v":2435998.5322604389}]
[21,{"$f":"ACCOUNTS!A280","v":535},{"$f":"ACCOUNTS!B280","v":"Hydro Prod O&M - O&M"},{"$f":"+ACCOUNTS!R280","v":"PP.T"},{"$f":"ACCOUNTS!C280","v":13175059.809510775},{"$f":"SUM(ACCOUNTALLOC!K280)","v":7598388.6907303296},{"$f":"SUM(ACCOUNTALLOC!S280)","v":1751831.2506265279},{"$f":"SUM(ACCOUNTALLOC!AA280)","v":1875051.571523278},{"$f":"SUM(ACCOUNTALLOC!AI280)","v":985185.57017760025},{"$f":"SUM(ACCOUNTALLOC!AQ280,ACCOUNTALLOC!AY280,ACCOUNTALLOC!BG280)","v":695981.16111999075},{"$f":"SUM(ACCOUNTALLOC!BO280)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW280)","v":236387.28979169315},{"$f":"SUM(ACCOUNTALLOC!CE280)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM280)","v":27381.259633041973},{"$f":"SUM(ACCOUNTALLOC!CU280)","v":4853.015908313645},null,{"$f":"SUM(ACCOUNTALLOC!AQ280)","v":695957.37726053351},{"$f":"SUM(ACCOUNTALLOC!AY280)","v":23.783859457255755},{"$f":"SUM(ACCOUNTALLOC!BG280)","v":0},{"$f":"SUM(Q27:S27)","v":695981.16111999075},{"$f":"+T27-S27","v":695981.16111999075}]
[22,{"$f":"ACCOUNTS!A281","v":545},{"$f":"ACCOUNTS!B281","v":"Other Prod O&M - O&M"},{"$f":"+ACCOUNTS!R281","v":"PP.T"},{"$f":"ACCOUNTS!C281","v":49792154.204511046},{"$f":"SUM(ACCOUNTALLOC!K281)","v":28716388.909410663},{"$f":"SUM(ACCOUNTALLOC!S281)","v":6620649.3961044494},{"$f":"SUM(ACCOUNTALLOC!AA281)","v":7086332.6877120752},{"$f":"SUM(ACCOUNTALLOC!AI281)","v":3723285.7034114469},{"$f":"SUM(ACCOUNTALLOC!AQ281,ACCOUNTALLOC!AY281,ACCOUNTALLOC!BG281)","v":2630303.1484460519},{"$f":"SUM(ACCOUNTALLOC!BO281)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW281)","v":893372.21655705606},{"$f":"SUM(ACCOUNTALLOC!CE281)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM281)","v":103481.26852357759},{"$f":"SUM(ACCOUNTALLOC!CU281)","v":18340.874345728764},null,{"$f":"SUM(ACCOUNTALLOC!AQ281)","v":2630213.2627366283},{"$f":"SUM(ACCOUNTALLOC!AY281)","v":89.885709423437618},{"$f":"SUM(ACCOUNTALLOC!BG281)","v":0},{"$f":"SUM(Q28:S28)","v":2630303.1484460519},{"$f":"+T28-S28","v":2630303.1484460519}]
[23,{"$f":"ACCOUNTS!A282","v":556},{"$f":"ACCOUNTS!B282","v":"System Control & Load Dispatch"},{"$f":"+ACCOUNTS!R282","v":"PP.T"},{"$f":"ACCOUNTS!C282","v":94648.422495439925},{"$f":"SUM(ACCOUNTALLOC!K282)","v":54586.128145366027},{"$f":"SUM(ACCOUNTALLOC!S282)","v":12584.995191469376},{"$f":"SUM(ACCOUNTALLOC!AA282)","v":13470.198686624693},{"$f":"SUM(ACCOUNTALLOC!AI282)","v":7077.4828676882398},{"$f":"SUM(ACCOUNTALLOC!AQ282,ACCOUNTALLOC!AY282,ACCOUNTALLOC!BG282)","v":4999.8648916188713},{"$f":"SUM(ACCOUNTALLOC!BO282)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW282)","v":1698.1846306765997},{"$f":"SUM(ACCOUNTALLOC!CE282)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM282)","v":196.70446037251983},{"$f":"SUM(ACCOUNTALLOC!CU282)","v":34.863621623605908},null,{"$f":"SUM(ACCOUNTALLOC!AQ282)","v":4999.6940305517464},{"$f":"SUM(ACCOUNTALLOC!AY282)","v":0.17086106712452917},{"$f":"SUM(ACCOUNTALLOC!BG282)","v":0},{"$f":"SUM(Q29:S29)","v":4999.8648916188713},{"$f":"+T29-S29","v":4999.8648916188713}]
[24,null,{"$f":"ACCOUNTS!B285","v":"Sub-total"},null,{"$f":"SUM(E26:E29)","v":109175792.16812748},{"$f":"SUM(F26:F29)","v":62964427.980280153},14516637.290251099,15537708.643217739,8163789.5092592966,5767282.7067181002,0,1958835.1016710205,{"$f":"SUM(M26:M29)","v":0},{"$f":"SUM(N26:N29)","v":226896.17764319904},{"$f":"SUM(O26:O29)","v":40214.759086876657},null,{"$f":"SUM(Q26:Q29)","v":5767085.6205769675},{"$f":"SUM(R26:R29)","v":197.08614113363382},{"$f":"SUM(S26:S29)","v":0},{"$f":"SUM(T26:T29)","v":5767282.7067181002},{"$f":"SUM(U26:U29)","v":5767282.7067181002}]
[25]
[26,null,{"$f":"ACCOUNTS!B287","v":"Transmission  - O&M"}]
[27,{"$f":"ACCOUNTS!A288","v":565.01},{"$f":"ACCOUNTS!B288","v":"Transmission O&M - Washington"},{"$f":"+ACCOUNTS!J288","v":"_PC3"},{"$f":"ACCOUNTS!C288","v":19056918.888669107},{"$f":"SUM(ACCOUNTALLOC!K288)","v":10190098.841690458},{"$f":"SUM(ACCOUNTALLOC!S288)","v":2349357.781554963},{"$f":"SUM(ACCOUNTALLOC!AA288)","v":2514606.9284924585},{"$f":"SUM(ACCOUNTALLOC!AI288)","v":1321219.3724393419},{"$f":"SUM(ACCOUNTALLOC!AQ288,ACCOUNTALLOC!AY288,ACCOUNTALLOC!BG288)","v":933371.15438951435},{"$f":"SUM(ACCOUNTALLOC!BO288)","v":240556.29711970463},{"$f":"SUM(ACCOUNTALLOC!BW288)","v":317015.87612059264},{"$f":"SUM(ACCOUNTALLOC!CE288)","v":1147463.6751405725},{"$f":"SUM(ACCOUNTALLOC!CM288)","v":36720.646103702871},{"$f":"SUM(ACCOUNTALLOC!CU288)","v":6508.3156178022546},null,{"$f":"SUM(ACCOUNTALLOC!AQ288)","v":933339.25816933252},{"$f":"SUM(ACCOUNTALLOC!AY288)","v":31.896220181783789},{"$f":"SUM(ACCOUNTALLOC!BG288)","v":0},{"$f":"SUM(Q33:S33)","v":933371.15438951435},{"$f":"+T33-S33","v":933371.15438951435}]
[28,{"$f":"ACCOUNTS!A289","v":565.02},{"$f":"ACCOUNTS!B289","v":"Transmission O&M - Washington GIF"},{"$f":"+ACCOUNTS!J289","v":"_PC4"},{"$f":"ACCOUNTS!C289","v":2801718.1714950614},{"$f":"SUM(ACCOUNTALLOC!K289)","v":1615821.4062553265},{"$f":"SUM(ACCOUNTALLOC!S289)","v":372532.46051529801},{"$f":"SUM(ACCOUNTALLOC!AA289)","v":398735.65178314067},{"$f":"SUM(ACCOUNTALLOC!AI289)","v":209502.82990508867},{"$f":"SUM(ACCOUNTALLOC!AQ289,ACCOUNTALLOC!AY289,ACCOUNTALLOC!BG289)","v":148002.59690058415},{"$f":"SUM(ACCOUNTALLOC!BO289)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW289)","v":50268.50541063679},{"$f":"SUM(ACCOUNTALLOC!CE289)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM289)","v":5822.7115308379389},{"$f":"SUM(ACCOUNTALLOC!CU289)","v":1032.0091941489131},null,{"$f":"SUM(ACCOUNTALLOC!AQ289)","v":147997.53918758754},{"$f":"SUM(ACCOUNTALLOC!AY289)","v":5.057712996610106},{"$f":"SUM(ACCOUNTALLOC!BG289)","v":0},{"$f":"SUM(Q34:S34)","v":148002.59690058415},{"$f":"+T34-S34","v":148002.59690058415}]
[29,{"$f":"ACCOUNTS!A290","v":565.03},{"$f":"ACCOUNTS!B290","v":"Transmission O&M - Washington LIF"},{"$f":"+ACCOUNTS!K290","v":"DIR_449"},{"$f":"ACCOUNTS!C290","v":6423.5119633552431},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE290)","v":6423.5119633552431},{"$f":"SUM(ACCOUNTALLOC!CM290)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU290)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ290)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY290)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG290)","v":0},{"$f":"SUM(Q35:S35)","v":0},{"$f":"+T35-S35","v":0}]
[30,{"$f":"ACCOUNTS!A291","v":565.04},{"$f":"ACCOUNTS!B291","v":"Transmission O&M - Non-Washington"},{"$f":"+ACCOUNTS!J291","v":"_PC4"},{"$f":"ACCOUNTS!C291","v":2943194.9422494383},{"$f":"SUM(ACCOUNTALLOC!K291)","v":1697414.6218037743},{"$f":"SUM(ACCOUNTALLOC!S291)","v":391344.02052554785},{"$f":"SUM(ACCOUNTALLOC!AA291)","v":418870.37945591647},{"$f":"SUM(ACCOUNTALLOC!AI291)","v":220081.9752811059},{"$f":"SUM(ACCOUNTALLOC!AQ291,ACCOUNTALLOC!AY291,ACCOUNTALLOC!BG291)","v":155476.19995095194},{"$f":"SUM(ACCOUNTALLOC!BO291)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW291)","v":52806.885569106045},{"$f":"SUM(ACCOUNTALLOC!CE291)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM291)","v":6116.7376869297341},{"$f":"SUM(ACCOUNTALLOC!CU291)","v":1084.1219761062446},null,{"$f":"SUM(ACCOUNTALLOC!AQ291)","v":155470.88684149561},{"$f":"SUM(ACCOUNTALLOC!AY291)","v":5.3131094563407455},{"$f":"SUM(ACCOUNTALLOC!BG291)","v":0},{"$f":"SUM(Q36:S36)","v":155476.19995095194},{"$f":"+T36-S36","v":155476.19995095194}]
[{"$f":"+A36+1","v":31},null,{"$f":"ACCOUNTS!B300","v":"Sub-total"},null,{"$f":"SUM(E33:E36)","v":24808255.514376964},{"$f":"SUM(F33:F36)","v":13503334.869749559},3113234.2625958086,3332212.959731516,1750804.1776255365,1236849.9512410504,240556.29711970463,420091.26710033545,1153887.1871039278,48660.095321470544,8624.446788057412,null,{"$f":"SUM(Q33:Q36)","v":1236807.6841984156},{"$f":"SUM(R33:R36)","v":42.267042634734644},{"$f":"SUM(S33:S36)","v":0},{"$f":"SUM(T33:T36)","v":1236849.9512410504},{"$f":"SUM(U33:U36)","v":1236849.9512410504}]
[32]
[33,null,{"$f":"ACCOUNTS!B302","v":"Distribution Expense - Operating"}]
[34,{"$f":"ACCOUNTS!A303","v":581},{"$f":"ACCOUNTS!B303","v":"Dist O&M - Load Dispatch"},{"$f":"+ACCOUNTS!R303","v":"DES3.T"},{"$f":"ACCOUNTS!C303","v":1756789.5206272467},{"$f":"SUM(ACCOUNTALLOC!K303)","v":1121288.7534975153},{"$f":"SUM(ACCOUNTALLOC!S303)","v":249485.92836414918},{"$f":"SUM(ACCOUNTALLOC!AA303)","v":158685.55045898302},{"$f":"SUM(ACCOUNTALLOC!AI303)","v":59849.128057092908},{"$f":"SUM(ACCOUNTALLOC!AQ303,ACCOUNTALLOC!AY303,ACCOUNTALLOC!BG303)","v":117359.01913633595},{"$f":"SUM(ACCOUNTALLOC!BO303)","v":14742.194574644143},{"$f":"SUM(ACCOUNTALLOC!BW303)","v":10817.875706730185},{"$f":"SUM(ACCOUNTALLOC!CE303)","v":5885.1556388686549},{"$f":"SUM(ACCOUNTALLOC!CM303)","v":18208.868640115728},{"$f":"SUM(ACCOUNTALLOC!CU303)","v":467.04655281096547},null,{"$f":"SUM(ACCOUNTALLOC!AQ303)","v":91143.763484720315},{"$f":"SUM(ACCOUNTALLOC!AY303)","v":725.50670824263159},{"$f":"SUM(ACCOUNTALLOC!BG303)","v":25489.748943373008},{"$f":"SUM(Q40:S40)","v":117359.01913633595},{"$f":"+T40-S40","v":91869.27019296294}]
[35,{"$f":"ACCOUNTS!A304","v":582},{"$f":"ACCOUNTS!B304","v":"Dist O&M - Station"},{"$f":"+ACCOUNTS!R304","v":"D362.T"},{"$f":"ACCOUNTS!C304","v":1809514.8395264985},{"$f":"SUM(ACCOUNTALLOC!K304)","v":941544.09267913271},{"$f":"SUM(ACCOUNTALLOC!S304)","v":227640.83452348015},{"$f":"SUM(ACCOUNTALLOC!AA304)","v":250129.38976309105},{"$f":"SUM(ACCOUNTALLOC!AI304)","v":133091.76573340487},{"$f":"SUM(ACCOUNTALLOC!AQ304,ACCOUNTALLOC!AY304,ACCOUNTALLOC!BG304)","v":135512.28581356403},{"$f":"SUM(ACCOUNTALLOC!BO304)","v":39593.816746138989},{"$f":"SUM(ACCOUNTALLOC!BW304)","v":56035.903851650517},{"$f":"SUM(ACCOUNTALLOC!CE304)","v":24142.157090677971},{"$f":"SUM(ACCOUNTALLOC!CM304)","v":1360.7507963489752},{"$f":"SUM(ACCOUNTALLOC!CU304)","v":463.84252900914873},null,{"$f":"SUM(ACCOUNTALLOC!AQ304)","v":121469.37188763547},{"$f":"SUM(ACCOUNTALLOC!AY304)","v":435.68611527982699},{"$f":"SUM(ACCOUNTALLOC!BG304)","v":13607.227810648727},135512.28581356403,121905.05800291531]
[36,{"$f":"ACCOUNTS!A305","v":583},{"$f":"ACCOUNTS!B305","v":"Dist O&M - OVHD Lines"},{"$f":"+ACCOUNTS!R305","v":"D364.T"},{"$f":"ACCOUNTS!C305","v":2676079.5362708503},{"$f":"SUM(ACCOUNTALLOC!K305)","v":1844242.5803729144},{"$f":"SUM(ACCOUNTALLOC!S305)","v":336974.90837881662},{"$f":"SUM(ACCOUNTALLOC!AA305)","v":261974.23186727634},{"$f":"SUM(ACCOUNTALLOC!AI305)","v":103632.9003738388},{"$f":"SUM(ACCOUNTALLOC!AQ305,ACCOUNTALLOC!AY305,ACCOUNTALLOC!BG305)","v":125575.40254335017},{"$f":"SUM(ACCOUNTALLOC!BO305)","v":212.36087298382498},{"$f":"SUM(ACCOUNTALLOC!BW305)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE305)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM305)","v":1620.691916733876},{"$f":"SUM(ACCOUNTALLOC!CU305)","v":1846.4599449356101},null,{"$f":"SUM(ACCOUNTALLOC!AQ305)","v":97004.996117345028},{"$f":"SUM(ACCOUNTALLOC!AY305)","v":2429.6940177900892},{"$f":"SUM(ACCOUNTALLOC!BG305)","v":26140.712408215059},125575.40254335017,99434.690135135112]
[37,{"$f":"ACCOUNTS!A306","v":584},{"$f":"ACCOUNTS!B306","v":"Dist O&M - UNGD Lines"},{"$f":"+ACCOUNTS!R306","v":"D366.T"},{"$f":"ACCOUNTS!C306","v":4739504.3435808057},{"$f":"SUM(ACCOUNTALLOC!K306)","v":3138565.1037388048},{"$f":"SUM(ACCOUNTALLOC!S306)","v":559253.90481144725},{"$f":"SUM(ACCOUNTALLOC!AA306)","v":521883.977993084},{"$f":"SUM(ACCOUNTALLOC!AI306)","v":226587.55627292779},{"$f":"SUM(ACCOUNTALLOC!AQ306,ACCOUNTALLOC!AY306,ACCOUNTALLOC!BG306)","v":213864.20618910139},{"$f":"SUM(ACCOUNTALLOC!BO306)","v":57612.986602138641},{"$f":"SUM(ACCOUNTALLOC!BW306)","v":18200.11734948013},{"$f":"SUM(ACCOUNTALLOC!CE306)","v":109.37233515729984},{"$f":"SUM(ACCOUNTALLOC!CM306)","v":2150.6207884330383},{"$f":"SUM(ACCOUNTALLOC!CU306)","v":1276.4975002312226},null,{"$f":"SUM(ACCOUNTALLOC!AQ306)","v":161620.30849847858},{"$f":"SUM(ACCOUNTALLOC!AY306)","v":1919.3712412897009},{"$f":"SUM(ACCOUNTALLOC!BG306)","v":50324.526449333098},213864.20618910139,163539.6797397683]
[38,{"$f":"ACCOUNTS!A307","v":585},{"$f":"ACCOUNTS!B307","v":"Dist O&M - Street Lighting"},{"$f":"+ACCOUNTS!M307","v":"DIR373.00"},{"$f":"ACCOUNTS!C307","v":145300.63335813151},{"$f":"SUM(ACCOUNTALLOC!K307)","v":0},{"$f":"SUM(ACCOUNTALLOC!S307)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA307)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI307)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ307,ACCOUNTALLOC!AY307,ACCOUNTALLOC!BG307)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO307)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW307)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE307)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM307)","v":145300.63335813151},{"$f":"SUM(ACCOUNTALLOC!CU307)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ307)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY307)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG307)","v":0},0,0]
[39,{"$f":"ACCOUNTS!A308","v":586},{"$f":"ACCOUNTS!B308","v":"Dist O&M - Meter"},{"$f":"+ACCOUNTS!R308","v":"D370.T"},{"$f":"ACCOUNTS!C308","v":1730550.5930792508},{"$f":"SUM(ACCOUNTALLOC!K308)","v":1123518.3804611764},{"$f":"SUM(ACCOUNTALLOC!S308)","v":315355.25486030173},{"$f":"SUM(ACCOUNTALLOC!AA308)","v":93198.861507729729},{"$f":"SUM(ACCOUNTALLOC!AI308)","v":10474.752615772622},{"$f":"SUM(ACCOUNTALLOC!AQ308,ACCOUNTALLOC!AY308,ACCOUNTALLOC!BG308)","v":166419.12869394882},{"$f":"SUM(ACCOUNTALLOC!BO308)","v":8200.857536918249},{"$f":"SUM(ACCOUNTALLOC!BW308)","v":5092.712994621379},{"$f":"SUM(ACCOUNTALLOC!CE308)","v":8199.2240260751933},{"$f":"SUM(ACCOUNTALLOC!CM308)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU308)","v":91.420382706517884},null,{"$f":"SUM(ACCOUNTALLOC!AQ308)","v":125464.50330648165},{"$f":"SUM(ACCOUNTALLOC!AY308)","v":406.79545126035157},{"$f":"SUM(ACCOUNTALLOC!BG308)","v":40547.829936206821},166419.12869394882,125871.298757742]
[40,{"$f":"ACCOUNTS!A309","v":587},{"$f":"ACCOUNTS!B309","v":"Dist O&M - Cust Installations - Meters"},{"$f":"+ACCOUNTS!R309","v":"D370.T"},{"$f":"ACCOUNTS!C309","v":3412779.0851301313},{"$f":"SUM(ACCOUNTALLOC!K309)","v":2215664.7982042483},{"$f":"SUM(ACCOUNTALLOC!S309)","v":621904.85645271954},{"$f":"SUM(ACCOUNTALLOC!AA309)","v":183795.33460825766},{"$f":"SUM(ACCOUNTALLOC!AI309)","v":20657.019096686912},{"$f":"SUM(ACCOUNTALLOC!AQ309,ACCOUNTALLOC!AY309,ACCOUNTALLOC!BG309)","v":328191.34213331772},{"$f":"SUM(ACCOUNTALLOC!BO309)","v":16172.722828245394},{"$f":"SUM(ACCOUNTALLOC!BW309)","v":10043.222350228249},{"$f":"SUM(ACCOUNTALLOC!CE309)","v":16169.501419022914},{"$f":"SUM(ACCOUNTALLOC!CM309)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU309)","v":180.28803740446821},null,{"$f":"SUM(ACCOUNTALLOC!AQ309)","v":247425.66586782946},{"$f":"SUM(ACCOUNTALLOC!AY309)","v":802.23196798721051},{"$f":"SUM(ACCOUNTALLOC!BG309)","v":79963.444297501046},328191.34213331772,248227.89783581666]
[41,{"$f":"ACCOUNTS!A310","v":589},{"$f":"ACCOUNTS!B310","v":"Dist O&M - Rents"},{"$f":"+ACCOUNTS!R310","v":"DES3.T"},{"$f":"ACCOUNTS!C310","v":1318379.920159139},{"$f":"SUM(ACCOUNTALLOC!K310)","v":841469.37351014372},{"$f":"SUM(ACCOUNTALLOC!S310)","v":187226.32077183528},{"$f":"SUM(ACCOUNTALLOC!AA310)","v":119085.32063068499},{"$f":"SUM(ACCOUNTALLOC!AI310)","v":44913.683593315305},{"$f":"SUM(ACCOUNTALLOC!AQ310,ACCOUNTALLOC!AY310,ACCOUNTALLOC!BG310)","v":88071.890492422041},{"$f":"SUM(ACCOUNTALLOC!BO310)","v":11063.256626980816},{"$f":"SUM(ACCOUNTALLOC!BW310)","v":8118.2577326840401},{"$f":"SUM(ACCOUNTALLOC!CE310)","v":4416.505751084811},{"$f":"SUM(ACCOUNTALLOC!CM310)","v":13664.816702329152},{"$f":"SUM(ACCOUNTALLOC!CU310)","v":350.49434765849202},null,{"$f":"SUM(ACCOUNTALLOC!AQ310)","v":68398.693306803296},{"$f":"SUM(ACCOUNTALLOC!AY310)","v":544.45536295454031},{"$f":"SUM(ACCOUNTALLOC!BG310)","v":19128.7418226642},88071.890492422041,68943.148669757837]
[42,{"$f":"ACCOUNTS!A311","v":580},{"$f":"ACCOUNTS!B311","v":"Dist O&M - Supr & Eng"},{"$f":"+ACCOUNTS!R311","v":"DES1.T"},{"$f":"ACCOUNTS!C311","v":2736810.1071949545},{"$f":"SUM(ACCOUNTALLOC!K311)","v":1746796.8459649966},{"$f":"SUM(ACCOUNTALLOC!S311)","v":388661.02189984231},{"$f":"SUM(ACCOUNTALLOC!AA311)","v":247207.88305185211},{"$f":"SUM(ACCOUNTALLOC!AI311)","v":93235.812628808926},{"$f":"SUM(ACCOUNTALLOC!AQ311,ACCOUNTALLOC!AY311,ACCOUNTALLOC!BG311)","v":182827.45085372118},{"$f":"SUM(ACCOUNTALLOC!BO311)","v":22966.090496552661},{"$f":"SUM(ACCOUNTALLOC!BW311)","v":16852.600283036296},{"$f":"SUM(ACCOUNTALLOC!CE311)","v":9168.1748130649175},{"$f":"SUM(ACCOUNTALLOC!CM311)","v":28366.639913164498},{"$f":"SUM(ACCOUNTALLOC!CU311)","v":727.58728991463681},null,{"$f":"SUM(ACCOUNTALLOC!AQ311)","v":141988.08120377874},{"$f":"SUM(ACCOUNTALLOC!AY311)","v":1130.2287887323255},{"$f":"SUM(ACCOUNTALLOC!BG311)","v":39709.140861210137},182827.45085372118,143118.30999251106]
[43,{"$f":"ACCOUNTS!A312","v":588},{"$f":"ACCOUNTS!B312","v":"Dist O&M - Miscellaneous"},{"$f":"+ACCOUNTS!R312","v":"DES1.T"},{"$f":"ACCOUNTS!C312","v":12333410.01394878},{"$f":"SUM(ACCOUNTALLOC!K312)","v":7871924.199534595},{"$f":"SUM(ACCOUNTALLOC!S312)","v":1751497.3826386922},{"$f":"SUM(ACCOUNTALLOC!AA312)","v":1114040.0908135071},{"$f":"SUM(ACCOUNTALLOC!AI312)","v":420166.34698612313},{"$f":"SUM(ACCOUNTALLOC!AQ312,ACCOUNTALLOC!AY312,ACCOUNTALLOC!BG312)","v":823910.25495558372},{"$f":"SUM(ACCOUNTALLOC!BO312)","v":103496.47926496032},{"$f":"SUM(ACCOUNTALLOC!BW312)","v":75946.090868872197},{"$f":"SUM(ACCOUNTALLOC!CE312)","v":41316.296937013991},{"$f":"SUM(ACCOUNTALLOC!CM312)","v":127834.00640305381},{"$f":"SUM(ACCOUNTALLOC!CU312)","v":3278.8655463759601},null,{"$f":"SUM(ACCOUNTALLOC!AQ312)","v":639868.00471696444},{"$f":"SUM(ACCOUNTALLOC!AY312)","v":5093.3658218953251},{"$f":"SUM(ACCOUNTALLOC!BG312)","v":178948.88441672391},823910.25495558372,644961.37053885986]
[44,null,{"$f":"ACCOUNTS!B316","v":"Sub-total"},null,{"$f":"SUM(E40:E49)","v":32659118.59287579},{"$f":"SUM(F40:F49)","v":20845014.127963528},4638000.4127012836,2950000.6406944664,1112608.9653579711,2181730.9808113454,274060.76554956305,201106.78113730298,{"$f":"SUM(M40:M49)","v":109406.38801096575},{"$f":"SUM(N40:N49)","v":338507.02851831057},{"$f":"SUM(O40:O49)","v":8682.502131047022},null,{"$f":"SUM(Q40:Q49)","v":1694383.388390037},{"$f":"SUM(R40:R49)","v":13487.335475432003},{"$f":"SUM(S40:S49)","v":473860.25694587606},{"$f":"SUM(T40:T49)","v":2181730.9808113454},{"$f":"SUM(U40:U49)","v":1707870.7238654692}]
[45]
[46,null,{"$f":"ACCOUNTS!B318","v":"Customer Accounts Expense"}]
[47,{"$f":"ACCOUNTS!A319","v":901},{"$f":"ACCOUNTS!B319","v":"CAE - Suprv"},{"$f":"+ACCOUNTS!R319","v":"CAES1.T"},{"$f":"ACCOUNTS!C319","v":134621.92638556895},{"$f":"SUM(ACCOUNTALLOC!K319)","v":117096.12757406002},{"$f":"SUM(ACCOUNTALLOC!S319)","v":12266.034859929381},{"$f":"SUM(ACCOUNTALLOC!AA319)","v":1234.1147826003657},{"$f":"SUM(ACCOUNTALLOC!AI319)","v":1309.5115746087858},{"$f":"SUM(ACCOUNTALLOC!AQ319,ACCOUNTALLOC!AY319,ACCOUNTALLOC!BG319)","v":1455.1315629762987},{"$f":"SUM(ACCOUNTALLOC!BO319)","v":160.74239463472423},{"$f":"SUM(ACCOUNTALLOC!BW319)","v":256.40347828505998},{"$f":"SUM(ACCOUNTALLOC!CE319)","v":457.8237563005523},{"$f":"SUM(ACCOUNTALLOC!CM319)","v":385.78311716064832},{"$f":"SUM(ACCOUNTALLOC!CU319)","v":0.25328501306495393},null,{"$f":"SUM(ACCOUNTALLOC!AQ319)","v":1415.3972782132566},{"$f":"SUM(ACCOUNTALLOC!AY319)","v":0.11948284628148363},{"$f":"SUM(ACCOUNTALLOC!BG319)","v":39.614801916760626},{"$f":"SUM(Q53:S53)","v":1455.1315629762987},{"$f":"+T53-S53","v":1415.5167610595381}]
[48,{"$f":"ACCOUNTS!A320","v":902},{"$f":"ACCOUNTS!B320","v":"CAE - Meter Reading"},{"$f":"+ACCOUNTS!M320","v":"CUST_4"},{"$f":"ACCOUNTS!C320","v":11371141.862653149},{"$f":"SUM(ACCOUNTALLOC!K320)","v":9996632.4211208429},{"$f":"SUM(ACCOUNTALLOC!S320)","v":1272599.4674878372},{"$f":"SUM(ACCOUNTALLOC!AA320)","v":84726.18167537573},{"$f":"SUM(ACCOUNTALLOC!AI320)","v":8562.8039852760412},{"$f":"SUM(ACCOUNTALLOC!AQ320,ACCOUNTALLOC!AY320,ACCOUNTALLOC!BG320)","v":6700.9032319657363},{"$f":"SUM(ACCOUNTALLOC!BO320)","v":960.04257592562647},{"$f":"SUM(ACCOUNTALLOC!BW320)","v":349.10639124568235},{"$f":"SUM(ACCOUNTALLOC!CE320)","v":533.35698662534799},{"$f":"SUM(ACCOUNTALLOC!CM320)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU320)","v":77.579198054596077},null,{"$f":"SUM(ACCOUNTALLOC!AQ320)","v":5139.6218711169904},{"$f":"SUM(ACCOUNTALLOC!AY320)","v":19.394799513649019},{"$f":"SUM(ACCOUNTALLOC!BG320)","v":1541.886561335097},{"$f":"SUM(Q54:S54)","v":6700.9032319657363},{"$f":"+T54-S54","v":5159.0166706306391}]
[49,{"$f":"ACCOUNTS!A321","v":903},{"$f":"ACCOUNTS!B321","v":"CAE - Records & Collections"},{"$f":"+ACCOUNTS!M321","v":"CUST_3"},{"$f":"ACCOUNTS!C321","v":23622828.61329595},{"$f":"SUM(ACCOUNTALLOC!K321)","v":20177622.519180335},{"$f":"SUM(ACCOUNTALLOC!S321)","v":2381005.4371652394},{"$f":"SUM(ACCOUNTALLOC!AA321)","v":216910.05295143303},{"$f":"SUM(ACCOUNTALLOC!AI321)","v":224156.19862806523},{"$f":"SUM(ACCOUNTALLOC!AQ321,ACCOUNTALLOC!AY321,ACCOUNTALLOC!BG321)","v":181617.4301552223},{"$f":"SUM(ACCOUNTALLOC!BO321)","v":61073.219929349732},{"$f":"SUM(ACCOUNTALLOC!BW321)","v":98601.418215949743},{"$f":"SUM(ACCOUNTALLOC!CE321)","v":176148.726917133},{"$f":"SUM(ACCOUNTALLOC!CM321)","v":105673.44229617827},{"$f":"SUM(ACCOUNTALLOC!CU321)","v":20.167857038212635},null,{"$f":"SUM(ACCOUNTALLOC!AQ321)","v":167844.56570614738},{"$f":"SUM(ACCOUNTALLOC!AY321)","v":26.715691655154234},{"$f":"SUM(ACCOUNTALLOC!BG321)","v":13746.148757419774},{"$f":"SUM(Q55:S55)","v":181617.4301552223},{"$f":"+T55-S55","v":167871.28139780252}]
[50,{"$f":"ACCOUNTS!A322","v":904},{"$f":"ACCOUNTS!B322","v":"CAE - Uncollect Accts "},{"$f":"+ACCOUNTS!M322","v":"DIR904.00"},{"$f":"ACCOUNTS!C322","v":16958952.817367498},{"$f":"SUM(ACCOUNTALLOC!K322)","v":15015160.314208854},{"$f":"SUM(ACCOUNTALLOC!S322)","v":1080069.5070909716},{"$f":"SUM(ACCOUNTALLOC!AA322)","v":174629.9454600178},{"$f":"SUM(ACCOUNTALLOC!AI322)","v":272644.09992099757},{"$f":"SUM(ACCOUNTALLOC!AQ322,ACCOUNTALLOC!AY322,ACCOUNTALLOC!BG322)","v":373242.03424914565},{"$f":"SUM(ACCOUNTALLOC!BO322)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW322)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE322)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM322)","v":43206.916437510416},{"$f":"SUM(ACCOUNTALLOC!CU322)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ322)","v":373242.03424914565},{"$f":"SUM(ACCOUNTALLOC!AY322)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG322)","v":0},{"$f":"SUM(Q56:S56)","v":373242.03424914565},{"$f":"+T56-S56","v":373242.03424914565}]
[51,{"$f":"ACCOUNTS!A323","v":905},{"$f":"ACCOUNTS!B323","v":"CAE - Miscellaneous"},{"$f":"+ACCOUNTS!M323","v":"CUST_1"},{"$f":"ACCOUNTS!C323","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE323)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM323)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU323)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ323)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY323)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG323)","v":0},{"$f":"SUM(Q57:S57)","v":0},{"$f":"+T57-S57","v":0}]
[52,null,{"$f":"ACCOUNTS!B327","v":"Sub-total"},null,{"$f":"SUM(E53:E57)","v":52087545.219702169},{"$f":"SUM(F53:F57)","v":45306511.382084087},4745940.4466039781,477500.29486942687,506672.61410894763,563015.49919930997,62194.004899910084,99206.928085480482,{"$f":"SUM(M53:M57)","v":177139.9076600589},{"$f":"SUM(N53:N57)","v":149266.14185084932},{"$f":"SUM(O53:O57)","v":98.000340105873661},null,{"$f":"SUM(Q53:Q57)","v":547641.61910462333},{"$f":"SUM(R53:R57)","v":46.229974015084736},{"$f":"SUM(S53:S57)","v":15327.650120671631},{"$f":"SUM(T53:T57)","v":563015.49919930997},{"$f":"SUM(U53:U57)","v":547687.84907863836}]
[53]
[54,null,{"$f":"ACCOUNTS!B329","v":"Customer Service & Information Expense"}]
[55,{"$f":"ACCOUNTS!A330","v":908.01},{"$f":"ACCOUNTS!B330","v":"Cust Svc Exp - Cust Assistance"},{"$f":"+ACCOUNTS!M330","v":"RESID"},{"$f":"ACCOUNTS!C330","v":181452.77413573861},{"$f":"SUM(ACCOUNTALLOC!K330)","v":181452.77413573861},{"$f":"SUM(ACCOUNTALLOC!S330)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA330)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI330)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ330,ACCOUNTALLOC!AY330,ACCOUNTALLOC!BG330)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO330)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW330)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE330)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM330)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU330)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ330)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY330)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG330)","v":0},{"$f":"SUM(Q61:S61)","v":0},{"$f":"+T61-S61","v":0}]
[56,{"$f":"ACCOUNTS!A331","v":908.02},{"$f":"ACCOUNTS!B331","v":"Cust Svc Exp - Weatherization"},{"$f":"+ACCOUNTS!J331","v":"_PC4"},{"$f":"ACCOUNTS!C331","v":0},{"$f":"SUM(ACCOUNTALLOC!K331)","v":0},{"$f":"SUM(ACCOUNTALLOC!S331)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA331)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI331)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ331,ACCOUNTALLOC!AY331,ACCOUNTALLOC!BG331)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO331)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW331)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE331)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM331)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU331)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ331)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY331)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG331)","v":0},0,0]
[57,{"$f":"ACCOUNTS!A332","v":909},{"$f":"ACCOUNTS!B332","v":"Cust Svc Exp - Info & Instruct"},{"$f":"+ACCOUNTS!M332","v":"CUST_1"},{"$f":"ACCOUNTS!C332","v":3077574.695869219},{"$f":"SUM(ACCOUNTALLOC!K332)","v":2704935.780114776},{"$f":"SUM(ACCOUNTALLOC!S332)","v":325473.87122381834},{"$f":"SUM(ACCOUNTALLOC!AA332)","v":21852.075565973559},{"$f":"SUM(ACCOUNTALLOC!AI332)","v":2253.7294985974686},{"$f":"SUM(ACCOUNTALLOC!AQ332,ACCOUNTALLOC!AY332,ACCOUNTALLOC!BG332)","v":1723.7551034403446},{"$f":"SUM(ACCOUNTALLOC!BO332)","v":248.92736742228576},{"$f":"SUM(ACCOUNTALLOC!BW332)","v":66.915958984485414},{"$f":"SUM(ACCOUNTALLOC!CE332)","v":42.826213750070671},{"$f":"SUM(ACCOUNTALLOC!CM332)","v":20955.401715581454},{"$f":"SUM(ACCOUNTALLOC!CU332)","v":21.413106875035336},null,{"$f":"SUM(ACCOUNTALLOC!AQ332)","v":1303.5228810177759},{"$f":"SUM(ACCOUNTALLOC!AY332)","v":5.3532767187588339},{"$f":"SUM(ACCOUNTALLOC!BG332)","v":414.87894570380962},1723.7551034403446,1308.8761577365349]
[58,{"$f":"ACCOUNTS!A333","v":910},{"$f":"ACCOUNTS!B333","v":"Cust Svc Exp - Misc"},{"$f":"+ACCOUNTS!M333","v":"CUST_1"},{"$f":"ACCOUNTS!C333","v":892.81},{"$f":"SUM(ACCOUNTALLOC!K333)","v":784.70677481385746},{"$f":"SUM(ACCOUNTALLOC!S333)","v":94.420560240948134},{"$f":"SUM(ACCOUNTALLOC!AA333)","v":6.3393267472088404},{"$f":"SUM(ACCOUNTALLOC!AI333)","v":0.65381101434956435},{"$f":"SUM(ACCOUNTALLOC!AQ333,ACCOUNTALLOC!AY333,ACCOUNTALLOC!BG333)","v":0.50006448128398984},{"$f":"SUM(ACCOUNTALLOC!BO333)","v":7.2214280682315307E-2},{"$f":"SUM(ACCOUNTALLOC!BW333)","v":1.9412441043633145E-2},{"$f":"SUM(ACCOUNTALLOC!CE333)","v":1.2423962267925213E-2},{"$f":"SUM(ACCOUNTALLOC!CM333)","v":6.0792000372241555},{"$f":"SUM(ACCOUNTALLOC!CU333)","v":6.2119811339626067E-3},null,{"$f":"SUM(ACCOUNTALLOC!AQ333)","v":0.37815435152997368},{"$f":"SUM(ACCOUNTALLOC!AY333)","v":1.5529952834906517E-3},{"$f":"SUM(ACCOUNTALLOC!BG333)","v":0.12035713447052551},0.50006448128398984,0.3797073468134643]
[59,{"$f":"ACCOUNTS!A334","v":911},{"$f":"ACCOUNTS!B334","v":"Cust Svc Exp - Demonstration"},{"$f":"+ACCOUNTS!M334","v":"DIR373.00"},{"$f":"ACCOUNTS!C334","v":0},{"$f":"SUM(ACCOUNTALLOC!K334)","v":0},{"$f":"SUM(ACCOUNTALLOC!S334)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA334)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI334)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ334,ACCOUNTALLOC!AY334,ACCOUNTALLOC!BG334)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO334)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW334)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE334)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM334)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU334)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ334)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY334)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG334)","v":0},0,0]
[60,{"$f":"ACCOUNTS!A335","v":912},{"$f":"ACCOUNTS!B335","v":"Cust Svc Exp - Demonstration & Selling"},{"$f":"+ACCOUNTS!M335","v":"CUST_1"},{"$f":"ACCOUNTS!C335","v":823619.80694727926},{"$f":"SUM(ACCOUNTALLOC!K335)","v":723894.26908570854},{"$f":"SUM(ACCOUNTALLOC!S335)","v":87103.239880269772},{"$f":"SUM(ACCOUNTALLOC!AA335)","v":5848.0472572124745},{"$f":"SUM(ACCOUNTALLOC!AI335)","v":603.14255151554426},{"$f":"SUM(ACCOUNTALLOC!AQ335,ACCOUNTALLOC!AY335,ACCOUNTALLOC!BG335)","v":461.31093013777968},{"$f":"SUM(ACCOUNTALLOC!BO335)","v":66.617882768343961},{"$f":"SUM(ACCOUNTALLOC!BW335)","v":17.908033002242998},{"$f":"SUM(ACCOUNTALLOC!CE335)","v":11.461141121435521},{"$f":"SUM(ACCOUNTALLOC!CM335)","v":5608.0796149824182},{"$f":"SUM(ACCOUNTALLOC!CU335)","v":5.7305705607177604},null,{"$f":"SUM(ACCOUNTALLOC!AQ335)","v":348.84848288369363},{"$f":"SUM(ACCOUNTALLOC!AY335)","v":1.4326426401794401},{"$f":"SUM(ACCOUNTALLOC!BG335)","v":111.02980461390661},461.31093013777968,350.28112552387307]
[61,{"$f":"ACCOUNTS!A336","v":913},{"$f":"ACCOUNTS!B336","v":"Cust Svc Exp - Advertising"},{"$f":"+ACCOUNTS!M336","v":"CUST_1"},{"$f":"ACCOUNTS!C336","v":0},{"$f":"SUM(ACCOUNTALLOC!K336)","v":0},{"$f":"SUM(ACCOUNTALLOC!S336)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA336)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI336)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ336,ACCOUNTALLOC!AY336,ACCOUNTALLOC!BG336)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO336)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW336)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE336)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM336)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU336)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ336)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY336)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG336)","v":0},0,0]
[62,{"$f":"ACCOUNTS!A337","v":916},{"$f":"ACCOUNTS!B337","v":"Cust Svc Exp - Misc Selling"},{"$f":"+ACCOUNTS!M337","v":"CUST_1"},{"$f":"ACCOUNTS!C337","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE337)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM337)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU337)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ337)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY337)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG337)","v":0},0,0]
[63,null,{"$f":"ACCOUNTS!B339","v":"Sub-total"},null,{"$f":"SUM(E61:E68)","v":4083540.0869522369},{"$f":"SUM(F61:F68)","v":3611067.5301110372},412671.531664329,27706.462149933242,2857.5258611273625,2185.5660980594084,315.61746447131202,84.843404427772043,{"$f":"SUM(M61:M68)","v":54.299778833774113},{"$f":"SUM(N61:N68)","v":26569.560530601098},{"$f":"SUM(O61:O68)","v":27.149889416887056},null,{"$f":"SUM(Q61:Q68)","v":1652.7495182529995},{"$f":"SUM(R61:R68)","v":6.7874723542217641},{"$f":"SUM(S61:S68)","v":526.02910745218674},{"$f":"SUM(T61:T68)","v":2185.5660980594084},{"$f":"SUM(U61:U68)","v":1659.5369906072215}]
[64]
[65,null,{"$f":"ACCOUNTS!B341","v":"General Expenses"}]
[{"$f":"+A71+1","v":66},{"$f":"ACCOUNTS!A342","v":920},{"$f":"ACCOUNTS!B342","v":"A&G Exp - Salaries"},{"$f":"+ACCOUNTS!R342","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C342","v":49509441.614050545},{"$f":"SUM(ACCOUNTALLOC!K342)","v":32446454.889468215},{"$f":"SUM(ACCOUNTALLOC!S342)","v":6062887.9912874475},{"$f":"SUM(ACCOUNTALLOC!AA342)","v":4935737.1205483116},{"$f":"SUM(ACCOUNTALLOC!AI342)","v":2451274.2828998887},{"$f":"SUM(ACCOUNTALLOC!AQ342,ACCOUNTALLOC!AY342,ACCOUNTALLOC!BG342)","v":2186826.5270372843},{"$f":"SUM(ACCOUNTALLOC!BO342)","v":138124.94284068551},{"$f":"SUM(ACCOUNTALLOC!BW342)","v":498508.16845702805},{"$f":"SUM(ACCOUNTALLOC!CE342)","v":262839.2701405976},{"$f":"SUM(ACCOUNTALLOC!CM342)","v":511272.60025411338},{"$f":"SUM(ACCOUNTALLOC!CU342)","v":15515.821116960884},null,{"$f":"SUM(ACCOUNTALLOC!AQ342)","v":1997961.7153102695},{"$f":"SUM(ACCOUNTALLOC!AY342)","v":9367.5782112133129},{"$f":"SUM(ACCOUNTALLOC!BG342)","v":179497.23351580184},{"$f":"SUM(Q72:S72)","v":2186826.5270372843},{"$f":"+T72-S72","v":2007329.2935214825}]
[67,{"$f":"ACCOUNTS!A343","v":921},{"$f":"ACCOUNTS!B343","v":"A&G Exp - Office Supplies"},{"$f":"+ACCOUNTS!R343","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C343","v":8619180.191495249},{"$f":"SUM(ACCOUNTALLOC!K343)","v":5648656.7440538835},{"$f":"SUM(ACCOUNTALLOC!S343)","v":1055498.1509411503},{"$f":"SUM(ACCOUNTALLOC!AA343)","v":859270.60037341609},{"$f":"SUM(ACCOUNTALLOC!AI343)","v":426746.37512163795},{"$f":"SUM(ACCOUNTALLOC!AQ343,ACCOUNTALLOC!AY343,ACCOUNTALLOC!BG343)","v":380708.22997783439},{"$f":"SUM(ACCOUNTALLOC!BO343)","v":24046.398676126144},{"$f":"SUM(ACCOUNTALLOC!BW343)","v":86786.107675348947},{"$f":"SUM(ACCOUNTALLOC!CE343)","v":45758.121216620239},{"$f":"SUM(ACCOUNTALLOC!CM343)","v":89008.288619314742},{"$f":"SUM(ACCOUNTALLOC!CU343)","v":2701.1748399145749},null,{"$f":"SUM(ACCOUNTALLOC!AQ343)","v":347828.44400089071},{"$f":"SUM(ACCOUNTALLOC!AY343)","v":1630.8171114064517},{"$f":"SUM(ACCOUNTALLOC!BG343)","v":31248.968865537179},380708.22997783439,349459.26111229719]
[68,{"$f":"ACCOUNTS!A344","v":922},{"$f":"ACCOUNTS!B344","v":"A&G Exp - Transf (credit)"},{"$f":"+ACCOUNTS!R344","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C344","v":-21557751.289999999},{"$f":"SUM(ACCOUNTALLOC!K344)","v":-14128064.909357678},{"$f":"SUM(ACCOUNTALLOC!S344)","v":-2639945.5771322986},{"$f":"SUM(ACCOUNTALLOC!AA344)","v":-2149153.5716978163},{"$f":"SUM(ACCOUNTALLOC!AI344)","v":-1067351.1882091605},{"$f":"SUM(ACCOUNTALLOC!AQ344,ACCOUNTALLOC!AY344,ACCOUNTALLOC!BG344)","v":-952203.47568745899},{"$f":"SUM(ACCOUNTALLOC!BO344)","v":-60143.339686948057},{"$f":"SUM(ACCOUNTALLOC!BW344)","v":-217063.95308203532},{"$f":"SUM(ACCOUNTALLOC!CE344)","v":-114447.3342904372},{"$f":"SUM(ACCOUNTALLOC!CM344)","v":-222621.93226881011},{"$f":"SUM(ACCOUNTALLOC!CU344)","v":-6756.0085873529051},null,{"$f":"SUM(ACCOUNTALLOC!AQ344)","v":-869966.62336375599},{"$f":"SUM(ACCOUNTALLOC!AY344)","v":-4078.897169578438},{"$f":"SUM(ACCOUNTALLOC!BG344)","v":-78157.955154124502},-952203.47568745899,-874045.52053333446]
[69,{"$f":"ACCOUNTS!A345","v":923},{"$f":"ACCOUNTS!B345","v":"A&G Exp - Outside Svcs"},{"$f":"+ACCOUNTS!R345","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C345","v":11082001.521692986},{"$f":"SUM(ACCOUNTALLOC!K345)","v":7262688.7061595302},{"$f":"SUM(ACCOUNTALLOC!S345)","v":1357093.3493669967},{"$f":"SUM(ACCOUNTALLOC!AA345)","v":1104796.2670835285},{"$f":"SUM(ACCOUNTALLOC!AI345)","v":548683.73481057701},{"$f":"SUM(ACCOUNTALLOC!AQ345,ACCOUNTALLOC!AY345,ACCOUNTALLOC!BG345)","v":489490.77408758656},{"$f":"SUM(ACCOUNTALLOC!BO345)","v":30917.351859404276},{"$f":"SUM(ACCOUNTALLOC!BW345)","v":111584.13630440441},{"$f":"SUM(ACCOUNTALLOC!CE345)","v":58832.923513161601},{"$f":"SUM(ACCOUNTALLOC!CM345)","v":114441.27724534975},{"$f":"SUM(ACCOUNTALLOC!CU345)","v":3473.0012624436281},null,{"$f":"SUM(ACCOUNTALLOC!AQ345)","v":447216.00663476484},{"$f":"SUM(ACCOUNTALLOC!AY345)","v":2096.8023998433214},{"$f":"SUM(ACCOUNTALLOC!BG345)","v":40177.96505297839},489490.77408758656,449312.80903460819]
[70,{"$f":"ACCOUNTS!A346","v":924},{"$f":"ACCOUNTS!B346","v":"A&G Exp - Prop Insurance - Other"},{"$f":"+ACCOUNTS!R346","v":"PTDGP.T"},{"$f":"ACCOUNTS!C346","v":4733023.9572393717},{"$f":"SUM(ACCOUNTALLOC!K346)","v":2886522.1185720842},{"$f":"SUM(ACCOUNTALLOC!S346)","v":594176.9693540344},{"$f":"SUM(ACCOUNTALLOC!AA346)","v":569060.687876974},{"$f":"SUM(ACCOUNTALLOC!AI346)","v":280655.34340739914},{"$f":"SUM(ACCOUNTALLOC!AQ346,ACCOUNTALLOC!AY346,ACCOUNTALLOC!BG346)","v":230331.05098180257},{"$f":"SUM(ACCOUNTALLOC!BO346)","v":27257.628223663611},{"$f":"SUM(ACCOUNTALLOC!BW346)","v":59015.707462435261},{"$f":"SUM(ACCOUNTALLOC!CE346)","v":39415.368275052722},{"$f":"SUM(ACCOUNTALLOC!CM346)","v":44990.087706605496},{"$f":"SUM(ACCOUNTALLOC!CU346)","v":1598.9953793200632},null,{"$f":"SUM(ACCOUNTALLOC!AQ346)","v":212311.19493350803},{"$f":"SUM(ACCOUNTALLOC!AY346)","v":797.96406857215402},{"$f":"SUM(ACCOUNTALLOC!BG346)","v":17221.891979722401},230331.05098180257,213109.15900208018]
[71,{"$f":"ACCOUNTS!A347","v":925},{"$f":"ACCOUNTS!B347","v":"A&G Exp - Injuries & Damages - Other"},{"$f":"+ACCOUNTS!R347","v":"SW.T"},{"$f":"ACCOUNTS!C347","v":5028611.9969101809},{"$f":"SUM(ACCOUNTALLOC!K347)","v":3200871.2980148811},{"$f":"SUM(ACCOUNTALLOC!S347)","v":610496.4018852883},{"$f":"SUM(ACCOUNTALLOC!AA347)","v":539898.90429627767},{"$f":"SUM(ACCOUNTALLOC!AI347)","v":268364.54639177688},{"$f":"SUM(ACCOUNTALLOC!AQ347,ACCOUNTALLOC!AY347,ACCOUNTALLOC!BG347)","v":222144.36387070056},{"$f":"SUM(ACCOUNTALLOC!BO347)","v":25981.067993804016},{"$f":"SUM(ACCOUNTALLOC!BW347)","v":56218.546587422716},{"$f":"SUM(ACCOUNTALLOC!CE347)","v":36203.052962005531},{"$f":"SUM(ACCOUNTALLOC!CM347)","v":66927.278171441809},{"$f":"SUM(ACCOUNTALLOC!CU347)","v":1506.5367365828763},null,{"$f":"SUM(ACCOUNTALLOC!AQ347)","v":204775.05568854272},{"$f":"SUM(ACCOUNTALLOC!AY347)","v":762.8403154460558},{"$f":"SUM(ACCOUNTALLOC!BG347)","v":16606.467866711791},222144.36387070056,205537.89600398878]
[72,{"$f":"ACCOUNTS!A348","v":926},{"$f":"ACCOUNTS!B348","v":"A&G Exp - Pensions & Benefits"},{"$f":"+ACCOUNTS!R348","v":"SW.T"},{"$f":"ACCOUNTS!C348","v":35454127.155340493},{"$f":"SUM(ACCOUNTALLOC!K348)","v":22567678.332993165},{"$f":"SUM(ACCOUNTALLOC!S348)","v":4304292.5311434558},{"$f":"SUM(ACCOUNTALLOC!AA348)","v":3806546.3025802691},{"$f":"SUM(ACCOUNTALLOC!AI348)","v":1892098.805317566},{"$f":"SUM(ACCOUNTALLOC!AQ348,ACCOUNTALLOC!AY348,ACCOUNTALLOC!BG348)","v":1566224.343487506},{"$f":"SUM(ACCOUNTALLOC!BO348)","v":183178.9942930305},{"$f":"SUM(ACCOUNTALLOC!BW348)","v":396367.72541282221},{"$f":"SUM(ACCOUNTALLOC!CE348)","v":255248.89252046947},{"$f":"SUM(ACCOUNTALLOC!CM348)","v":471869.42080819374},{"$f":"SUM(ACCOUNTALLOC!CU348)","v":10621.806784023196},null,{"$f":"SUM(ACCOUNTALLOC!AQ348)","v":1443762.3875304931},{"$f":"SUM(ACCOUNTALLOC!AY348)","v":5378.3902117846364},{"$f":"SUM(ACCOUNTALLOC!BG348)","v":117083.56574522812},1566224.343487506,1449140.7777422778]
[73,{"$f":"ACCOUNTS!A349","v":928},{"$f":"ACCOUNTS!B349","v":"A&G Exp - Reg Comm Exp "},{"$f":"+ACCOUNTS!R349","v":"PTDE.T"},{"$f":"ACCOUNTS!C349","v":7659023.8861585967},{"$f":"SUM(ACCOUNTALLOC!K349)","v":4179028.6286318982},{"$f":"SUM(ACCOUNTALLOC!S349)","v":1010722.9308241825},{"$f":"SUM(ACCOUNTALLOC!AA349)","v":1080459.0456241127},{"$f":"SUM(ACCOUNTALLOC!AI349)","v":647872.93472927599},{"$f":"SUM(ACCOUNTALLOC!AQ349,ACCOUNTALLOC!AY349,ACCOUNTALLOC!BG349)","v":501092.31036836683},{"$f":"SUM(ACCOUNTALLOC!BO349)","v":5642.8253509118122},{"$f":"SUM(ACCOUNTALLOC!BW349)","v":180773.80369764674},{"$f":"SUM(ACCOUNTALLOC!CE349)","v":10272.737886082996},{"$f":"SUM(ACCOUNTALLOC!CM349)","v":40450.534352565715},{"$f":"SUM(ACCOUNTALLOC!CU349)","v":2708.1346935540992},null,{"$f":"SUM(ACCOUNTALLOC!AQ349)","v":462920.58260935213},{"$f":"SUM(ACCOUNTALLOC!AY349)","v":1463.1750918173786},{"$f":"SUM(ACCOUNTALLOC!BG349)","v":36708.55266719732},501092.31036836683,464383.75770116952]
[74,{"$f":"ACCOUNTS!A350","v":930},{"$f":"ACCOUNTS!B350","v":"A&G Exp - Miscellaneous"},{"$f":"+ACCOUNTS!R350","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C350","v":5458093.0235263202},{"$f":"SUM(ACCOUNTALLOC!K350)","v":3577010.0267119356},{"$f":"SUM(ACCOUNTALLOC!S350)","v":668393.8571885695},{"$f":"SUM(ACCOUNTALLOC!AA350)","v":544132.82528274902},{"$f":"SUM(ACCOUNTALLOC!AI350)","v":270237.00179337896},{"$f":"SUM(ACCOUNTALLOC!AQ350,ACCOUNTALLOC!AY350,ACCOUNTALLOC!BG350)","v":241083.36151173926},{"$f":"SUM(ACCOUNTALLOC!BO350)","v":15227.374058683874},{"$f":"SUM(ACCOUNTALLOC!BW350)","v":54957.274162712616},{"$f":"SUM(ACCOUNTALLOC!CE350)","v":28976.315221782115},{"$f":"SUM(ACCOUNTALLOC!CM350)","v":56364.469515147714},{"$f":"SUM(ACCOUNTALLOC!CU350)","v":1710.5180796208547},null,{"$f":"SUM(ACCOUNTALLOC!AQ350)","v":220262.24784795105},{"$f":"SUM(ACCOUNTALLOC!AY350)","v":1032.7143998216766},{"$f":"SUM(ACCOUNTALLOC!BG350)","v":19788.399263966548},241083.36151173926,221294.96224777272]
[75,{"$f":"ACCOUNTS!A351","v":931},{"$f":"ACCOUNTS!B351","v":"A&G Exp - Rents"},{"$f":"+ACCOUNTS!R351","v":"ADJPTDCE.T"},{"$f":"ACCOUNTS!C351","v":5083694.1010779496},{"$f":"SUM(ACCOUNTALLOC!K351)","v":3331644.3479271634},{"$f":"SUM(ACCOUNTALLOC!S351)","v":622545.25423807721},{"$f":"SUM(ACCOUNTALLOC!AA351)","v":506807.93129935011},{"$f":"SUM(ACCOUNTALLOC!AI351)","v":251700.04358452963},{"$f":"SUM(ACCOUNTALLOC!AQ351,ACCOUNTALLOC!AY351,ACCOUNTALLOC!BG351)","v":224546.20276761972},{"$f":"SUM(ACCOUNTALLOC!BO351)","v":14182.849457377946},{"$f":"SUM(ACCOUNTALLOC!BW351)","v":51187.469555402029},{"$f":"SUM(ACCOUNTALLOC!CE351)","v":26988.679403045095},{"$f":"SUM(ACCOUNTALLOC!CM351)","v":52498.138076697556},{"$f":"SUM(ACCOUNTALLOC!CU351)","v":1593.1847686864157},null,{"$f":"SUM(ACCOUNTALLOC!AQ351)","v":205153.31733048437},{"$f":"SUM(ACCOUNTALLOC!AY351)","v":961.8751603980237},{"$f":"SUM(ACCOUNTALLOC!BG351)","v":18431.010276737339},224546.20276761972,206115.19249088239]
[76,null,{"$f":"ACCOUNTS!B356","v":"Sub-total"},null,{"$f":"SUM(E72:E81)","v":111069446.1574917},70972490.183175087,13646161.859096901,11797556.113267172,5970281.879846869,5090243.6884029806,404416.09306673962,1278334.9862331876,{"$f":"SUM(M72:M81)","v":650088.0268483801},{"$f":"SUM(N72:N81)","v":1225200.1624806195},{"$f":"SUM(O72:O81)","v":34673.165073753684},null,{"$f":"SUM(Q72:Q81)","v":4672224.3285225006},{"$f":"SUM(R72:R81)","v":19413.259800724572},{"$f":"SUM(S72:S81)","v":398606.10007975635},{"$f":"SUM(T72:T81)","v":5090243.6884029806},{"$f":"SUM(U72:U81)","v":4691637.5883232243}]
[77]
[78,null,{"$f":"ACCOUNTS!B358","v":"TOTAL OPERATING EXPENSES"},null,{"$f":"SUM(E82,E69,E58,E50,E37,E30,E23,E19,E14)","v":1073570183.811069},608816475.85780549,139052317.01522225,142460149.86155641,85506676.121405795,65986131.816246837,981542.77810038871,23921359.19171609,{"$f":"SUM(M82,M69,M58,M50,M37,M30,M23,M19,M14)","v":2090575.8094021664},{"$f":"SUM(N82,N69,N58,N50,N37,N30,N23,N19,N14)","v":4409744.6417898796},{"$f":"SUM(O82,O69,O58,O50,O37,O30,O23,O19,O14)","v":345210.71782381786},null,{"$f":"SUM(Q82,Q69,Q58,Q50,Q37,Q30,Q23,Q19,Q14)","v":61319779.849740237},{"$f":"SUM(R82,R69,R58,R50,R37,R30,R23,R19,R14)","v":164329.31016306553},{"$f":"SUM(S82,S69,S58,S50,S37,S30,S23,S19,S14)","v":4502022.6563435318},{"$f":"SUM(T82,T69,T58,T50,T37,T30,T23,T19,T14)","v":65986131.816246837},{"$f":"SUM(U82,U69,U58,U50,U37,U30,U23,U19,U14)","v":61484109.15990331}]
[79]
[80,null,{"$f":"ACCOUNTS!B381","v":"Distribution Expense - Maintenance"}]
[{"$f":"+A86+1","v":81},{"$f":"ACCOUNTS!A382","v":591},{"$f":"ACCOUNTS!B382","v":"Dist O&M - Structure"},{"$f":"+ACCOUNTS!R382","v":"D361.T"},{"$f":"ACCOUNTS!C382","v":-4.9500000000000401},{"$f":"SUM(ACCOUNTALLOC!K382)","v":-2.3338474788526353},{"$f":"SUM(ACCOUNTALLOC!S382)","v":-0.64247149675678294},{"$f":"SUM(ACCOUNTALLOC!AA382)","v":-0.79793617380970827},{"$f":"SUM(ACCOUNTALLOC!AI382)","v":-0.46406750215901515},{"$f":"SUM(ACCOUNTALLOC!AQ382,ACCOUNTALLOC!AY382,ACCOUNTALLOC!BG382)","v":-0.34211703354234074},{"$f":"SUM(ACCOUNTALLOC!BO382)","v":-0.14807260199338126},{"$f":"SUM(ACCOUNTALLOC!BW382)","v":-9.9492466096528037E-2},{"$f":"SUM(ACCOUNTALLOC!CE382)","v":-0.11792721658645043},{"$f":"SUM(ACCOUNTALLOC!CM382)","v":-3.5462755150844675E-3},{"$f":"SUM(ACCOUNTALLOC!CU382)","v":-5.2175468811378202E-4},null,{"$f":"SUM(ACCOUNTALLOC!AQ382)","v":-0.30466034730085678},{"$f":"SUM(ACCOUNTALLOC!AY382)","v":-6.625456357000406E-7},{"$f":"SUM(ACCOUNTALLOC!BG382)","v":-3.7456023695848252E-2},{"$f":"SUM(Q87:S87)","v":-0.34211703354234074},{"$f":"+T87-S87","v":-0.30466100984649247}]
[82,{"$f":"ACCOUNTS!A383","v":592},{"$f":"ACCOUNTS!B383","v":"Dist O&M - Station Eqpt"},{"$f":"+ACCOUNTS!R383","v":"D362.T"},{"$f":"ACCOUNTS!C383","v":1517580.5299129421},{"$f":"SUM(ACCOUNTALLOC!K383)","v":789642.03657942673},{"$f":"SUM(ACCOUNTALLOC!S383)","v":190914.87438498481},{"$f":"SUM(ACCOUNTALLOC!AA383)","v":209775.28538135753},{"$f":"SUM(ACCOUNTALLOC!AI383)","v":111619.68277729175},{"$f":"SUM(ACCOUNTALLOC!AQ383,ACCOUNTALLOC!AY383,ACCOUNTALLOC!BG383)","v":113649.69328932161},{"$f":"SUM(ACCOUNTALLOC!BO383)","v":33206.030747227604},{"$f":"SUM(ACCOUNTALLOC!BW383)","v":46995.467958467198},{"$f":"SUM(ACCOUNTALLOC!CE383)","v":20247.232435241956},{"$f":"SUM(ACCOUNTALLOC!CM383)","v":1141.2168994110621},{"$f":"SUM(ACCOUNTALLOC!CU383)","v":389.00946021203106},null,{"$f":"SUM(ACCOUNTALLOC!AQ383)","v":101872.36364730052},{"$f":"SUM(ACCOUNTALLOC!AY383)","v":365.39560287612039},{"$f":"SUM(ACCOUNTALLOC!BG383)","v":11411.934039144982},113649.69328932161,102237.75925017663]
[83,{"$f":"ACCOUNTS!A384","v":593},{"$f":"ACCOUNTS!B384","v":"Dist O&M - OVHD Lines"},{"$f":"+ACCOUNTS!R384","v":"D364.T"},{"$f":"ACCOUNTS!C384","v":35807045.891251087},{"$f":"SUM(ACCOUNTALLOC!K384)","v":24676724.968360048},{"$f":"SUM(ACCOUNTALLOC!S384)","v":4508863.0008862307},{"$f":"SUM(ACCOUNTALLOC!AA384)","v":3505323.0726724556},{"$f":"SUM(ACCOUNTALLOC!AI384)","v":1386650.8708857461},{"$f":"SUM(ACCOUNTALLOC!AQ384,ACCOUNTALLOC!AY384,ACCOUNTALLOC!BG384)","v":1680250.5832647914},{"$f":"SUM(ACCOUNTALLOC!BO384)","v":2841.4759058448062},{"$f":"SUM(ACCOUNTALLOC!BW384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE384)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM384)","v":21685.525056904011},{"$f":"SUM(ACCOUNTALLOC!CU384)","v":24706.394219059792},null,{"$f":"SUM(ACCOUNTALLOC!AQ384)","v":1297966.7833396012},{"$f":"SUM(ACCOUNTALLOC!AY384)","v":32510.306221295563},{"$f":"SUM(ACCOUNTALLOC!BG384)","v":349773.49370389455},1680250.5832647914,1330477.0895608969]
[84,{"$f":"ACCOUNTS!A385","v":594},{"$f":"ACCOUNTS!B385","v":"Dist O&M - UNGD Lines"},{"$f":"+ACCOUNTS!R385","v":"D366.T"},{"$f":"ACCOUNTS!C385","v":12335802.999784056},{"$f":"SUM(ACCOUNTALLOC!K385)","v":8168938.7781987609},{"$f":"SUM(ACCOUNTALLOC!S385)","v":1455604.9528592182},{"$f":"SUM(ACCOUNTALLOC!AA385)","v":1358339.9179675339},{"$f":"SUM(ACCOUNTALLOC!AI385)","v":589753.53829373827},{"$f":"SUM(ACCOUNTALLOC!AQ385,ACCOUNTALLOC!AY385,ACCOUNTALLOC!BG385)","v":556637.68297356204},{"$f":"SUM(ACCOUNTALLOC!BO385)","v":149952.90676666587},{"$f":"SUM(ACCOUNTALLOC!BW385)","v":47370.578423505358},{"$f":"SUM(ACCOUNTALLOC!CE385)","v":284.67018538640224},{"$f":"SUM(ACCOUNTALLOC!CM385)","v":5597.5546070090686},{"$f":"SUM(ACCOUNTALLOC!CU385)","v":3322.4195086763502},null,{"$f":"SUM(ACCOUNTALLOC!AQ385)","v":420659.23815469228},{"$f":"SUM(ACCOUNTALLOC!AY385)","v":4995.6670148575558},{"$f":"SUM(ACCOUNTALLOC!BG385)","v":130982.77780401219},556637.68297356204,425654.90516954986]
[85,{"$f":"ACCOUNTS!A386","v":595},{"$f":"ACCOUNTS!B386","v":"Dist O&M - Lines Transformers"},{"$f":"+ACCOUNTS!R386","v":"D368.T"},{"$f":"ACCOUNTS!C386","v":174095.19128056592},{"$f":"SUM(ACCOUNTALLOC!K386)","v":133811.12333256874},{"$f":"SUM(ACCOUNTALLOC!S386)","v":21101.428452788619},{"$f":"SUM(ACCOUNTALLOC!AA386)","v":7612.5851484937684},{"$f":"SUM(ACCOUNTALLOC!AI386)","v":1816.8313499204371},{"$f":"SUM(ACCOUNTALLOC!AQ386,ACCOUNTALLOC!AY386,ACCOUNTALLOC!BG386)","v":1002.6928932799721},{"$f":"SUM(ACCOUNTALLOC!BO386)","v":1615.9916938501858},{"$f":"SUM(ACCOUNTALLOC!BW386)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE386)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM386)","v":7112.2259756132007},{"$f":"SUM(ACCOUNTALLOC!CU386)","v":22.312434051013081},null,{"$f":"SUM(ACCOUNTALLOC!AQ386)","v":948.34201805991336},{"$f":"SUM(ACCOUNTALLOC!AY386)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG386)","v":54.350875220058647},1002.6928932799721,948.34201805991336]
[86,{"$f":"ACCOUNTS!A387","v":596},{"$f":"ACCOUNTS!B387","v":"Dist O&M - Street Lighting"},{"$f":"+ACCOUNTS!M387","v":"DIR373.00"},{"$f":"ACCOUNTS!C387","v":2000850.553615283},{"$f":"SUM(ACCOUNTALLOC!K387)","v":0},{"$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)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM387)","v":2000850.553615283},{"$f":"SUM(ACCOUNTALLOC!CU387)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ387)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY387)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG387)","v":0},0,0]
[87,{"$f":"ACCOUNTS!A388","v":597},{"$f":"ACCOUNTS!B388","v":"Dist O&M - Meters"},{"$f":"+ACCOUNTS!R388","v":"D370.T"},{"$f":"ACCOUNTS!C388","v":532950.46671577066},{"$f":"SUM(ACCOUNTALLOC!K388)","v":346005.28157058597},{"$f":"SUM(ACCOUNTALLOC!S388)","v":97118.645898711315},{"$f":"SUM(ACCOUNTALLOC!AA388)","v":28702.065652725109},{"$f":"SUM(ACCOUNTALLOC!AI388)","v":3225.865986024141},{"$f":"SUM(ACCOUNTALLOC!AQ388,ACCOUNTALLOC!AY388,ACCOUNTALLOC!BG388)","v":51251.406727182701},{"$f":"SUM(ACCOUNTALLOC!BO388)","v":2525.5839784453915},{"$f":"SUM(ACCOUNTALLOC!BW388)","v":1568.3816342540404},{"$f":"SUM(ACCOUNTALLOC!CE388)","v":2525.0809129067861},{"$f":"SUM(ACCOUNTALLOC!CM388)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU388)","v":28.15435493514163},null,{"$f":"SUM(ACCOUNTALLOC!AQ388)","v":38638.781125996007},{"$f":"SUM(ACCOUNTALLOC!AY388)","v":125.27910277462107},{"$f":"SUM(ACCOUNTALLOC!BG388)","v":12487.346498412075},{"$f":"SUM(Q93:S93)","v":51251.406727182701},{"$f":"+T93-S93","v":38764.060228770628}]
[88,{"$f":"ACCOUNTS!A389","v":590},{"$f":"ACCOUNTS!B389","v":"Dist O&M - Supervision & Maintenance"},{"$f":"+ACCOUNTS!R389","v":"DES2.T"},{"$f":"ACCOUNTS!C389","v":541367.62414587464},{"$f":"SUM(ACCOUNTALLOC!K389)","v":352671.6370163731},{"$f":"SUM(ACCOUNTALLOC!S389)","v":64854.574408171226},{"$f":"SUM(ACCOUNTALLOC!AA389)","v":52823.049010063085},{"$f":"SUM(ACCOUNTALLOC!AI389)","v":21637.47717891357},{"$f":"SUM(ACCOUNTALLOC!AQ389,ACCOUNTALLOC!AY389,ACCOUNTALLOC!BG389)","v":24839.323205560053},{"$f":"SUM(ACCOUNTALLOC!BO389)","v":1965.6279861900096},{"$f":"SUM(ACCOUNTALLOC!BW389)","v":991.7396401109778},{"$f":"SUM(ACCOUNTALLOC!CE389)","v":238.35479906271638},{"$f":"SUM(ACCOUNTALLOC!CM389)","v":21051.544463717761},{"$f":"SUM(ACCOUNTALLOC!CU389)","v":294.29643771220407},null,{"$f":"SUM(ACCOUNTALLOC!AQ389)","v":19228.989860102291},{"$f":"SUM(ACCOUNTALLOC!AY389)","v":392.79768289865024},{"$f":"SUM(ACCOUNTALLOC!BG389)","v":5217.5356625591112},{"$f":"SUM(Q94:S94)","v":24839.323205560053},{"$f":"+T94-S94","v":19621.787543000941}]
[{"$f":"+A94+1","v":89},null,{"$f":"ACCOUNTS!B393","v":"Sub-total"},null,{"$f":"SUM(E87:E94)","v":52909688.306705572},34467791.491210282,6338456.8344186079,5162575.1778964559,2114703.8024041322,2427631.040236664,192107.46900562185,96926.06816387146,{"$f":"SUM(M87:M94)","v":23295.220405381275},{"$f":"SUM(N87:N94)","v":2057438.6170716626},{"$f":"SUM(O87:O94)","v":28762.585892891846},null,{"$f":"SUM(Q87:Q94)","v":1879314.1934854051},{"$f":"SUM(R87:R94)","v":38389.445624039967},{"$f":"SUM(S87:S94)","v":509927.40112721926},{"$f":"SUM(T87:T94)","v":2427631.040236664},{"$f":"SUM(U87:U94)","v":1917703.6391094448}]
[90]
[91,null,{"$f":"ACCOUNTS!B395","v":"General Expense - Maintenance & Other"}]
[92,{"$f":"ACCOUNTS!A396","v":935},{"$f":"ACCOUNTS!B396","v":"A&G Exp - Maint of Gen Plant"},{"$f":"+ACCOUNTS!R396","v":"GP.T"},{"$f":"ACCOUNTS!C396","v":16720545.192083759},{"$f":"SUM(ACCOUNTALLOC!K396)","v":10620414.640462615},{"$f":"SUM(ACCOUNTALLOC!S396)","v":2033675.5845364677},{"$f":"SUM(ACCOUNTALLOC!AA396)","v":1806526.1923381807},{"$f":"SUM(ACCOUNTALLOC!AI396)","v":897460.68817787443},{"$f":"SUM(ACCOUNTALLOC!AQ396,ACCOUNTALLOC!AY396,ACCOUNTALLOC!BG396)","v":742666.59458468482},{"$f":"SUM(ACCOUNTALLOC!BO396)","v":86842.661966928776},{"$f":"SUM(ACCOUNTALLOC!BW396)","v":188008.10794629579},{"$f":"SUM(ACCOUNTALLOC!CE396)","v":120649.58027879718},{"$f":"SUM(ACCOUNTALLOC!CM396)","v":219257.54106211668},{"$f":"SUM(ACCOUNTALLOC!CU396)","v":5043.6007298025361},null,{"$f":"SUM(ACCOUNTALLOC!AQ396)","v":684522.97938747099},{"$f":"SUM(ACCOUNTALLOC!AY396)","v":2554.8428741634248},{"$f":"SUM(ACCOUNTALLOC!BG396)","v":55588.772323050398},{"$f":"SUM(Q98:S98)","v":742666.59458468482},{"$f":"+T98-S98","v":687077.8222616344}]
[{"$f":"+A98+1","v":93},null,{"$f":"ACCOUNTS!B404","v":"Sub-total"},null,{"$f":"SUM(E98:E98)","v":16720545.192083759},10620414.640462615,2033675.5845364677,1806526.1923381807,897460.68817787443,742666.59458468482,86842.661966928776,188008.10794629579,{"$f":"SUM(M98:M98)","v":120649.58027879718},{"$f":"SUM(N98:N98)","v":219257.54106211668},{"$f":"SUM(O98:O98)","v":5043.6007298025361},null,{"$f":"SUM(Q98:Q98)","v":684522.97938747099},{"$f":"SUM(R98:R98)","v":2554.8428741634248},{"$f":"SUM(S98:S98)","v":55588.772323050398},{"$f":"SUM(T98:T98)","v":742666.59458468482},{"$f":"SUM(U98:U98)","v":687077.8222616344}]
[94]
[95,null,{"$f":"ACCOUNTS!B406","v":"TOTAL MAINTENANCE EXPENSES"},null,{"$f":"SUM(E99,E95)","v":69630233.498789325},45088206.131672896,8372132.4189550756,6969101.3702346366,3012164.4905820065,3170297.6348213488,278950.1309725506,284934.17611016723,{"$f":"SUM(M99,M95)","v":143944.80068417845},{"$f":"SUM(N99,N95)","v":2276696.1581337792},{"$f":"SUM(O99,O95)","v":33806.186622694382},null,{"$f":"SUM(Q99,Q95)","v":2563837.1728728758},{"$f":"SUM(R99,R95)","v":40944.288498203394},{"$f":"SUM(S99,S95)","v":565516.17345026962},{"$f":"SUM(T99,T95)","v":3170297.6348213488},{"$f":"SUM(U99,U95)","v":2604781.4613710791}]
[96]
[{"$f":"+A102+1","v":97},null,{"$f":"ACCOUNTS!B409","v":"TOTAL O & M EXPENSES"},null,{"$f":"SUM(E101,E84)","v":1143200417.3098583},653904681.98947835,147424449.43417734,149429251.23179105,88518840.611987799,69156429.451068193,1260492.9090729393,24206293.367826257,{"$f":"SUM(M101,M84)","v":2234520.6100863446},{"$f":"SUM(N101,N84)","v":6686440.7999236584},{"$f":"SUM(O101,O84)","v":379016.90444651223},null,{"$f":"SUM(Q101,Q84)","v":63883617.022613116},{"$f":"SUM(R101,R84)","v":205273.59866126892},{"$f":"SUM(S101,S84)","v":5067538.8297938015},{"$f":"SUM(T101,T84)","v":69156429.451068193},{"$f":"SUM(U101,U84)","v":64088890.621274389}]
[98]
[99,null,{"$f":"ACCOUNTS!A534","v":"Depreciation Expense"}]
[100,{"$f":"ACCOUNTS!A535","v":403.01},{"$f":"ACCOUNTS!B535","v":"Depr Exp - Production Steam Baseload"},{"$f":"+ACCOUNTS!R535","v":"PP.T"},{"$f":"ACCOUNTS!C535","v":42426879.411666438},{"$f":"SUM(ACCOUNTALLOC!K535)","v":24468649.506385535},{"$f":"SUM(ACCOUNTALLOC!S535)","v":5641320.3654883737},{"$f":"SUM(ACCOUNTALLOC!AA535)","v":6038119.6036959598},{"$f":"SUM(ACCOUNTALLOC!AI535)","v":3172535.835766424},{"$f":"SUM(ACCOUNTALLOC!AQ535,ACCOUNTALLOC!AY535,ACCOUNTALLOC!BG535)","v":2241227.6849258495},{"$f":"SUM(ACCOUNTALLOC!BO535)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW535)","v":761224.25123284687},{"$f":"SUM(ACCOUNTALLOC!CE535)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM535)","v":88174.279083879068},{"$f":"SUM(ACCOUNTALLOC!CU535)","v":15627.885087571942},null,{"$f":"SUM(ACCOUNTALLOC!AQ535)","v":2241151.0951454821},{"$f":"SUM(ACCOUNTALLOC!AY535)","v":76.589780367341035},{"$f":"SUM(ACCOUNTALLOC!BG535)","v":0},{"$f":"SUM(Q106:S106)","v":2241227.6849258495},{"$f":"+T106-S106","v":2241227.6849258495}]
[101,{"$f":"ACCOUNTS!A536","v":403.02},{"$f":"ACCOUNTS!B536","v":"Depr Exp - Production Hydro"},{"$f":"+ACCOUNTS!R536","v":"PP.T"},{"$f":"ACCOUNTS!C536","v":19269085.490000002},{"$f":"SUM(ACCOUNTALLOC!K536)","v":11112966.725376001},{"$f":"SUM(ACCOUNTALLOC!S536)","v":2562127.7337965756},{"$f":"SUM(ACCOUNTALLOC!AA536)","v":2742342.6953826118},{"$f":"SUM(ACCOUNTALLOC!AI536)","v":1440875.8100333428},{"$f":"SUM(ACCOUNTALLOC!AQ536,ACCOUNTALLOC!AY536,ACCOUNTALLOC!BG536)","v":1017902.0578995422},{"$f":"SUM(ACCOUNTALLOC!BO536)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW536)","v":345726.46816050226},{"$f":"SUM(ACCOUNTALLOC!CE536)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM536)","v":40046.257119235306},{"$f":"SUM(ACCOUNTALLOC!CU536)","v":7097.7422321924187},null,{"$f":"SUM(ACCOUNTALLOC!AQ536)","v":1017867.2729932275},{"$f":"SUM(ACCOUNTALLOC!AY536)","v":34.784906314669989},{"$f":"SUM(ACCOUNTALLOC!BG536)","v":0},{"$f":"SUM(Q107:S107)","v":1017902.0578995422},{"$f":"+T107-S107","v":1017902.0578995422}]
[102,{"$f":"ACCOUNTS!A537","v":403.03},{"$f":"ACCOUNTS!B537","v":"Depr Exp - Production Other"},{"$f":"+ACCOUNTS!R537","v":"PP.T"},{"$f":"ACCOUNTS!C537","v":74989413.669999972},{"$f":"SUM(ACCOUNTALLOC!K537)","v":43248282.815634847},{"$f":"SUM(ACCOUNTALLOC!S537)","v":9971021.0224953946},{"$f":"SUM(ACCOUNTALLOC!AA537)","v":10672362.781081282},{"$f":"SUM(ACCOUNTALLOC!AI537)","v":5607449.9343397031},{"$f":"SUM(ACCOUNTALLOC!AQ537,ACCOUNTALLOC!AY537,ACCOUNTALLOC!BG537)","v":3961364.8782131709},{"$f":"SUM(ACCOUNTALLOC!BO537)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW537)","v":1345462.1471792525},{"$f":"SUM(ACCOUNTALLOC!CE537)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM537)","v":155847.83941137194},{"$f":"SUM(ACCOUNTALLOC!CU537)","v":27622.251644953714},null,{"$f":"SUM(ACCOUNTALLOC!AQ537)","v":3961229.5059491131},{"$f":"SUM(ACCOUNTALLOC!AY537)","v":135.37226405771591},{"$f":"SUM(ACCOUNTALLOC!BG537)","v":0},{"$f":"SUM(Q108:S108)","v":3961364.8782131709},{"$f":"+T108-S108","v":3961364.8782131709}]
[103,{"$f":"ACCOUNTS!A538","v":"403.04a"},{"$f":"ACCOUNTS!B538","v":"Depr Exp - Transmission - Washington"},{"$f":"+ACCOUNTS!J538","v":"_PC3"},{"$f":"ACCOUNTS!C538","v":28661894.716571223},{"$f":"SUM(ACCOUNTALLOC!K538)","v":15326063.035596183},{"$f":"SUM(ACCOUNTALLOC!S538)","v":3533469.6956979255},{"$f":"SUM(ACCOUNTALLOC!AA538)","v":3782006.9161791364},{"$f":"SUM(ACCOUNTALLOC!AI538)","v":1987133.9523235688},{"$f":"SUM(ACCOUNTALLOC!AQ538,ACCOUNTALLOC!AY538,ACCOUNTALLOC!BG538)","v":1403804.3565638075},{"$f":"SUM(ACCOUNTALLOC!BO538)","v":361800.31524155359},{"$f":"SUM(ACCOUNTALLOC!BW538)","v":476796.68040422548},{"$f":"SUM(ACCOUNTALLOC!CE538)","v":1725802.7512266876},{"$f":"SUM(ACCOUNTALLOC!CM538)","v":55228.408049456004},{"$f":"SUM(ACCOUNTALLOC!CU538)","v":9788.6052886848393},null,{"$f":"SUM(ACCOUNTALLOC!AQ538)","v":1403756.3841654335},{"$f":"SUM(ACCOUNTALLOC!AY538)","v":47.97239837392766},{"$f":"SUM(ACCOUNTALLOC!BG538)","v":0},{"$f":"SUM(Q109:S109)","v":1403804.3565638075},{"$f":"+T109-S109","v":1403804.3565638075}]
[104,{"$f":"ACCOUNTS!A539","v":"403.04b"},{"$f":"ACCOUNTS!B539","v":"Depr Exp - Transmission - Washington GIF"},{"$f":"+ACCOUNTS!J539","v":"_PC4"},{"$f":"ACCOUNTS!C539","v":3536313.4800000051},{"$f":"SUM(ACCOUNTALLOC!K539)","v":2039481.0150244792},{"$f":"SUM(ACCOUNTALLOC!S539)","v":470208.45110728161},{"$f":"SUM(ACCOUNTALLOC!AA539)","v":503281.97700372944},{"$f":"SUM(ACCOUNTALLOC!AI539)","v":264433.33559712366},{"$f":"SUM(ACCOUNTALLOC!AQ539,ACCOUNTALLOC!AY539,ACCOUNTALLOC!BG539)","v":186808.07506604175},{"$f":"SUM(ACCOUNTALLOC!BO539)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW539)","v":63448.63488115526},{"$f":"SUM(ACCOUNTALLOC!CE539)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM539)","v":7349.3949127887736},{"$f":"SUM(ACCOUNTALLOC!CU539)","v":1302.5964074057038},null,{"$f":"SUM(ACCOUNTALLOC!AQ539)","v":186801.69124812965},{"$f":"SUM(ACCOUNTALLOC!AY539)","v":6.3838179121133152},{"$f":"SUM(ACCOUNTALLOC!BG539)","v":0},{"$f":"SUM(Q110:S110)","v":186808.07506604175},{"$f":"+T110-S110","v":186808.07506604175}]
[105,{"$f":"ACCOUNTS!A540","v":"403.04c"},{"$f":"ACCOUNTS!B540","v":"Depr Exp - Transmission - Washington LIF"},{"$f":"+ACCOUNTS!K540","v":"DIR_449"},{"$f":"ACCOUNTS!C540","v":9969.1200000000008},{"$f":"SUM(ACCOUNTALLOC!K540)","v":0},{"$f":"SUM(ACCOUNTALLOC!S540)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA540)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI540)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ540,ACCOUNTALLOC!AY540,ACCOUNTALLOC!BG540)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO540)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW540)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE540)","v":9969.1200000000008},{"$f":"SUM(ACCOUNTALLOC!CM540)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU540)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ540)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY540)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG540)","v":0},0,0]
[106,{"$f":"ACCOUNTS!A541","v":"403.04d"},{"$f":"ACCOUNTS!B541","v":"Depr Exp - Transmission - Non-Washington"},{"$f":"+ACCOUNTS!J541","v":"_PC4"},{"$f":"ACCOUNTS!C541","v":3010267.3200000003},{"$f":"SUM(ACCOUNTALLOC!K541)","v":1736096.9506834021},{"$f":"SUM(ACCOUNTALLOC!S541)","v":400262.34720459953},{"$f":"SUM(ACCOUNTALLOC!AA541)","v":428416.0034701777},{"$f":"SUM(ACCOUNTALLOC!AI541)","v":225097.41655216974},{"$f":"SUM(ACCOUNTALLOC!AQ541,ACCOUNTALLOC!AY541,ACCOUNTALLOC!BG541)","v":159019.34222285397},{"$f":"SUM(ACCOUNTALLOC!BO541)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW541)","v":54010.300037471083},{"$f":"SUM(ACCOUNTALLOC!CE541)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM541)","v":6256.1318313166812},{"$f":"SUM(ACCOUNTALLOC!CU541)","v":1108.8279980096081},null,{"$f":"SUM(ACCOUNTALLOC!AQ541)","v":159013.90803311192},{"$f":"SUM(ACCOUNTALLOC!AY541)","v":5.4341897420432641},{"$f":"SUM(ACCOUNTALLOC!BG541)","v":0},159019.34222285397,159019.34222285397]
[107,{"$f":"ACCOUNTS!A542","v":"403.05a"},{"$f":"ACCOUNTS!B542","v":"Depr Exp - Distribution - Easements"},{"$f":"+ACCOUNTS!R542","v":"D360.T"},{"$f":"ACCOUNTS!C542","v":71582.14},{"$f":"SUM(ACCOUNTALLOC!K542)","v":30226.859250470257},{"$f":"SUM(ACCOUNTALLOC!S542)","v":9744.4150339710122},{"$f":"SUM(ACCOUNTALLOC!AA542)","v":12677.805318565292},{"$f":"SUM(ACCOUNTALLOC!AI542)","v":7450.8509454918158},{"$f":"SUM(ACCOUNTALLOC!AQ542,ACCOUNTALLOC!AY542,ACCOUNTALLOC!BG542)","v":6452.0985207946724},{"$f":"SUM(ACCOUNTALLOC!BO542)","v":4951.6107774953725},{"$f":"SUM(ACCOUNTALLOC!BW542)","v":31.520659261500313},{"$f":"SUM(ACCOUNTALLOC!CE542)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM542)","v":42.901891890097367},{"$f":"SUM(ACCOUNTALLOC!CU542)","v":4.0776020599813156},null,{"$f":"SUM(ACCOUNTALLOC!AQ542)","v":6137.0172567921227},{"$f":"SUM(ACCOUNTALLOC!AY542)","v":1.3433697302434284},{"$f":"SUM(ACCOUNTALLOC!BG542)","v":313.73789427230616},6452.0985207946724,6138.3606265223661]
[108,{"$f":"ACCOUNTS!A543","v":"403.05b"},{"$f":"ACCOUNTS!B543","v":"Depr Exp - Distribution - Structures"},{"$f":"+ACCOUNTS!R543","v":"D361.T"},{"$f":"ACCOUNTS!C543","v":142607.19},{"$f":"SUM(ACCOUNTALLOC!K543)","v":67237.056736920407},{"$f":"SUM(ACCOUNTALLOC!S543)","v":18509.304001530945},{"$f":"SUM(ACCOUNTALLOC!AA543)","v":22988.168797243063},{"$f":"SUM(ACCOUNTALLOC!AI543)","v":13369.568172366777},{"$f":"SUM(ACCOUNTALLOC!AQ543,ACCOUNTALLOC!AY543,ACCOUNTALLOC!BG543)","v":9856.2320817391028},{"$f":"SUM(ACCOUNTALLOC!BO543)","v":4265.9025628816826},{"$f":"SUM(ACCOUNTALLOC!BW543)","v":2866.3315184234375},{"$f":"SUM(ACCOUNTALLOC!CE543)","v":3397.4280771545355},{"$f":"SUM(ACCOUNTALLOC!CM543)","v":102.16654266100898},{"$f":"SUM(ACCOUNTALLOC!CU543)","v":15.031509079036816},null,{"$f":"SUM(ACCOUNTALLOC!AQ543)","v":8777.122430908872},{"$f":"SUM(ACCOUNTALLOC!AY543)","v":1.9087630576554687E-2},{"$f":"SUM(ACCOUNTALLOC!BG543)","v":1079.0905631996545},9856.2320817391028,8777.141518539449]
[109,{"$f":"ACCOUNTS!A544","v":"403.05c"},{"$f":"ACCOUNTS!B544","v":"Depr Exp - Distribution - Station Equipment"},{"$f":"+ACCOUNTS!R544","v":"D362.T"},{"$f":"ACCOUNTS!C544","v":9552274.1199999992},{"$f":"SUM(ACCOUNTALLOC!K544)","v":4970330.760974152},{"$f":"SUM(ACCOUNTALLOC!S544)","v":1201696.5016119166},{"$f":"SUM(ACCOUNTALLOC!AA544)","v":1320411.6618963925},{"$f":"SUM(ACCOUNTALLOC!AI544)","v":702580.05164134433},{"$f":"SUM(ACCOUNTALLOC!AQ544,ACCOUNTALLOC!AY544,ACCOUNTALLOC!BG544)","v":715357.77018423006},{"$f":"SUM(ACCOUNTALLOC!BO544)","v":209012.37323653765},{"$f":"SUM(ACCOUNTALLOC!BW544)","v":295808.74522863567},{"$f":"SUM(ACCOUNTALLOC!CE544)","v":127444.38306933297},{"$f":"SUM(ACCOUNTALLOC!CM544)","v":7183.2871064682749},{"$f":"SUM(ACCOUNTALLOC!CU544)","v":2448.5850509901588},null,{"$f":"SUM(ACCOUNTALLOC!AQ544)","v":641226.42827208736},{"$f":"SUM(ACCOUNTALLOC!AY544)","v":2299.9497503539997},{"$f":"SUM(ACCOUNTALLOC!BG544)","v":71831.39216178871},715357.77018423006,643526.37802244141]
[110,{"$f":"ACCOUNTS!A545","v":"403.05d"},{"$f":"ACCOUNTS!B545","v":"Depr Exp - Distribution - Batteries"},{"$f":"+ACCOUNTS!K545","v":"NCP_362"},{"$f":"ACCOUNTS!C545","v":54950.929999999986},{"$f":"SUM(ACCOUNTALLOC!K545)","v":30673.375654063973},{"$f":"SUM(ACCOUNTALLOC!S545)","v":7416.0231961891568},{"$f":"SUM(ACCOUNTALLOC!AA545)","v":8148.6494302075253},{"$f":"SUM(ACCOUNTALLOC!AI545)","v":4335.8285167369559},{"$f":"SUM(ACCOUNTALLOC!AQ545,ACCOUNTALLOC!AY545,ACCOUNTALLOC!BG545)","v":4317.6120816485491},{"$f":"SUM(ACCOUNTALLOC!BO545)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW545)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE545)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM545)","v":44.330181318659626},{"$f":"SUM(ACCOUNTALLOC!CU545)","v":15.110939835164247},null,{"$f":"SUM(ACCOUNTALLOC!AQ545)","v":3860.1257276085316},{"$f":"SUM(ACCOUNTALLOC!AY545)","v":14.193667598945087},{"$f":"SUM(ACCOUNTALLOC!BG545)","v":443.29268644107248},4317.6120816485491,3874.3193952074766]
[111,{"$f":"ACCOUNTS!A546","v":"403.05e"},{"$f":"ACCOUNTS!B546","v":"Depr Exp - Distribution - OH Poles"},{"$f":"+ACCOUNTS!K546","v":"OH_NCP"},{"$f":"ACCOUNTS!C546","v":12015090.43},{"$f":"SUM(ACCOUNTALLOC!K546)","v":8280957.1348556913},{"$f":"SUM(ACCOUNTALLOC!S546)","v":1513073.6062078436},{"$f":"SUM(ACCOUNTALLOC!AA546)","v":1176308.0451656198},{"$f":"SUM(ACCOUNTALLOC!AI546)","v":465329.02715162426},{"$f":"SUM(ACCOUNTALLOC!AQ546,ACCOUNTALLOC!AY546,ACCOUNTALLOC!BG546)","v":563854.52582027565},{"$f":"SUM(ACCOUNTALLOC!BO546)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW546)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE546)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM546)","v":7277.1773269471823},{"$f":"SUM(ACCOUNTALLOC!CU546)","v":8290.9134719945505},null,{"$f":"SUM(ACCOUNTALLOC!AQ546)","v":435568.63032201934},{"$f":"SUM(ACCOUNTALLOC!AY546)","v":10909.731846700251},{"$f":"SUM(ACCOUNTALLOC!BG546)","v":117376.16365155604},563854.52582027565,446478.36216871964]
[112,{"$f":"ACCOUNTS!A547","v":"403.05f"},{"$f":"ACCOUNTS!B547","v":"Depr Exp - Distribution - OH Conductors"},{"$f":"+ACCOUNTS!K547","v":"OH_NCP"},{"$f":"ACCOUNTS!C547","v":17443235.939999998},{"$f":"SUM(ACCOUNTALLOC!K547)","v":12022105.863777025},{"$f":"SUM(ACCOUNTALLOC!S547)","v":2196645.9646255085},{"$f":"SUM(ACCOUNTALLOC!AA547)","v":1707737.3565755244},{"$f":"SUM(ACCOUNTALLOC!AI547)","v":675554.13399717933},{"$f":"SUM(ACCOUNTALLOC!AQ547,ACCOUNTALLOC!AY547,ACCOUNTALLOC!BG547)","v":818591.21968505147},{"$f":"SUM(ACCOUNTALLOC!BO547)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW547)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE547)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM547)","v":10564.84109135067},{"$f":"SUM(ACCOUNTALLOC!CU547)","v":12036.560248354743},null,{"$f":"SUM(ACCOUNTALLOC!AQ547)","v":632348.66445941688},{"$f":"SUM(ACCOUNTALLOC!AY547)","v":15838.5014039486},{"$f":"SUM(ACCOUNTALLOC!BG547)","v":170404.05382168596},818591.21968505147,648187.16586336552]
[113,{"$f":"ACCOUNTS!A548","v":"403.05g"},{"$f":"ACCOUNTS!B548","v":"Depr Exp - Distribution - UG Conductors"},{"$f":"+ACCOUNTS!K548","v":"UG_NCP"},{"$f":"ACCOUNTS!C548","v":13080710},{"$f":"SUM(ACCOUNTALLOC!K548)","v":8803246.325757876},{"$f":"SUM(ACCOUNTALLOC!S548)","v":1568630.7978229651},{"$f":"SUM(ACCOUNTALLOC!AA548)","v":1463813.2585704878},{"$f":"SUM(ACCOUNTALLOC!AI548)","v":635547.13899224869},{"$f":"SUM(ACCOUNTALLOC!AQ548,ACCOUNTALLOC!AY548,ACCOUNTALLOC!BG548)","v":599859.88026903523},{"$f":"SUM(ACCOUNTALLOC!BO548)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW548)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE548)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM548)","v":6032.1974941091539},{"$f":"SUM(ACCOUNTALLOC!CU548)","v":3580.4010932776905},null,{"$f":"SUM(ACCOUNTALLOC!AQ548)","v":453322.88479923527},{"$f":"SUM(ACCOUNTALLOC!AY548)","v":5383.5741076458035},{"$f":"SUM(ACCOUNTALLOC!BG548)","v":141153.42136215419},599859.88026903523,458706.45890688105]
[114,{"$f":"ACCOUNTS!A549","v":"403.05h"},{"$f":"ACCOUNTS!B549","v":"Depr Exp - Distribution - UG Conduit"},{"$f":"+ACCOUNTS!K549","v":"UG_NCP"},{"$f":"ACCOUNTS!C549","v":38836748.5598768},{"$f":"SUM(ACCOUNTALLOC!K549)","v":26136919.48404314},{"$f":"SUM(ACCOUNTALLOC!S549)","v":4657279.297402774},{"$f":"SUM(ACCOUNTALLOC!AA549)","v":4346075.0572190629},{"$f":"SUM(ACCOUNTALLOC!AI549)","v":1886945.3137475743},{"$f":"SUM(ACCOUNTALLOC!AQ549,ACCOUNTALLOC!AY549,ACCOUNTALLOC!BG549)","v":1780989.5136553233},{"$f":"SUM(ACCOUNTALLOC!BO549)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW549)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE549)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM549)","v":17909.649961067564},{"$f":"SUM(ACCOUNTALLOC!CU549)","v":10630.243847859456},null,{"$f":"SUM(ACCOUNTALLOC!AQ549)","v":1345919.8234182927},{"$f":"SUM(ACCOUNTALLOC!AY549)","v":15983.881148049548},{"$f":"SUM(ACCOUNTALLOC!BG549)","v":419085.80908898101},1780989.5136553233,1361903.7045663423]
[115,{"$f":"ACCOUNTS!A550","v":"403.05i"},{"$f":"ACCOUNTS!B550","v":"Depr Exp - Distribution - Line Transformers"},{"$f":"+ACCOUNTS!R550","v":"D368.T"},{"$f":"ACCOUNTS!C550","v":20242879.390000001},{"$f":"SUM(ACCOUNTALLOC!K550)","v":15558858.408078132},{"$f":"SUM(ACCOUNTALLOC!S550)","v":2453563.8691945719},{"$f":"SUM(ACCOUNTALLOC!AA550)","v":885151.63384795154},{"$f":"SUM(ACCOUNTALLOC!AI550)","v":211251.65846275602},{"$f":"SUM(ACCOUNTALLOC!AQ550,ACCOUNTALLOC!AY550,ACCOUNTALLOC!BG550)","v":116587.89168487729},{"$f":"SUM(ACCOUNTALLOC!BO550)","v":187899.07241684257},{"$f":"SUM(ACCOUNTALLOC!BW550)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE550)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM550)","v":826972.48304086004},{"$f":"SUM(ACCOUNTALLOC!CU550)","v":2594.37327401016},null,{"$f":"SUM(ACCOUNTALLOC!AQ550)","v":110268.25583665038},{"$f":"SUM(ACCOUNTALLOC!AY550)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG550)","v":6319.6358482269188},116587.89168487729,110268.25583665038]
[116,{"$f":"ACCOUNTS!A551","v":"403.05j"},{"$f":"ACCOUNTS!B551","v":"Depr Exp - Distribution - Services"},{"$f":"+ACCOUNTS!R551","v":"D369.T"},{"$f":"ACCOUNTS!C551","v":5946476.4000000004},{"$f":"SUM(ACCOUNTALLOC!K551)","v":5770232.7534907376},{"$f":"SUM(ACCOUNTALLOC!S551)","v":169604.63106701686},{"$f":"SUM(ACCOUNTALLOC!AA551)","v":6498.2257651022683},{"$f":"SUM(ACCOUNTALLOC!AI551)","v":140.78967714472898},{"$f":"SUM(ACCOUNTALLOC!AQ551,ACCOUNTALLOC!AY551,ACCOUNTALLOC!BG551)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO551)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW551)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE551)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM551)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU551)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ551)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY551)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG551)","v":0},0,0]
[117,{"$f":"ACCOUNTS!A552","v":"403.05k"},{"$f":"ACCOUNTS!B552","v":"Depr Exp - Distribution - Meters"},{"$f":"+ACCOUNTS!M552","v":"METER"},{"$f":"ACCOUNTS!C552","v":15485581.179727737},{"$f":"SUM(ACCOUNTALLOC!K552)","v":10053641.400099199},{"$f":"SUM(ACCOUNTALLOC!S552)","v":2821910.7948202551},{"$f":"SUM(ACCOUNTALLOC!AA552)","v":833976.50522781222},{"$f":"SUM(ACCOUNTALLOC!AI552)","v":93731.805714208371},{"$f":"SUM(ACCOUNTALLOC!AQ552,ACCOUNTALLOC!AY552,ACCOUNTALLOC!BG552)","v":1489177.4545950438},{"$f":"SUM(ACCOUNTALLOC!BO552)","v":73384.185148474222},{"$f":"SUM(ACCOUNTALLOC!BW552)","v":45571.404163884014},{"$f":"SUM(ACCOUNTALLOC!CE552)","v":73369.567913433959},{"$f":"SUM(ACCOUNTALLOC!CM552)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU552)","v":818.06204542367198},null,{"$f":"SUM(ACCOUNTALLOC!AQ552)","v":1122700.9247211104},{"$f":"SUM(ACCOUNTALLOC!AY552)","v":3640.1501402089707},{"$f":"SUM(ACCOUNTALLOC!BG552)","v":362836.37973372452},1489177.4545950438,1126341.0748613193]
[118,{"$f":"ACCOUNTS!A553","v":"403.05l"},{"$f":"ACCOUNTS!B553","v":"Depr Exp - Distribution - Lighting"},{"$f":"+ACCOUNTS!M553","v":"DIR373.00"},{"$f":"ACCOUNTS!C553","v":2670044.1300000004},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE553)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM553)","v":2670044.1300000004},{"$f":"SUM(ACCOUNTALLOC!CU553)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ553)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY553)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG553)","v":0},0,0]
[119,{"$f":"ACCOUNTS!A554","v":403.06},{"$f":"ACCOUNTS!B554","v":"Depr Exp - General"},{"$f":"+ACCOUNTS!R554","v":"GP.T"},{"$f":"ACCOUNTS!C554","v":31544118.98686849},{"$f":"SUM(ACCOUNTALLOC!K554)","v":20035927.01434413},{"$f":"SUM(ACCOUNTALLOC!S554)","v":3836627.5670053707},{"$f":"SUM(ACCOUNTALLOC!AA554)","v":3408099.2281872113},{"$f":"SUM(ACCOUNTALLOC!AI554)","v":1693103.0901625601},{"$f":"SUM(ACCOUNTALLOC!AQ554,ACCOUNTALLOC!AY554,ACCOUNTALLOC!BG554)","v":1401076.5293851173},{"$f":"SUM(ACCOUNTALLOC!BO554)","v":163832.89125752554},{"$f":"SUM(ACCOUNTALLOC!BW554)","v":354686.40881170268},{"$f":"SUM(ACCOUNTALLOC!CE554)","v":227611.28134936327},{"$f":"SUM(ACCOUNTALLOC!CM554)","v":413639.97911420296},{"$f":"SUM(ACCOUNTALLOC!CU554)","v":9514.9972513139674},null,{"$f":"SUM(ACCOUNTALLOC!AQ554)","v":1291385.7809652663},{"$f":"SUM(ACCOUNTALLOC!AY554)","v":4819.8349210239357},{"$f":"SUM(ACCOUNTALLOC!BG554)","v":104870.91349882699},1401076.5293851173,1296205.6158862903]
[120,{"$f":"ACCOUNTS!A555","v":"403.07a"},{"$f":"ACCOUNTS!B555","v":"Depr Exp - FAS 143 - Prod"},{"$f":"+ACCOUNTS!R555","v":"PP.T"},{"$f":"ACCOUNTS!C555","v":7651253.0900000008},{"$f":"SUM(ACCOUNTALLOC!K555)","v":4412670.2868554406},{"$f":"SUM(ACCOUNTALLOC!S555)","v":1017354.3394344941},{"$f":"SUM(ACCOUNTALLOC!AA555)","v":1088913.0173185577},{"$f":"SUM(ACCOUNTALLOC!AI555)","v":572134.33920074778},{"$f":"SUM(ACCOUNTALLOC!AQ555,ACCOUNTALLOC!AY555,ACCOUNTALLOC!BG555)","v":404182.45431850181},{"$f":"SUM(ACCOUNTALLOC!BO555)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW555)","v":137278.99589114491},{"$f":"SUM(ACCOUNTALLOC!CE555)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM555)","v":15901.327994288931},{"$f":"SUM(ACCOUNTALLOC!CU555)","v":2818.3289868255051},null,{"$f":"SUM(ACCOUNTALLOC!AQ555)","v":404168.64213618194},{"$f":"SUM(ACCOUNTALLOC!AY555)","v":13.812182319892717},{"$f":"SUM(ACCOUNTALLOC!BG555)","v":0},404182.45431850181,404182.45431850181]
[121,{"$f":"ACCOUNTS!A556","v":"403.07b"},{"$f":"ACCOUNTS!B556","v":"Depr Exp - FAS 143 - Trans"},{"$f":"+ACCOUNTS!R556","v":"TP.T"},{"$f":"ACCOUNTS!C556","v":88906.44},{"$f":"SUM(ACCOUNTALLOC!K556)","v":48377.257313074355},{"$f":"SUM(ACCOUNTALLOC!S556)","v":11153.521441201587},{"$f":"SUM(ACCOUNTALLOC!AA556)","v":11938.037923951921},{"$f":"SUM(ACCOUNTALLOC!AI556)","v":6272.4582499646622},{"$f":"SUM(ACCOUNTALLOC!AQ556,ACCOUNTALLOC!AY556,ACCOUNTALLOC!BG556)","v":4431.1578529312974},{"$f":"SUM(ACCOUNTALLOC!BO556)","v":866.74597133926966},{"$f":"SUM(ACCOUNTALLOC!BW556)","v":1505.0255007017608},{"$f":"SUM(ACCOUNTALLOC!CE556)","v":4157.007256212265},{"$f":"SUM(ACCOUNTALLOC!CM556)","v":174.33041355725231},{"$f":"SUM(ACCOUNTALLOC!CU556)","v":30.898077065647804},null,{"$f":"SUM(ACCOUNTALLOC!AQ556)","v":4431.0064263676277},{"$f":"SUM(ACCOUNTALLOC!AY556)","v":0.15142656366939122},{"$f":"SUM(ACCOUNTALLOC!BG556)","v":0},4431.1578529312974,4431.1578529312974]
[122,{"$f":"ACCOUNTS!A557","v":"403.07c"},{"$f":"ACCOUNTS!B557","v":"Depr Exp - FAS 143 - Dist"},{"$f":"+ACCOUNTS!R557","v":"DP.T"},{"$f":"ACCOUNTS!C557","v":52744.2},{"$f":"SUM(ACCOUNTALLOC!K557)","v":35094.588651203601},{"$f":"SUM(ACCOUNTALLOC!S557)","v":6257.8894156220704},{"$f":"SUM(ACCOUNTALLOC!AA557)","v":4970.2049112558725},{"$f":"SUM(ACCOUNTALLOC!AI557)","v":2117.1204165349959},{"$f":"SUM(ACCOUNTALLOC!AQ557,ACCOUNTALLOC!AY557,ACCOUNTALLOC!BG557)","v":2352.2557836408009},{"$f":"SUM(ACCOUNTALLOC!BO557)","v":530.01443162903479},{"$f":"SUM(ACCOUNTALLOC!BW557)","v":285.19281043375054},{"$f":"SUM(ACCOUNTALLOC!CE557)","v":96.6843573987897},{"$f":"SUM(ACCOUNTALLOC!CM557)","v":1023.9901606441551},{"$f":"SUM(ACCOUNTALLOC!CU557)","v":16.259061636920574},null,{"$f":"SUM(ACCOUNTALLOC!AQ557)","v":1869.7338394692838},{"$f":"SUM(ACCOUNTALLOC!AY557)","v":21.250892303381388},{"$f":"SUM(ACCOUNTALLOC!BG557)","v":461.27105186813588},2352.2557836408009,1890.9847317726651]
[123,{"$f":"ACCOUNTS!A558","v":"403.07d"},{"$f":"ACCOUNTS!B558","v":"Depr Exp - FAS 143 - Other"},{"$f":"+ACCOUNTS!R558","v":"GP.T"},{"$f":"ACCOUNTS!C558","v":15331.973602},{"$f":"SUM(ACCOUNTALLOC!K558)","v":9738.4334684827681},{"$f":"SUM(ACCOUNTALLOC!S558)","v":1864.7873032218558},{"$f":"SUM(ACCOUNTALLOC!AA558)","v":1656.5017213292679},{"$f":"SUM(ACCOUNTALLOC!AI558)","v":822.93031847373265},{"$f":"SUM(ACCOUNTALLOC!AQ558,ACCOUNTALLOC!AY558,ACCOUNTALLOC!BG558)","v":680.99122920049979},{"$f":"SUM(ACCOUNTALLOC!BO558)","v":79.630740834619274},{"$f":"SUM(ACCOUNTALLOC!BW558)","v":172.39481816414047},{"$f":"SUM(ACCOUNTALLOC!CE558)","v":110.63013548162729},{"$f":"SUM(ACCOUNTALLOC!CM558)","v":201.04911610151069},{"$f":"SUM(ACCOUNTALLOC!CU558)","v":4.6247507099810985},null,{"$f":"SUM(ACCOUNTALLOC!AQ558)","v":627.67619891365348},{"$f":"SUM(ACCOUNTALLOC!AY558)","v":2.3426738215735101},{"$f":"SUM(ACCOUNTALLOC!BG558)","v":50.972356465272817},680.99122920049979,630.01887273522698]
[124,{"$f":"ACCOUNTS!A559","v":403.08},{"$f":"ACCOUNTS!B559","v":"Depr Exp - VROW"},{"$f":"+ACCOUNTS!R559","v":"DP.T"},{"$f":"ACCOUNTS!C559","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE559)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM559)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU559)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ559)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY559)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG559)","v":0},0,0]
[125,{"$f":"ACCOUNTS!A560","v":404},{"$f":"ACCOUNTS!B560","v":"Amort Exp - Limited Term Plant - Prod"},{"$f":"+ACCOUNTS!R560","v":"PP.T"},{"$f":"ACCOUNTS!C560","v":1210780.8199999998},{"$f":"SUM(ACCOUNTALLOC!K560)","v":698287.78181332699},{"$f":"SUM(ACCOUNTALLOC!S560)","v":160992.33770491506},{"$f":"SUM(ACCOUNTALLOC!AA560)","v":172316.21807685323},{"$f":"SUM(ACCOUNTALLOC!AI560)","v":90538.017265827933},{"$f":"SUM(ACCOUNTALLOC!AQ560,ACCOUNTALLOC!AY560,ACCOUNTALLOC!BG560)","v":63960.289603930491},{"$f":"SUM(ACCOUNTALLOC!BO560)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW560)","v":21723.86317100079},{"$f":"SUM(ACCOUNTALLOC!CE560)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM560)","v":2516.3228456234615},{"$f":"SUM(ACCOUNTALLOC!CU560)","v":445.98951852190703},null,{"$f":"SUM(ACCOUNTALLOC!AQ560)","v":63958.10388020151},{"$f":"SUM(ACCOUNTALLOC!AY560)","v":2.1857237289832221},{"$f":"SUM(ACCOUNTALLOC!BG560)","v":0},63960.289603930491,63960.289603930491]
[126,{"$f":"ACCOUNTS!A561","v":404.01},{"$f":"ACCOUNTS!B561","v":"Amort Exp - Limited Term Plant - Transmission"},{"$f":"+ACCOUNTS!J561","v":"_PC4"},{"$f":"ACCOUNTS!C561","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE561)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM561)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU561)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ561)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY561)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG561)","v":0},0,0]
[127,{"$f":"ACCOUNTS!A562","v":404.02},{"$f":"ACCOUNTS!B562","v":"Amort Exp - Limited Term Plant - General"},{"$f":"+ACCOUNTS!R562","v":"GP.T"},{"$f":"ACCOUNTS!C562","v":77938784.204467431},{"$f":"SUM(ACCOUNTALLOC!K562)","v":49504498.526571475},{"$f":"SUM(ACCOUNTALLOC!S562)","v":9479487.702358162},{"$f":"SUM(ACCOUNTALLOC!AA562)","v":8420685.6562921107},{"$f":"SUM(ACCOUNTALLOC!AI562)","v":4183296.3042977913},{"$f":"SUM(ACCOUNTALLOC!AQ562,ACCOUNTALLOC!AY562,ACCOUNTALLOC!BG562)","v":3461761.0123506379},{"$f":"SUM(ACCOUNTALLOC!BO562)","v":404796.10042778007},{"$f":"SUM(ACCOUNTALLOC!BW562)","v":876354.40026524954},{"$f":"SUM(ACCOUNTALLOC!CE562)","v":562378.88739182195},{"$f":"SUM(ACCOUNTALLOC!CM562)","v":1022016.0874977328},{"$f":"SUM(ACCOUNTALLOC!CU562)","v":23509.52701468618},null,{"$f":"SUM(ACCOUNTALLOC!AQ562)","v":3190738.5889987531},{"$f":"SUM(ACCOUNTALLOC!AY562)","v":11908.783186089968},{"$f":"SUM(ACCOUNTALLOC!BG562)","v":259113.6401657945},3461761.0123506379,3202647.3721848433]
[128,{"$f":"ACCOUNTS!A563","v":405},{"$f":"ACCOUNTS!B563","v":"Amort Exp - WUTC AFUDC"},{"$f":"+ACCOUNTS!R563","v":"PTDP.T"},{"$f":"ACCOUNTS!C563","v":2500924.8299999996},{"$f":"SUM(ACCOUNTALLOC!K563)","v":1521741.3294535382},{"$f":"SUM(ACCOUNTALLOC!S563)","v":314502.54462741816},{"$f":"SUM(ACCOUNTALLOC!AA563)","v":302374.2295805047},{"$f":"SUM(ACCOUNTALLOC!AI563)","v":149074.43647250973},{"$f":"SUM(ACCOUNTALLOC!AQ563,ACCOUNTALLOC!AY563,ACCOUNTALLOC!BG563)","v":122293.28951433417},{"$f":"SUM(ACCOUNTALLOC!BO563)","v":14480.95391266636},{"$f":"SUM(ACCOUNTALLOC!BW563)","v":31352.957457323955},{"$f":"SUM(ACCOUNTALLOC!CE563)","v":20980.597432924616},{"$f":"SUM(ACCOUNTALLOC!CM563)","v":23274.585935526487},{"$f":"SUM(ACCOUNTALLOC!CU563)","v":849.90561325390161},null,{"$f":"SUM(ACCOUNTALLOC!AQ563)","v":112726.06563191985},{"$f":"SUM(ACCOUNTALLOC!AY563)","v":423.82482907062683},{"$f":"SUM(ACCOUNTALLOC!BG563)","v":9143.3990533436954},122293.28951433417,113149.89046099049]
[129,{"$f":"ACCOUNTS!A564","v":406},{"$f":"ACCOUNTS!B564","v":"Amort Exp - Acq Adjustment - Transmission"},{"$f":"+ACCOUNTS!J564","v":"_PC4"},{"$f":"ACCOUNTS!C564","v":25800},{"$f":"SUM(ACCOUNTALLOC!K564)","v":14879.509547222462},{"$f":"SUM(ACCOUNTALLOC!S564)","v":3430.5154526537754},{"$f":"SUM(ACCOUNTALLOC!AA564)","v":3671.811076742043},{"$f":"SUM(ACCOUNTALLOC!AI564)","v":1929.2350910038044},{"$f":"SUM(ACCOUNTALLOC!AQ564,ACCOUNTALLOC!AY564,ACCOUNTALLOC!BG564)","v":1362.901893161313},{"$f":"SUM(ACCOUNTALLOC!BO564)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW564)","v":462.90431806792293},{"$f":"SUM(ACCOUNTALLOC!CE564)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM564)","v":53.619225168338325},{"$f":"SUM(ACCOUNTALLOC!CU564)","v":9.5033959803436616},null,{"$f":"SUM(ACCOUNTALLOC!AQ564)","v":1362.8553185284179},{"$f":"SUM(ACCOUNTALLOC!AY564)","v":4.6574632894967022E-2},{"$f":"SUM(ACCOUNTALLOC!BG564)","v":0},1362.901893161313,1362.901893161313]
[130,{"$f":"ACCOUNTS!A565","v":406.01},{"$f":"ACCOUNTS!B565","v":"Amort Exp - Acq Adjustment - Distribution"},{"$f":"+ACCOUNTS!R565","v":"DP.T"},{"$f":"ACCOUNTS!C565","v":0},{"$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},{"$f":"SUM(ACCOUNTALLOC!CE565)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM565)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU565)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ565)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY565)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG565)","v":0},0,0]
[131,{"$f":"ACCOUNTS!A566","v":406.02},{"$f":"ACCOUNTS!B566","v":"Amort Exp - FERC Colstrip"},{"$f":"+ACCOUNTS!J566","v":"_PC4"},{"$f":"ACCOUNTS!C566","v":715282.68},{"$f":"SUM(ACCOUNTALLOC!K566)","v":412521.52969080891},{"$f":"SUM(ACCOUNTALLOC!S566)","v":95108.073130062243},{"$f":"SUM(ACCOUNTALLOC!AA566)","v":101797.78555913699},{"$f":"SUM(ACCOUNTALLOC!AI566)","v":53486.373885397101},{"$f":"SUM(ACCOUNTALLOC!AQ566,ACCOUNTALLOC!AY566,ACCOUNTALLOC!BG566)","v":37785.27591928286},{"$f":"SUM(ACCOUNTALLOC!BO566)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW566)","v":12833.621752371952},{"$f":"SUM(ACCOUNTALLOC!CE566)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM566)","v":1486.546630927616},{"$f":"SUM(ACCOUNTALLOC!CU566)","v":263.473432012459},null,{"$f":"SUM(ACCOUNTALLOC!AQ566)","v":37783.984677878318},{"$f":"SUM(ACCOUNTALLOC!AY566)","v":1.2912414045398515},{"$f":"SUM(ACCOUNTALLOC!BG566)","v":0},37785.27591928286,37785.27591928286]
[132,{"$f":"ACCOUNTS!A567","v":406.03},{"$f":"ACCOUNTS!B567","v":"Amort Exp - Acq Adjustment - Production"},{"$f":"+ACCOUNTS!R567","v":"PP.T"},{"$f":"ACCOUNTS!C567","v":8414393.160000002},{"$f":"SUM(ACCOUNTALLOC!K567)","v":4852792.3782288143},{"$f":"SUM(ACCOUNTALLOC!S567)","v":1118825.8046544278},{"$f":"SUM(ACCOUNTALLOC!AA567)","v":1197521.7832926547},{"$f":"SUM(ACCOUNTALLOC!AI567)","v":629199.32378970517},{"$f":"SUM(ACCOUNTALLOC!AQ567,ACCOUNTALLOC!AY567,ACCOUNTALLOC!BG567)","v":444495.82820029475},{"$f":"SUM(ACCOUNTALLOC!BO567)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW567)","v":150971.27626686805},{"$f":"SUM(ACCOUNTALLOC!CE567)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM567)","v":17487.334941897905},{"$f":"SUM(ACCOUNTALLOC!CU567)","v":3099.4306253401251},null,{"$f":"SUM(ACCOUNTALLOC!AQ567)","v":444480.6383835327},{"$f":"SUM(ACCOUNTALLOC!AY567)","v":15.189816762051224},{"$f":"SUM(ACCOUNTALLOC!BG567)","v":0},444495.82820029475,444495.82820029475]
[133,{"$f":"ACCOUNTS!A568","v":407},{"$f":"ACCOUNTS!B568","v":"Amort Exp - Property Losses - Production"},{"$f":"+ACCOUNTS!R568","v":"PP.T"},{"$f":"ACCOUNTS!C568","v":10322245.039999999},{"$f":"SUM(ACCOUNTALLOC!K568)","v":5953098.5899786698},{"$f":"SUM(ACCOUNTALLOC!S568)","v":1372504.6944108056},{"$f":"SUM(ACCOUNTALLOC!AA568)","v":1469043.9408805275},{"$f":"SUM(ACCOUNTALLOC!AI568)","v":771861.91275612277},{"$f":"SUM(ACCOUNTALLOC!AQ568,ACCOUNTALLOC!AY568,ACCOUNTALLOC!BG568)","v":545279.3529725183},{"$f":"SUM(ACCOUNTALLOC!BO568)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW568)","v":185202.0077973333},{"$f":"SUM(ACCOUNTALLOC!CE568)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM568)","v":21452.355854361373},{"$f":"SUM(ACCOUNTALLOC!CU568)","v":3802.1853496611743},null,{"$f":"SUM(ACCOUNTALLOC!AQ568)","v":545260.71906657296},{"$f":"SUM(ACCOUNTALLOC!AY568)","v":18.633905945344733},{"$f":"SUM(ACCOUNTALLOC!BG568)","v":0},{"$f":"SUM(Q139:S139)","v":545279.3529725183},{"$f":"+T139-S139","v":545279.3529725183}]
[134,{"$f":"ACCOUNTS!A569","v":407.01},{"$f":"ACCOUNTS!B569","v":"Amort Exp - Storm T&D"},{"$f":"+ACCOUNTS!R569","v":"TDP.T"},{"$f":"ACCOUNTS!C569","v":32828154.283406239},{"$f":"SUM(ACCOUNTALLOC!K569)","v":20726337.566829707},{"$f":"SUM(ACCOUNTALLOC!S569)","v":3957619.1178339575},{"$f":"SUM(ACCOUNTALLOC!AA569)","v":3462295.3939154739},{"$f":"SUM(ACCOUNTALLOC!AI569)","v":1597808.6974925771},{"$f":"SUM(ACCOUNTALLOC!AQ569,ACCOUNTALLOC!AY569,ACCOUNTALLOC!BG569)","v":1512344.0120231893},{"$f":"SUM(ACCOUNTALLOC!BO569)","v":327121.29957951698},{"$f":"SUM(ACCOUNTALLOC!BW569)","v":283619.32185110793},{"$f":"SUM(ACCOUNTALLOC!CE569)","v":473946.69851202273},{"$f":"SUM(ACCOUNTALLOC!CM569)","v":476580.77052686736},{"$f":"SUM(ACCOUNTALLOC!CU569)","v":10481.404841828071},null,{"$f":"SUM(ACCOUNTALLOC!AQ569)","v":1296265.4277538285},{"$f":"SUM(ACCOUNTALLOC!AY569)","v":9531.3775768713331},{"$f":"SUM(ACCOUNTALLOC!BG569)","v":206547.20669248956},1512344.0120231893,1305796.8053306998]
[135,{"$f":"ACCOUNTS!A570","v":407.02},{"$f":"ACCOUNTS!B570","v":"Regulatory Debit / Credit - Production"},{"$f":"+ACCOUNTS!R570","v":"PP.T"},{"$f":"ACCOUNTS!C570","v":17023692.917146448},{"$f":"SUM(ACCOUNTALLOC!K570)","v":9817992.2980489917},{"$f":"SUM(ACCOUNTALLOC!S570)","v":2263567.5043993611},{"$f":"SUM(ACCOUNTALLOC!AA570)","v":2422782.3341175732},{"$f":"SUM(ACCOUNTALLOC!AI570)","v":1272973.0912492964},{"$f":"SUM(ACCOUNTALLOC!AQ570,ACCOUNTALLOC!AY570,ACCOUNTALLOC!BG570)","v":899287.72501456307},{"$f":"SUM(ACCOUNTALLOC!BO570)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW570)","v":305439.57212439558},{"$f":"SUM(ACCOUNTALLOC!CE570)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM570)","v":35379.737353531847},{"$f":"SUM(ACCOUNTALLOC!CU570)","v":6270.654838736993},null,{"$f":"SUM(ACCOUNTALLOC!AQ570)","v":899256.99353207729},{"$f":"SUM(ACCOUNTALLOC!AY570)","v":30.731482485765348},{"$f":"SUM(ACCOUNTALLOC!BG570)","v":0},899287.72501456307,899287.72501456307]
[136,{"$f":"ACCOUNTS!A571","v":411},{"$f":"ACCOUNTS!B571","v":"Accretion Exp - FAS 143"},{"$f":"+ACCOUNTS!R571","v":"PP.T"},{"$f":"ACCOUNTS!C571","v":3537694.08},{"$f":"SUM(ACCOUNTALLOC!K571)","v":2040277.2418028056},{"$f":"SUM(ACCOUNTALLOC!S571)","v":470392.02357371245},{"$f":"SUM(ACCOUNTALLOC!AA571)","v":503478.46159181208},{"$f":"SUM(ACCOUNTALLOC!AI571)","v":264536.57210745814},{"$f":"SUM(ACCOUNTALLOC!AQ571,ACCOUNTALLOC!AY571,ACCOUNTALLOC!BG571)","v":186881.00616502206},{"$f":"SUM(ACCOUNTALLOC!BO571)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW571)","v":63473.405644780156},{"$f":"SUM(ACCOUNTALLOC!CE571)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM571)","v":7352.2641648146318},{"$f":"SUM(ACCOUNTALLOC!CU571)","v":1303.1049495952548},null,{"$f":"SUM(ACCOUNTALLOC!AQ571)","v":186874.61985482552},{"$f":"SUM(ACCOUNTALLOC!AY571)","v":6.3863101965386857},{"$f":"SUM(ACCOUNTALLOC!BG571)","v":0},186881.00616502206,186881.00616502206]
[137,{"$f":"ACCOUNTS!A572","v":411.01},{"$f":"ACCOUNTS!B572","v":"Gain/Loss on Utility Plant"},{"$f":"+ACCOUNTS!R572","v":"PTDP.T"},{"$f":"ACCOUNTS!C572","v":-4297707.3533333335},{"$f":"SUM(ACCOUNTALLOC!K572)","v":-2615032.1765023679},{"$f":"SUM(ACCOUNTALLOC!S572)","v":-540456.02749575651},{"$f":"SUM(ACCOUNTALLOC!AA572)","v":-519614.15806593315},{"$f":"SUM(ACCOUNTALLOC!AI572)","v":-256176.55282423188},{"$f":"SUM(ACCOUNTALLOC!AQ572,ACCOUNTALLOC!AY572,ACCOUNTALLOC!BG572)","v":-210154.56494511128},{"$f":"SUM(ACCOUNTALLOC!BO572)","v":-24884.755178246338},{"$f":"SUM(ACCOUNTALLOC!BW572)","v":-53878.402979864186},{"$f":"SUM(ACCOUNTALLOC!CE572)","v":-36054.049599246289},{"$f":"SUM(ACCOUNTALLOC!CM572)","v":-39996.147793414799},{"$f":"SUM(ACCOUNTALLOC!CU572)","v":-1460.5179491622584},null,{"$f":"SUM(ACCOUNTALLOC!AQ572)","v":-193713.79553964364},{"$f":"SUM(ACCOUNTALLOC!AY572)","v":-728.32060467090332},{"$f":"SUM(ACCOUNTALLOC!BG572)","v":-15712.448800796723},-210154.56494511128,-194442.11614431455]
[138,{"$f":"ACCOUNTS!A573","v":411.02},{"$f":"ACCOUNTS!B573","v":"Gain/Loss Disp Allowance"},{"$f":"+ACCOUNTS!R573","v":"PTDP.T"},{"$f":"ACCOUNTS!C573","v":-4419.1099999999997},{"$f":"SUM(ACCOUNTALLOC!K573)","v":-2688.9022195846751},{"$f":"SUM(ACCOUNTALLOC!S573)","v":-555.72295629072164},{"$f":"SUM(ACCOUNTALLOC!AA573)","v":-534.29234083837071},{"$f":"SUM(ACCOUNTALLOC!AI573)","v":-263.41308825344919},{"$f":"SUM(ACCOUNTALLOC!AQ573,ACCOUNTALLOC!AY573,ACCOUNTALLOC!BG573)","v":-216.09106045210049},{"$f":"SUM(ACCOUNTALLOC!BO573)","v":-25.587705586898046},{"$f":"SUM(ACCOUNTALLOC!BW573)","v":-55.400372760997726},{"$f":"SUM(ACCOUNTALLOC!CE573)","v":-37.072512859897309},{"$f":"SUM(ACCOUNTALLOC!CM573)","v":-41.125968369686852},{"$f":"SUM(ACCOUNTALLOC!CU573)","v":-1.5017750032040946},null,{"$f":"SUM(ACCOUNTALLOC!AQ573)","v":-199.18586833122578},{"$f":"SUM(ACCOUNTALLOC!AY573)","v":-0.7488943761633563},{"$f":"SUM(ACCOUNTALLOC!BG573)","v":-16.15629774471137},-216.09106045210049,-199.93476270738913]
[{"$f":"+A144+1","v":139},null,{"$f":"ACCOUNTS!B584","v":"TOTAL DEPRECIATION EXPENSES"},null,{"$f":"SUM(E106:E144)","v":497013983.85999936},307122482.72529358,62765161.493068039,58001712.498665802,28426476.388474483,23952974.019690048,1728110.7528212436,5762374.0285936799,3193173.9146097284,5897578.5030581821,163939.53572470581,null,{"$f":"SUM(Q106:Q144)","v":22017227.590034962},{"$f":"SUM(R106:R144)","v":80444.655122808195},{"$f":"SUM(S106:S144)","v":1855301.7745322771},{"$f":"SUM(T106:T144)","v":23952974.019690048},{"$f":"SUM(U106:U144)","v":22097672.245157775}]
[140]
[141,null,{"$f":"ACCOUNTS!A586","v":"Taxes (Other Than Income)"}]
[142,{"$f":"ACCOUNTS!A587","v":236},{"$f":"ACCOUNTS!B587","v":"Property Taxes"},{"$f":"+ACCOUNTS!R587","v":"PTDGP.T"},{"$f":"ACCOUNTS!C587","v":0},{"$f":"SUM(ACCOUNTALLOC!K587)","v":0},{"$f":"SUM(ACCOUNTALLOC!S587)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA587)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI587)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ587,ACCOUNTALLOC!AY587,ACCOUNTALLOC!BG587)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO587)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW587)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE587)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM587)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU587)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ587)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY587)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG587)","v":0},{"$f":"SUM(Q148:S148)","v":0},{"$f":"+T148-S148","v":0}]
[143,{"$f":"ACCOUNTS!A588","v":236.01},{"$f":"ACCOUNTS!B588","v":"Payroll Taxes"},{"$f":"+ACCOUNTS!R588","v":"SW.T"},{"$f":"ACCOUNTS!C588","v":7434887.1786304051},{"$f":"SUM(ACCOUNTALLOC!K588)","v":4732541.8999675466},{"$f":"SUM(ACCOUNTALLOC!S588)","v":902629.16959309753},{"$f":"SUM(ACCOUNTALLOC!AA588)","v":798249.58532800805},{"$f":"SUM(ACCOUNTALLOC!AI588)","v":396781.48292076826},{"$f":"SUM(ACCOUNTALLOC!AQ588,ACCOUNTALLOC!AY588,ACCOUNTALLOC!BG588)","v":328444.16784633842},{"$f":"SUM(ACCOUNTALLOC!BO588)","v":38413.444790122776},{"$f":"SUM(ACCOUNTALLOC!BW588)","v":83120.064041706006},{"$f":"SUM(ACCOUNTALLOC!CE588)","v":53526.821011420361},{"$f":"SUM(ACCOUNTALLOC!CM588)","v":98953.103298331713},{"$f":"SUM(ACCOUNTALLOC!CU588)","v":2227.4398330668787},null,{"$f":"SUM(ACCOUNTALLOC!AQ588)","v":302763.35437642771},{"$f":"SUM(ACCOUNTALLOC!AY588)","v":1127.8722009447488},{"$f":"SUM(ACCOUNTALLOC!BG588)","v":24552.941268965966},{"$f":"SUM(Q149:S149)","v":328444.16784633842},{"$f":"+T149-S149","v":303891.22657737246}]
[{"$f":"+A149+1","v":144},{"$f":"ACCOUNTS!A589","v":236.02},{"$f":"ACCOUNTS!B589","v":"Other Taxes - Wash Excise - Allocated"},{"$f":"+ACCOUNTS!R589","v":"REVFAC1.T"},{"$f":"ACCOUNTS!C589","v":78283037.973867446},{"$f":"SUM(ACCOUNTALLOC!K589)","v":46205287.540661827},{"$f":"SUM(ACCOUNTALLOC!S589)","v":9917070.6918749735},{"$f":"SUM(ACCOUNTALLOC!AA589)","v":9835790.5816016998},{"$f":"SUM(ACCOUNTALLOC!AI589)","v":5412236.3508618725},{"$f":"SUM(ACCOUNTALLOC!AQ589,ACCOUNTALLOC!AY589,ACCOUNTALLOC!BG589)","v":4348311.831338455},{"$f":"SUM(ACCOUNTALLOC!BO589)","v":202285.19290259917},{"$f":"SUM(ACCOUNTALLOC!BW589)","v":1344987.3391193505},{"$f":"SUM(ACCOUNTALLOC!CE589)","v":354555.89860938862},{"$f":"SUM(ACCOUNTALLOC!CM589)","v":636320.27970695519},{"$f":"SUM(ACCOUNTALLOC!CU589)","v":26192.267190314815},null,{"$f":"SUM(ACCOUNTALLOC!AQ589)","v":4008545.1523005678},{"$f":"SUM(ACCOUNTALLOC!AY589)","v":13704.751334695206},{"$f":"SUM(ACCOUNTALLOC!BG589)","v":326061.92770319234},{"$f":"SUM(Q150:S150)","v":4348311.831338455},{"$f":"+T150-S150","v":4022249.9036352625}]
[145,{"$f":"ACCOUNTS!A590","v":236.03},{"$f":"ACCOUNTS!B590","v":"Other Taxes - Muni"},{"$f":"+ACCOUNTS!R590","v":"REVFAC1.T"},{"$f":"ACCOUNTS!C590","v":0},{"$f":"SUM(ACCOUNTALLOC!K590)","v":0},{"$f":"SUM(ACCOUNTALLOC!S590)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA590)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI590)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ590,ACCOUNTALLOC!AY590,ACCOUNTALLOC!BG590)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO590)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW590)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE590)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM590)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU590)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ590)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY590)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG590)","v":0},{"$f":"SUM(Q151:S151)","v":0},{"$f":"+T151-S151","v":0}]
[146,{"$f":"ACCOUNTS!A591","v":236.04},{"$f":"ACCOUNTS!B591","v":"Other Taxes - Montana"},{"$f":"+ACCOUNTS!L591","v":"ENERGY_2"},{"$f":"ACCOUNTS!C591","v":777635.66528346541},{"$f":"SUM(ACCOUNTALLOC!K591)","v":405119.82151267107},{"$f":"SUM(ACCOUNTALLOC!S591)","v":102936.19302605302},{"$f":"SUM(ACCOUNTALLOC!AA591)","v":114472.92948134561},{"$f":"SUM(ACCOUNTALLOC!AI591)","v":73876.91578047385},{"$f":"SUM(ACCOUNTALLOC!AQ591,ACCOUNTALLOC!AY591,ACCOUNTALLOC!BG591)","v":56041.002906037014},{"$f":"SUM(ACCOUNTALLOC!BO591)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW591)","v":22247.720471690562},{"$f":"SUM(ACCOUNTALLOC!CE591)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM591)","v":2678.9013568022519},{"$f":"SUM(ACCOUNTALLOC!CU591)","v":262.18074839218031},null,{"$f":"SUM(ACCOUNTALLOC!AQ591)","v":51399.331436821187},{"$f":"SUM(ACCOUNTALLOC!AY591)","v":162.29895881129428},{"$f":"SUM(ACCOUNTALLOC!BG591)","v":4479.3725104045334},{"$f":"SUM(Q152:S152)","v":56041.002906037014},{"$f":"+T152-S152","v":51561.630395632485}]
[{"$f":"+A152+1","v":147},null,{"$f":"ACCOUNTS!B597","v":"TOTAL TAXES OTHER THAN INCOME"},null,{"$f":"SUM(E148:E152)","v":86495560.817781329},51342949.26214204,10922636.054494124,10748513.096411053,5882894.7495631147,4732797.0020908304,240698.63769272194,1450355.1236327472,408082.71962080896,737952.28436208912,28681.887771773872,null,{"$f":"SUM(Q148:Q152)","v":4362707.8381138165},{"$f":"SUM(R148:R152)","v":14994.922494451248},{"$f":"SUM(S148:S152)","v":355094.24148256285},{"$f":"SUM(T148:T152)","v":4732797.0020908304},{"$f":"SUM(U148:U152)","v":4377702.760608267}]
[148]
[149,null,{"$f":"ACCOUNTS!A651","v":"INCOME TAXES"}]
[150,{"$f":"ACCOUNTS!A652","v":"409.10"},{"$f":"ACCOUNTS!B652","v":"Current Federal Income Tax @ Rate"},{"$f":"+ACCOUNTS!R652","v":"RB.T"},{"$f":"ACCOUNTS!C652","v":75069264.46233812},{"$f":"SUM(ACCOUNTALLOC!K652)","v":45593745.845919535},{"$f":"SUM(ACCOUNTALLOC!S652)","v":9073750.4357757531},{"$f":"SUM(ACCOUNTALLOC!AA652)","v":9187380.4155097511},{"$f":"SUM(ACCOUNTALLOC!AI652)","v":4546496.0516551211},{"$f":"SUM(ACCOUNTALLOC!AQ652,ACCOUNTALLOC!AY652,ACCOUNTALLOC!BG652)","v":3806482.1217083661},{"$f":"SUM(ACCOUNTALLOC!BO652)","v":420780.66944721073},{"$f":"SUM(ACCOUNTALLOC!BW652)","v":965289.80586723704},{"$f":"SUM(ACCOUNTALLOC!CE652)","v":703150.6538820198},{"$f":"SUM(ACCOUNTALLOC!CM652)","v":746012.85317762347},{"$f":"SUM(ACCOUNTALLOC!CU652)","v":26175.609395495299},null,{"$f":"SUM(ACCOUNTALLOC!AQ652)","v":3496932.4370833505},{"$f":"SUM(ACCOUNTALLOC!AY652)","v":13401.38962408137},{"$f":"SUM(ACCOUNTALLOC!BG652)","v":296148.29500093381},{"$f":"SUM(Q156:S156)","v":3806482.1217083661},{"$f":"+T156-S156","v":3510333.826707432}]
[151,{"$f":"ACCOUNTS!A653","v":"410.10"},{"$f":"ACCOUNTS!B653","v":"Provision for Def Inc Tax"},{"$f":"+ACCOUNTS!R653","v":"RB.T"},{"$f":"ACCOUNTS!C653","v":-60815173.145295307},{"$f":"SUM(ACCOUNTALLOC!K653)","v":-36936442.202031702},{"$f":"SUM(ACCOUNTALLOC!S653)","v":-7350834.0301608685},{"$f":"SUM(ACCOUNTALLOC!AA653)","v":-7442888.0411001462},{"$f":"SUM(ACCOUNTALLOC!AI653)","v":-3683211.0527008609},{"$f":"SUM(ACCOUNTALLOC!AQ653,ACCOUNTALLOC!AY653,ACCOUNTALLOC!BG653)","v":-3083710.3702048878},{"$f":"SUM(ACCOUNTALLOC!BO653)","v":-340883.17571652355},{"$f":"SUM(ACCOUNTALLOC!BW653)","v":-782001.35700884799},{"$f":"SUM(ACCOUNTALLOC!CE653)","v":-569636.97552300163},{"$f":"SUM(ACCOUNTALLOC!CM653)","v":-604360.53502794448},{"$f":"SUM(ACCOUNTALLOC!CU653)","v":-21205.40582050462},null,{"$f":"SUM(ACCOUNTALLOC!AQ653)","v":-2832937.7297324818},{"$f":"SUM(ACCOUNTALLOC!AY653)","v":-10856.744583996264},{"$f":"SUM(ACCOUNTALLOC!BG653)","v":-239915.89588840937},{"$f":"SUM(Q157:S157)","v":-3083710.3702048878},{"$f":"+T157-S157","v":-2843794.4743164782}]
[152,null,{"$f":"ACCOUNTS!B659","v":"TOTAL FIT"},null,{"$f":"SUM(E156:E157)","v":14254091.317042813},8657303.6438878328,1722916.4056148846,1744492.3744096048,863284.99895426026,722771.75150347827,79897.493730687187,183288.44885838905,{"$f":"SUM(M156:M157)","v":133513.67835901817},{"$f":"SUM(N156:N157)","v":141652.31814967899},{"$f":"SUM(O156:O157)","v":4970.203574990679},null,{"$f":"SUM(Q156:Q157)","v":663994.70735086873},{"$f":"SUM(R156:R157)","v":2544.6450400851063},{"$f":"SUM(S156:S157)","v":56232.399112524436},{"$f":"SUM(T156:T157)","v":722771.75150347827},{"$f":"SUM(U156:U157)","v":666539.35239095381}]
[153]
[154,null,"TOTAL OPERATING EXPENSES",null,{"$f":"SUM(E158,E153,E145,E103)","v":1740964053.3046818},1021027417.6208018,222835163.38735437,219923969.20127749,123691496.74897966,98564972.224352553,3309199.7933175918,31602310.968911074,5969290.9226759002,13463623.90549361,576608.5315179826,null,{"$f":"SUM(Q158,Q153,Q145,Q103)","v":90927547.158112764},{"$f":"SUM(R158,R153,R145,R103)","v":303257.82131861348},{"$f":"SUM(S158,S153,S145,S103)","v":7334167.2449211664},{"$f":"SUM(T158,T153,T145,T103)","v":98564972.224352553},{"$f":"SUM(U158,U153,U145,U103)","v":91230804.979431391}]
[]
[null,null,null,null,{"$f":"+ACCOUNTS!C599","v":1740964053.304682}]
[null,null,null,null,{"$f":"SUM(F160:O160)-E162","v":0}]

{"sheet":"Ratebase Summary","index":29,"n_rows":156,"n_cols":21,"rows_kept":156,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14]]}
[{"$f":"+'Customer Summary'!A1","v":"Puget Sound Energy"}]
["ELECTRIC COST OF SERVICE SUMMARY - EXPENSE SUMMARY"]
[{"$f":"+'Customer Summary'!A3","v":"Adjusted Test Year Twelve Months ended December 2018 @ 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":"Special Contract"},{"$f":"+'Class Summary'!M6","v":"High Volt\nSch 46/49"},{"$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"},null,"Pri Volt\nSch 31","Pri Volt\nSch 35","Pri Volt\nSch 43","Pri Volt","Pri Volt Sch 3135"]
[null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(m)"]
[1,null,{"$f":"ACCOUNTS!A5","v":"RATE BASE"}]
[{"$f":"+A7+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":"Generation/Transmission"},{"$f":"+ACCOUNTS!J10","v":"_PC4"},{"$f":"ACCOUNTS!C10","v":77723700.535854891},{"$f":"SUM(ACCOUNTALLOC!K10)","v":44825214.890260167},{"$f":"SUM(ACCOUNTALLOC!S10)","v":10334587.43122809},{"$f":"SUM(ACCOUNTALLOC!AA10)","v":11061501.726857886},{"$f":"SUM(ACCOUNTALLOC!AI10)","v":5811910.4835830405},{"$f":"SUM(ACCOUNTALLOC!AQ10,ACCOUNTALLOC!AY10,ACCOUNTALLOC!BG10)","v":4105805.3722410691},{"$f":"SUM(ACCOUNTALLOC!BO10)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW10)","v":1394520.7982273395},{"$f":"SUM(ACCOUNTALLOC!CE10)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM10)","v":161530.4108507171},{"$f":"SUM(ACCOUNTALLOC!CU10)","v":28629.422606584416},null,{"$f":"SUM(ACCOUNTALLOC!AQ10)","v":4105665.0639922437},{"$f":"SUM(ACCOUNTALLOC!AY10)","v":140.30824882541833},{"$f":"SUM(ACCOUNTALLOC!BG10)","v":0},{"$f":"SUM(Q11:S11)","v":4105805.3722410691},{"$f":"SUM(Q11:R11)","v":4105805.3722410691}]
[6,{"$f":"ACCOUNTS!A11","v":300.01},{"$f":"ACCOUNTS!B11","v":"Distribution"},{"$f":"+ACCOUNTS!R11","v":"DP.T"},{"$f":"ACCOUNTS!C11","v":48660476.437339872},{"$f":"SUM(ACCOUNTALLOC!K11)","v":32377387.544792186},{"$f":"SUM(ACCOUNTALLOC!S11)","v":5773371.8675485905},{"$f":"SUM(ACCOUNTALLOC!AA11)","v":4585386.430601228},{"$f":"SUM(ACCOUNTALLOC!AI11)","v":1953202.2126378326},{"$f":"SUM(ACCOUNTALLOC!AQ11,ACCOUNTALLOC!AY11,ACCOUNTALLOC!BG11)","v":2170132.2066587349},{"$f":"SUM(ACCOUNTALLOC!BO11)","v":488978.02529443486},{"$f":"SUM(ACCOUNTALLOC!BW11)","v":263111.73611904733},{"$f":"SUM(ACCOUNTALLOC!CE11)","v":89198.56391912578},{"$f":"SUM(ACCOUNTALLOC!CM11)","v":944707.64717433916},{"$f":"SUM(ACCOUNTALLOC!CU11)","v":15000.202594344597},null,{"$f":"SUM(ACCOUNTALLOC!AQ11)","v":1724969.5594888555},{"$f":"SUM(ACCOUNTALLOC!AY11)","v":19605.540404464136},{"$f":"SUM(ACCOUNTALLOC!BG11)","v":425557.10676541505},{"$f":"SUM(Q12:S12)","v":2170132.2066587349},{"$f":"SUM(Q12:R12)","v":1744575.0998933197}]
[7,{"$f":"ACCOUNTS!A12","v":300.02},{"$f":"ACCOUNTS!B12","v":"Other"},{"$f":"+ACCOUNTS!R12","v":"GP.T"},{"$f":"ACCOUNTS!C12","v":306106347.0642063},{"$f":"SUM(ACCOUNTALLOC!K12)","v":194430043.55135393},{"$f":"SUM(ACCOUNTALLOC!S12)","v":37230903.486977883},{"$f":"SUM(ACCOUNTALLOC!AA12)","v":33072434.37697592},{"$f":"SUM(ACCOUNTALLOC!AI12)","v":16429991.351114659},{"$f":"SUM(ACCOUNTALLOC!AQ12,ACCOUNTALLOC!AY12,ACCOUNTALLOC!BG12)","v":13596145.086379249},{"$f":"SUM(ACCOUNTALLOC!BO12)","v":1589845.888315523},{"$f":"SUM(ACCOUNTALLOC!BW12)","v":3441901.8327907445},{"$f":"SUM(ACCOUNTALLOC!CE12)","v":2208755.8670908264},{"$f":"SUM(ACCOUNTALLOC!CM12)","v":4013991.4213192333},{"$f":"SUM(ACCOUNTALLOC!CU12)","v":92334.201888414449},null,{"$f":"SUM(ACCOUNTALLOC!AQ12)","v":12531698.356403457},{"$f":"SUM(ACCOUNTALLOC!AY12)","v":46772.016734444893},{"$f":"SUM(ACCOUNTALLOC!BG12)","v":1017674.7132413462},{"$f":"SUM(Q13:S13)","v":13596145.086379249},{"$f":"SUM(Q13:R13)","v":12578470.373137902}]
[{"$f":"+A13+1","v":8},null,{"$f":"ACCOUNTS!B13","v":"Sub-total"},null,{"$f":"SUM(E11:E13)","v":432490524.03740108},271632645.98640627,53338862.785754561,48719322.534435034,24195104.047335532,19872082.665279053,2078823.9136099578,5099534.3671371313,{"$f":"SUM(M11:M13)","v":2297954.431009952},5120229.4793442897,{"$f":"SUM(O11:O13)","v":135963.82708934345},null,{"$f":"SUM(Q11:Q13)","v":18362332.979884557},{"$f":"SUM(R11:R13)","v":66517.865387734448},{"$f":"SUM(S11:S13)","v":1443231.8200067612},{"$f":"SUM(T11:T13)","v":19872082.665279053},{"$f":"SUM(U11:U13)","v":18428850.845272291}]
[9]
[10,null,{"$f":"ACCOUNTS!B15","v":"Production Plant"}]
[11,{"$f":"ACCOUNTS!A16","v":310},{"$f":"ACCOUNTS!B16","v":"Thermal Baseload Generation"},{"$f":"+ACCOUNTS!J16","v":"_PC4"},{"$f":"ACCOUNTS!C16","v":1396510000},{"$f":"SUM(ACCOUNTALLOC!K16)","v":805402475.88339686},{"$f":"SUM(ACCOUNTALLOC!S16)","v":185687950.96067923},{"$f":"SUM(ACCOUNTALLOC!AA16)","v":198748871.5806601},{"$f":"SUM(ACCOUNTALLOC!AI16)","v":104426205.30766368},{"$f":"SUM(ACCOUNTALLOC!AQ16,ACCOUNTALLOC!AY16,ACCOUNTALLOC!BG16)","v":73771555.148011819},{"$f":"SUM(ACCOUNTALLOC!BO16)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW16)","v":25056221.287792053},{"$f":"SUM(ACCOUNTALLOC!CE16)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM16)","v":2902317.2147223316},{"$f":"SUM(ACCOUNTALLOC!CU16)","v":514402.61707402044},null,{"$f":"SUM(ACCOUNTALLOC!AQ16)","v":73769034.142562822},{"$f":"SUM(ACCOUNTALLOC!AY16)","v":2521.0054489980771},{"$f":"SUM(ACCOUNTALLOC!BG16)","v":0},{"$f":"SUM(Q17:S17)","v":73771555.148011819},{"$f":"SUM(Q17:R17)","v":73771555.148011819}]
[12,{"$f":"ACCOUNTS!A17","v":330},{"$f":"ACCOUNTS!B17","v":"Hydro Baseload Generation"},{"$f":"+ACCOUNTS!J17","v":"_PC4"},{"$f":"ACCOUNTS!C17","v":729618000},{"$f":"SUM(ACCOUNTALLOC!K17)","v":420789069.64439368},{"$f":"SUM(ACCOUNTALLOC!S17)","v":97014179.206757456},{"$f":"SUM(ACCOUNTALLOC!AA17)","v":103837963.34071225},{"$f":"SUM(ACCOUNTALLOC!AI17)","v":54558319.714264102},{"$f":"SUM(ACCOUNTALLOC!AQ17,ACCOUNTALLOC!AY17,ACCOUNTALLOC!BG17)","v":38542548.584673293},{"$f":"SUM(ACCOUNTALLOC!BO17)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW17)","v":13090826.462793868},{"$f":"SUM(ACCOUNTALLOC!CE17)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM17)","v":1516339.2181733593},{"$f":"SUM(ACCOUNTALLOC!CU17)","v":268753.82823203033},null,{"$f":"SUM(ACCOUNTALLOC!AQ17)","v":38541231.46488633},{"$f":"SUM(ACCOUNTALLOC!AY17)","v":1317.1197869596917},{"$f":"SUM(ACCOUNTALLOC!BG17)","v":0},{"$f":"SUM(Q18:S18)","v":38542548.584673293},{"$f":"SUM(Q18:R18)","v":38542548.584673293}]
[13,{"$f":"ACCOUNTS!A18","v":340},{"$f":"ACCOUNTS!B18","v":"Other Production Generation"},{"$f":"+ACCOUNTS!J18","v":"_PC4"},{"$f":"ACCOUNTS!C18","v":1971707000},{"$f":"SUM(ACCOUNTALLOC!K18)","v":1137133067.0862541},{"$f":"SUM(ACCOUNTALLOC!S18)","v":262169431.45758209},{"$f":"SUM(ACCOUNTALLOC!AA18)","v":280609907.08100092},{"$f":"SUM(ACCOUNTALLOC!AI18)","v":147437454.7898387},{"$f":"SUM(ACCOUNTALLOC!AQ18,ACCOUNTALLOC!AY18,ACCOUNTALLOC!BG18)","v":104156713.29687646},{"$f":"SUM(ACCOUNTALLOC!BO18)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW18)","v":35376421.870726749},{"$f":"SUM(ACCOUNTALLOC!CE18)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM18)","v":4097728.7441468546},{"$f":"SUM(ACCOUNTALLOC!CU18)","v":726275.67357424262},null,{"$f":"SUM(ACCOUNTALLOC!AQ18)","v":104153153.93526013},{"$f":"SUM(ACCOUNTALLOC!AY18)","v":3559.3616163347574},{"$f":"SUM(ACCOUNTALLOC!BG18)","v":0},{"$f":"SUM(Q19:S19)","v":104156713.29687646},{"$f":"SUM(Q19:R19)","v":104156713.29687646}]
[14,null,{"$f":"ACCOUNTS!B28","v":"Sub-total"},null,{"$f":"SUM(E17:E19)","v":4097835000},{"$f":"SUM(F17:F19)","v":2363324612.6140447},544871561.62501884,583196742.00237322,306421979.81176651,216470817.02956158,0,73523469.621312678,{"$f":"SUM(M17:M19)","v":0},8516385.1770425458,{"$f":"SUM(O17:O19)","v":1509432.1188802933},null,{"$f":"SUM(Q17:Q19)","v":216463419.54270929},{"$f":"SUM(R17:R19)","v":7397.4868522925262},{"$f":"SUM(S17:S19)","v":0},{"$f":"SUM(T17:T19)","v":216470817.02956158},{"$f":"SUM(U17:U19)","v":216470817.02956158}]
[15]
[16,null,{"$f":"ACCOUNTS!B30","v":"Transmission Plant"}]
[17,{"$f":"ACCOUNTS!A31","v":350},{"$f":"ACCOUNTS!B31","v":"Washington Transmission Plant"},{"$f":"+ACCOUNTS!J31","v":"_PC3"},{"$f":"ACCOUNTS!C31","v":1231639678.3700972},{"$f":"SUM(ACCOUNTALLOC!K31)","v":658581281.33197069},{"$f":"SUM(ACCOUNTALLOC!S31)","v":151837885.19827822},{"$f":"SUM(ACCOUNTALLOC!AA31)","v":162517859.61460653},{"$f":"SUM(ACCOUNTALLOC!AI31)","v":85389784.803831801},{"$f":"SUM(ACCOUNTALLOC!AQ31,ACCOUNTALLOC!AY31,ACCOUNTALLOC!BG31)","v":60323337.424484968},{"$f":"SUM(ACCOUNTALLOC!BO31)","v":15547040.009210324},{"$f":"SUM(ACCOUNTALLOC!BW31)","v":20488586.533027396},{"$f":"SUM(ACCOUNTALLOC!CE31)","v":74160036.050308421},{"$f":"SUM(ACCOUNTALLOC!CM31)","v":2373238.0360603663},{"$f":"SUM(ACCOUNTALLOC!CU31)","v":420629.36831867171},null,{"$f":"SUM(ACCOUNTALLOC!AQ31)","v":60321275.986820497},{"$f":"SUM(ACCOUNTALLOC!AY31)","v":2061.4376644732383},{"$f":"SUM(ACCOUNTALLOC!BG31)","v":0},{"$f":"SUM(Q23:S23)","v":60323337.424484968},{"$f":"SUM(Q23:R23)","v":60323337.424484968}]
[18,{"$f":"ACCOUNTS!A32","v":350.01},{"$f":"ACCOUNTS!B32","v":"Washington Integrated Generation (GIF) Transmission Plant"},{"$f":"+ACCOUNTS!J32","v":"_PC4"},{"$f":"ACCOUNTS!C32","v":176912910.8499999},{"$f":"SUM(ACCOUNTALLOC!K32)","v":102030129.6906779},{"$f":"SUM(ACCOUNTALLOC!S32)","v":23523351.72266994},{"$f":"SUM(ACCOUNTALLOC!AA32)","v":25177937.429368496},{"$f":"SUM(ACCOUNTALLOC!AI32)","v":13228937.816412695},{"$f":"SUM(ACCOUNTALLOC!AQ32,ACCOUNTALLOC!AY32,ACCOUNTALLOC!BG32)","v":9345540.3535714522},{"$f":"SUM(ACCOUNTALLOC!BO32)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW32)","v":3174176.3703267616},{"$f":"SUM(ACCOUNTALLOC!CE32)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM32)","v":367671.82953691122},{"$f":"SUM(ACCOUNTALLOC!CU32)","v":65165.63743576689},null,{"$f":"SUM(ACCOUNTALLOC!AQ32)","v":9345220.9871421028},{"$f":"SUM(ACCOUNTALLOC!AY32)","v":319.36642934956484},{"$f":"SUM(ACCOUNTALLOC!BG32)","v":0},{"$f":"SUM(Q24:S24)","v":9345540.3535714522},{"$f":"SUM(Q24:R24)","v":9345540.3535714522}]
[19,{"$f":"ACCOUNTS!A33","v":350.02},{"$f":"ACCOUNTS!B33","v":"Washington Integrated Lease Facilities (LIF) Transmission Plant"},{"$f":"+ACCOUNTS!K33","v":"DIR_449"},{"$f":"ACCOUNTS!C33","v":405246.36},{"$f":"SUM(ACCOUNTALLOC!K33)","v":0},{"$f":"SUM(ACCOUNTALLOC!S33)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA33)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI33)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ33,ACCOUNTALLOC!AY33,ACCOUNTALLOC!BG33)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO33)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW33)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE33)","v":405246.36},{"$f":"SUM(ACCOUNTALLOC!CM33)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU33)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ33)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY33)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG33)","v":0},{"$f":"SUM(Q25:S25)","v":0},{"$f":"SUM(Q25:R25)","v":0}]
[20,{"$f":"ACCOUNTS!A34","v":350.03},{"$f":"ACCOUNTS!B34","v":"Non-Washington Transmission Plant"},{"$f":"+ACCOUNTS!J34","v":"_PC4"},{"$f":"ACCOUNTS!C34","v":185779290.94},{"$f":"SUM(ACCOUNTALLOC!K34)","v":107143594.31077322},{"$f":"SUM(ACCOUNTALLOC!S34)","v":24702276.292741533},{"$f":"SUM(ACCOUNTALLOC!AA34)","v":26439785.205533903},{"$f":"SUM(ACCOUNTALLOC!AI34)","v":13891935.16524237},{"$f":"SUM(ACCOUNTALLOC!AQ34,ACCOUNTALLOC!AY34,ACCOUNTALLOC!BG34)","v":9813912.6872981526},{"$f":"SUM(ACCOUNTALLOC!BO34)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW34)","v":3333257.208671432},{"$f":"SUM(ACCOUNTALLOC!CE34)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM34)","v":386098.51288860838},{"$f":"SUM(ACCOUNTALLOC!CU34)","v":68431.556850786495},null,{"$f":"SUM(ACCOUNTALLOC!AQ34)","v":9813577.3151169512},{"$f":"SUM(ACCOUNTALLOC!AY34)","v":335.37218120223923},{"$f":"SUM(ACCOUNTALLOC!BG34)","v":0},{"$f":"SUM(Q26:S26)","v":9813912.6872981526},{"$f":"SUM(Q26:R26)","v":9813912.6872981526}]
[{"$f":"+A26+1","v":21},null,{"$f":"ACCOUNTS!B39","v":"Sub-total"},null,{"$f":"SUM(E23:E26)","v":1594737126.520097},867755005.33342183,200063513.21368968,214135582.24950892,112510657.78548688,79482790.465354562,15547040.009210324,26996020.112025589,{"$f":"SUM(M23:M26)","v":74565282.410308421},3127008.3784858859,{"$f":"SUM(O23:O26)","v":554226.56260522502},null,{"$f":"SUM(Q23:Q26)","v":79480074.289079562},{"$f":"SUM(R23:R26)","v":2716.1762750250423},{"$f":"SUM(S23:S26)","v":0},{"$f":"SUM(T23:T26)","v":79482790.465354562},{"$f":"SUM(U23:U26)","v":79482790.465354562}]
[22]
[23,null,{"$f":"ACCOUNTS!B41","v":"Distribution Plant"}]
[24,{"$f":"ACCOUNTS!A42","v":360.01},{"$f":"ACCOUNTS!B42","v":"Land & Land Rights - Assigned"},{"$f":"+ACCOUNTS!K42","v":"DIR360.01"},{"$f":"ACCOUNTS!C42","v":3584294.5099956198},{"$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},{"$f":"SUM(ACCOUNTALLOC!BO42)","v":3561622.1547956197},{"$f":"SUM(ACCOUNTALLOC!BW42)","v":22672.355200000002},{"$f":"SUM(ACCOUNTALLOC!CE42)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM42)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU42)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ42)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY42)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG42)","v":0},{"$f":"SUM(Q30:S30)","v":0},{"$f":"SUM(Q30:R30)","v":0}]
[25,{"$f":"ACCOUNTS!A43","v":360.02},{"$f":"ACCOUNTS!B43","v":"Land & Land Rights - Allocated"},{"$f":"+ACCOUNTS!K43","v":"NCP_360"},{"$f":"ACCOUNTS!C43","v":47903705.490004383},{"$f":"SUM(ACCOUNTALLOC!K43)","v":21741743.528318834},{"$f":"SUM(ACCOUNTALLOC!S43)","v":7009017.0714245131},{"$f":"SUM(ACCOUNTALLOC!AA43)","v":9118962.3590785321},{"$f":"SUM(ACCOUNTALLOC!AI43)","v":5359289.5306215016},{"$f":"SUM(ACCOUNTALLOC!AQ43,ACCOUNTALLOC!AY43,ACCOUNTALLOC!BG43)","v":4640901.3287207689},{"$f":"SUM(ACCOUNTALLOC!BO43)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW43)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE43)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM43)","v":30858.711539461285},{"$f":"SUM(ACCOUNTALLOC!CU43)","v":2932.9603007722035},null,{"$f":"SUM(ACCOUNTALLOC!AQ43)","v":4414267.9237825638},{"$f":"SUM(ACCOUNTALLOC!AY43)","v":966.26645516288909},{"$f":"SUM(ACCOUNTALLOC!BG43)","v":225667.13848304198},4640901.3287207689,4415234.190237727]
[26,{"$f":"ACCOUNTS!A44","v":361.01},{"$f":"ACCOUNTS!B44","v":"Structures & Improve - Assigned"},{"$f":"+ACCOUNTS!K44","v":"DIR361.01"},{"$f":"ACCOUNTS!C44","v":598299.79449141794},{"$f":"SUM(ACCOUNTALLOC!K44)","v":0},{"$f":"SUM(ACCOUNTALLOC!S44)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA44)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI44)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ44,ACCOUNTALLOC!AY44,ACCOUNTALLOC!BG44)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO44)","v":242390.36241461791},{"$f":"SUM(ACCOUNTALLOC!BW44)","v":162866.1520768},{"$f":"SUM(ACCOUNTALLOC!CE44)","v":193043.28},{"$f":"SUM(ACCOUNTALLOC!CM44)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU44)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ44)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY44)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG44)","v":0},0,0]
[27,{"$f":"ACCOUNTS!A45","v":361.02},{"$f":"ACCOUNTS!B45","v":"Structures & Improve - Allocated"},{"$f":"+ACCOUNTS!K45","v":"NCP_361"},{"$f":"ACCOUNTS!C45","v":7504700.2055085823},{"$f":"SUM(ACCOUNTALLOC!K45)","v":3820437.6002308587},{"$f":"SUM(ACCOUNTALLOC!S45)","v":1051706.37135761},{"$f":"SUM(ACCOUNTALLOC!AA45)","v":1306197.3366424269},{"$f":"SUM(ACCOUNTALLOC!AI45)","v":759664.43838272104},{"$f":"SUM(ACCOUNTALLOC!AQ45,ACCOUNTALLOC!AY45,ACCOUNTALLOC!BG45)","v":560035.2167259726},{"$f":"SUM(ACCOUNTALLOC!BO45)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW45)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE45)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM45)","v":5805.14555529883},{"$f":"SUM(ACCOUNTALLOC!CU45)","v":854.09661369412947},null,{"$f":"SUM(ACCOUNTALLOC!AQ45)","v":498719.75639976206},{"$f":"SUM(ACCOUNTALLOC!AY45)","v":1.0845671285004819},{"$f":"SUM(ACCOUNTALLOC!BG45)","v":61314.375759082002},560035.2167259726,498720.84096689057]
[28,{"$f":"ACCOUNTS!A46","v":362.01},{"$f":"ACCOUNTS!B46","v":"Station Equipment - Assigned"},{"$f":"+ACCOUNTS!K46","v":"DIR362.01"},{"$f":"ACCOUNTS!C46","v":31963716.521255195},{"$f":"SUM(ACCOUNTALLOC!K46)","v":0},{"$f":"SUM(ACCOUNTALLOC!S46)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA46)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI46)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ46,ACCOUNTALLOC!AY46,ACCOUNTALLOC!BG46)","v":775891.62600000005},{"$f":"SUM(ACCOUNTALLOC!BO46)","v":10309974.6572004},{"$f":"SUM(ACCOUNTALLOC!BW46)","v":14591388.153054798},{"$f":"SUM(ACCOUNTALLOC!CE46)","v":6286462.084999999},{"$f":"SUM(ACCOUNTALLOC!CM46)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU46)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ46)","v":775891.62600000005},{"$f":"SUM(ACCOUNTALLOC!AY46)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG46)","v":0},775891.62600000005,775891.62600000005]
[29,{"$f":"ACCOUNTS!A47","v":362.02},{"$f":"ACCOUNTS!B47","v":"Station Equipment - Allocated"},{"$f":"+ACCOUNTS!K47","v":"NCP_362"},{"$f":"ACCOUNTS!C47","v":439222283.4787448},{"$f":"SUM(ACCOUNTALLOC!K47)","v":245172012.49877518},{"$f":"SUM(ACCOUNTALLOC!S47)","v":59276205.92702511},{"$f":"SUM(ACCOUNTALLOC!AA47)","v":65132080.749197923},{"$f":"SUM(ACCOUNTALLOC!AI47)","v":34656237.881569348},{"$f":"SUM(ACCOUNTALLOC!AQ47,ACCOUNTALLOC!AY47,ACCOUNTALLOC!BG47)","v":34510634.081663273},{"$f":"SUM(ACCOUNTALLOC!BO47)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW47)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE47)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM47)","v":354330.73590944649},{"$f":"SUM(ACCOUNTALLOC!CU47)","v":120781.60460452207},null,{"$f":"SUM(ACCOUNTALLOC!AQ47)","v":30853949.816595841},{"$f":"SUM(ACCOUNTALLOC!AY47)","v":113449.85596689511},{"$f":"SUM(ACCOUNTALLOC!BG47)","v":3543234.4091005395},34510634.081663273,30967399.672562737]
[30,{"$f":"ACCOUNTS!A48","v":363.01},{"$f":"ACCOUNTS!B48","v":"Battery Storage"},{"$f":"+ACCOUNTS!J48","v":"DEM"},{"$f":"ACCOUNTS!C48","v":1101000},{"$f":"SUM(ACCOUNTALLOC!K48)","v":614573.52214283624},{"$f":"SUM(ACCOUNTALLOC!S48)","v":148587.86810349277},{"$f":"SUM(ACCOUNTALLOC!AA48)","v":163266.80954550701},{"$f":"SUM(ACCOUNTALLOC!AI48)","v":86872.910011302622},{"$f":"SUM(ACCOUNTALLOC!AQ48,ACCOUNTALLOC!AY48,ACCOUNTALLOC!BG48)","v":86507.924468158293},{"$f":"SUM(ACCOUNTALLOC!BO48)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW48)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE48)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM48)","v":888.20206740530625},{"$f":"SUM(ACCOUNTALLOC!CU48)","v":302.76366129774038},null,{"$f":"SUM(ACCOUNTALLOC!AQ48)","v":77341.701516188972},{"$f":"SUM(ACCOUNTALLOC!AY48)","v":284.38514191549706},{"$f":"SUM(ACCOUNTALLOC!BG48)","v":8881.837810053823},86507.924468158293,77626.086658104468]
[31,{"$f":"ACCOUNTS!A49","v":364.01},{"$f":"ACCOUNTS!B49","v":"Poles Towers & Fixtures "},{"$f":"+ACCOUNTS!K49","v":"OH_NCP"},{"$f":"ACCOUNTS!C49","v":372360470.93214625},{"$f":"SUM(ACCOUNTALLOC!K49)","v":256635696.29111663},{"$f":"SUM(ACCOUNTALLOC!S49)","v":46891765.305053428},{"$f":"SUM(ACCOUNTALLOC!AA49)","v":36455041.284208007},{"$f":"SUM(ACCOUNTALLOC!AI49)","v":14421042.995726857},{"$f":"SUM(ACCOUNTALLOC!AQ49,ACCOUNTALLOC!AY49,ACCOUNTALLOC!BG49)","v":17474453.31309586},{"$f":"SUM(ACCOUNTALLOC!BO49)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW49)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE49)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM49)","v":225527.48914423192},{"$f":"SUM(ACCOUNTALLOC!CU49)","v":256944.25380113986},null,{"$f":"SUM(ACCOUNTALLOC!AQ49)","v":13498736.547584774},{"$f":"SUM(ACCOUNTALLOC!AY49)","v":338104.22916481865},{"$f":"SUM(ACCOUNTALLOC!BG49)","v":3637612.5363462684},17474453.31309586,13836840.776749592]
[32,{"$f":"ACCOUNTS!A50","v":365.01},{"$f":"ACCOUNTS!B50","v":"OH Lines Direct Assignment"},{"$f":"+ACCOUNTS!K50","v":"DIR364.01"},{"$f":"ACCOUNTS!C50","v":67009.356344389787},{"$f":"SUM(ACCOUNTALLOC!K50)","v":0},{"$f":"SUM(ACCOUNTALLOC!S50)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA50)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI50)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ50,ACCOUNTALLOC!AY50,ACCOUNTALLOC!BG50)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO50)","v":67009.356344389787},{"$f":"SUM(ACCOUNTALLOC!BW50)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE50)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM50)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU50)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ50)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY50)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG50)","v":0},0,0]
[33,{"$f":"ACCOUNTS!A51","v":365.02},{"$f":"ACCOUNTS!B51","v":"OVHD Cond & Devices "},{"$f":"+ACCOUNTS!K51","v":"OH_NCP"},{"$f":"ACCOUNTS!C51","v":471995339.84919721},{"$f":"SUM(ACCOUNTALLOC!K51)","v":325305348.29631299},{"$f":"SUM(ACCOUNTALLOC!S51)","v":59438894.375339426},{"$f":"SUM(ACCOUNTALLOC!AA51)","v":46209549.464480519},{"$f":"SUM(ACCOUNTALLOC!AI51)","v":18279773.555739041},{"$f":"SUM(ACCOUNTALLOC!AQ51,ACCOUNTALLOC!AY51,ACCOUNTALLOC!BG51)","v":22150204.369294036},{"$f":"SUM(ACCOUNTALLOC!BO51)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW51)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE51)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM51)","v":285873.31952151674},{"$f":"SUM(ACCOUNTALLOC!CU51)","v":325696.46850958868},null,{"$f":"SUM(ACCOUNTALLOC!AQ51)","v":17110679.681874927},{"$f":"SUM(ACCOUNTALLOC!AY51)","v":428572.93672877463},{"$f":"SUM(ACCOUNTALLOC!BG51)","v":4610951.7506903345},22150204.369294036,17539252.618603703]
[{"$f":"+A38+1","v":33},{"$f":"ACCOUNTS!A52","v":366.01},{"$f":"ACCOUNTS!B52","v":"UG Conduit Direct Assignment"},{"$f":"+ACCOUNTS!K52","v":"DIR366.01"},{"$f":"ACCOUNTS!C52","v":27766610.698247954},{"$f":"SUM(ACCOUNTALLOC!K52)","v":0},{"$f":"SUM(ACCOUNTALLOC!S52)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA52)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI52)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ52,ACCOUNTALLOC!AY52,ACCOUNTALLOC!BG52)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO52)","v":21070405.608247954},{"$f":"SUM(ACCOUNTALLOC!BW52)","v":6656205.0899999999},{"$f":"SUM(ACCOUNTALLOC!CE52)","v":40000},{"$f":"SUM(ACCOUNTALLOC!CM52)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU52)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ52)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY52)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG52)","v":0},0,0]
[34,{"$f":"ACCOUNTS!A53","v":366.02},{"$f":"ACCOUNTS!B53","v":"UG Conduit "},{"$f":"+ACCOUNTS!K53","v":"UG_NCP"},{"$f":"ACCOUNTS!C53","v":719001680.12964964},{"$f":"SUM(ACCOUNTALLOC!K53)","v":483884200.38477099},{"$f":"SUM(ACCOUNTALLOC!S53)","v":86222244.751074269},{"$f":"SUM(ACCOUNTALLOC!AA53)","v":80460784.797479495},{"$f":"SUM(ACCOUNTALLOC!AI53)","v":34933842.332489505},{"$f":"SUM(ACCOUNTALLOC!AQ53,ACCOUNTALLOC!AY53,ACCOUNTALLOC!BG53)","v":32972236.350764357},{"$f":"SUM(ACCOUNTALLOC!BO53)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE53)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM53)","v":331569.16812148149},{"$f":"SUM(ACCOUNTALLOC!CU53)","v":196802.34494952444},null,{"$f":"SUM(ACCOUNTALLOC!AQ53)","v":24917601.247322947},{"$f":"SUM(ACCOUNTALLOC!AY53)","v":295916.56939874153},{"$f":"SUM(ACCOUNTALLOC!BG53)","v":7758718.5340426657},32972236.350764357,25213517.816721689]
[35,{"$f":"ACCOUNTS!A54","v":367.01},{"$f":"ACCOUNTS!B54","v":"UG Conductor & Devices "},{"$f":"+ACCOUNTS!K54","v":"UG_NCP"},{"$f":"ACCOUNTS!C54","v":986578386.56156349},{"$f":"SUM(ACCOUNTALLOC!K54)","v":663961861.13523018},{"$f":"SUM(ACCOUNTALLOC!S54)","v":118309880.85715218},{"$f":"SUM(ACCOUNTALLOC!AA54)","v":110404291.72941658},{"$f":"SUM(ACCOUNTALLOC!AI54)","v":47934482.988369167},{"$f":"SUM(ACCOUNTALLOC!AQ54,ACCOUNTALLOC!AY54,ACCOUNTALLOC!BG54)","v":45242864.709854238},{"$f":"SUM(ACCOUNTALLOC!BO54)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW54)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE54)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM54)","v":454962.74064320017},{"$f":"SUM(ACCOUNTALLOC!CU54)","v":270042.40089789941},null,{"$f":"SUM(ACCOUNTALLOC!AQ54)","v":34190694.562960498},{"$f":"SUM(ACCOUNTALLOC!AY54)","v":406042.01584285608},{"$f":"SUM(ACCOUNTALLOC!BG54)","v":10646128.131050883},45242864.709854238,34596736.578803353]
[36,{"$f":"ACCOUNTS!A55","v":"368.01"},{"$f":"ACCOUNTS!B55","v":"Line Transf  OVHD"},{"$f":"+ACCOUNTS!K55","v":"OH_TFMR"},{"$f":"ACCOUNTS!C55","v":173605063.30048591},{"$f":"SUM(ACCOUNTALLOC!K55)","v":129622783.85526644},{"$f":"SUM(ACCOUNTALLOC!S55)","v":21229564.703891553},{"$f":"SUM(ACCOUNTALLOC!AA55)","v":3103642.0998950875},{"$f":"SUM(ACCOUNTALLOC!AI55)","v":34997.8638195979},{"$f":"SUM(ACCOUNTALLOC!AQ55,ACCOUNTALLOC!AY55,ACCOUNTALLOC!BG55)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO55)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW55)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE55)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM55)","v":19614074.777613256},{"$f":"SUM(ACCOUNTALLOC!CU55)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ55)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY55)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG55)","v":0},0,0]
[37,{"$f":"ACCOUNTS!A56","v":"368.02"},{"$f":"ACCOUNTS!B56","v":"Line Transf  UNGD"},{"$f":"+ACCOUNTS!K56","v":"UG_TFMR"},{"$f":"ACCOUNTS!C56","v":318350548.27234882},{"$f":"SUM(ACCOUNTALLOC!K56)","v":254323105.00839216},{"$f":"SUM(ACCOUNTALLOC!S56)","v":39317021.423054866},{"$f":"SUM(ACCOUNTALLOC!AA56)","v":18739241.351015534},{"$f":"SUM(ACCOUNTALLOC!AI56)","v":5178058.4964268021},{"$f":"SUM(ACCOUNTALLOC!AQ56,ACCOUNTALLOC!AY56,ACCOUNTALLOC!BG56)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO56)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW56)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE56)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM56)","v":793121.9934594743},{"$f":"SUM(ACCOUNTALLOC!CU56)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ56)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY56)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG56)","v":0},0,0]
[38,{"$f":"ACCOUNTS!A57","v":368.03},{"$f":"ACCOUNTS!B57","v":"Line Transf  Assigned"},{"$f":"+ACCOUNTS!K57","v":"DIR368.03"},{"$f":"ACCOUNTS!C57","v":7577844.9767851122},{"$f":"SUM(ACCOUNTALLOC!K57)","v":0},{"$f":"SUM(ACCOUNTALLOC!S57)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA57)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI57)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ57,ACCOUNTALLOC!AY57,ACCOUNTALLOC!BG57)","v":2877038.9529638672},{"$f":"SUM(ACCOUNTALLOC!BO57)","v":4636784.6845553285},{"$f":"SUM(ACCOUNTALLOC!BW57)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE57)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM57)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU57)","v":64021.339265918003},null,{"$f":"SUM(ACCOUNTALLOC!AQ57)","v":2721089.3235371769},{"$f":"SUM(ACCOUNTALLOC!AY57)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG57)","v":155949.62942669005},2877038.9529638672,2721089.3235371769]
[39,{"$f":"ACCOUNTS!A58","v":"369.01"},{"$f":"ACCOUNTS!B58","v":"Services - OVHD"},{"$f":"+ACCOUNTS!M58","v":"OH_SVC"},{"$f":"ACCOUNTS!C58","v":40889975.452172115},{"$f":"SUM(ACCOUNTALLOC!K58)","v":35287388.224718876},{"$f":"SUM(ACCOUNTALLOC!S58)","v":5391540.3962266576},{"$f":"SUM(ACCOUNTALLOC!AA58)","v":206571.28579529174},{"$f":"SUM(ACCOUNTALLOC!AI58)","v":4475.5454312894217},{"$f":"SUM(ACCOUNTALLOC!AQ58,ACCOUNTALLOC!AY58,ACCOUNTALLOC!BG58)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO58)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW58)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE58)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM58)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU58)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ58)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY58)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG58)","v":0},0,0]
[40,{"$f":"ACCOUNTS!A59","v":"369.02"},{"$f":"ACCOUNTS!B59","v":"Services - UNGD"},{"$f":"+ACCOUNTS!M59","v":"RESID"},{"$f":"ACCOUNTS!C59","v":148141818.81021541},{"$f":"SUM(ACCOUNTALLOC!K59)","v":148141818.81021541},{"$f":"SUM(ACCOUNTALLOC!S59)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA59)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI59)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ59,ACCOUNTALLOC!AY59,ACCOUNTALLOC!BG59)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO59)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM59)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU59)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ59)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY59)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG59)","v":0},0,0]
[41,{"$f":"ACCOUNTS!A60","v":370.01},{"$f":"ACCOUNTS!B60","v":"Meters"},{"$f":"+ACCOUNTS!M60","v":"METER"},{"$f":"ACCOUNTS!C60","v":206004867.61000001},{"$f":"SUM(ACCOUNTALLOC!K60)","v":133743709.16973646},{"$f":"SUM(ACCOUNTALLOC!S60)","v":37539912.318899311},{"$f":"SUM(ACCOUNTALLOC!AA60)","v":11094399.206289688},{"$f":"SUM(ACCOUNTALLOC!AI60)","v":1246915.3080466578},{"$f":"SUM(ACCOUNTALLOC!AQ60,ACCOUNTALLOC!AY60,ACCOUNTALLOC!BG60)","v":19810545.101352308},{"$f":"SUM(ACCOUNTALLOC!BO60)","v":976230.67360039195},{"$f":"SUM(ACCOUNTALLOC!BW60)","v":606236.92276222247},{"$f":"SUM(ACCOUNTALLOC!CE60)","v":976036.22035163466},{"$f":"SUM(ACCOUNTALLOC!CM60)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU60)","v":10882.688961321393},null,{"$f":"SUM(ACCOUNTALLOC!AQ60)","v":14935303.536787456},{"$f":"SUM(ACCOUNTALLOC!AY60)","v":48424.959903730029},{"$f":"SUM(ACCOUNTALLOC!BG60)","v":4826816.6046611229},19810545.101352308,14983728.496691186]
[42,{"$f":"ACCOUNTS!A61","v":373},{"$f":"ACCOUNTS!B61","v":"Str & Area Lighting Sys "},{"$f":"+ACCOUNTS!M61","v":"DIR373.00"},{"$f":"ACCOUNTS!C61","v":57279322.090746596},{"$f":"SUM(ACCOUNTALLOC!K61)","v":0},{"$f":"SUM(ACCOUNTALLOC!S61)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA61)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI61)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ61,ACCOUNTALLOC!AY61,ACCOUNTALLOC!BG61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE61)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM61)","v":57279322.090746596},{"$f":"SUM(ACCOUNTALLOC!CU61)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ61)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY61)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG61)","v":0},0,0]
[43,{"$f":"ACCOUNTS!A62","v":374},{"$f":"ACCOUNTS!B62","v":"Asset Retirement Obligation"},{"$f":"+ACCOUNTS!R62","v":"LINE.T"},{"$f":"ACCOUNTS!C62","v":27779665.853999924},{"$f":"SUM(ACCOUNTALLOC!K62)","v":18641274.114042796},{"$f":"SUM(ACCOUNTALLOC!S62)","v":3350052.9469550131},{"$f":"SUM(ACCOUNTALLOC!AA62)","v":2947727.7799123665},{"$f":"SUM(ACCOUNTALLOC!AI62)","v":1245445.7806745288},{"$f":"SUM(ACCOUNTALLOC!AQ62,ACCOUNTALLOC!AY62,ACCOUNTALLOC!BG62)","v":1269915.3765831485},{"$f":"SUM(ACCOUNTALLOC!BO62)","v":227790.08181181597},{"$f":"SUM(ACCOUNTALLOC!BW62)","v":71731.453659171122},{"$f":"SUM(ACCOUNTALLOC!CE62)","v":431.06516514605244},{"$f":"SUM(ACCOUNTALLOC!CM62)","v":13987.339529690325},{"$f":"SUM(ACCOUNTALLOC!CU62)","v":11309.915666249402},null,{"$f":"SUM(ACCOUNTALLOC!AQ62)","v":966854.50892344653},{"$f":"SUM(ACCOUNTALLOC!AY62)","v":15826.942815062195},{"$f":"SUM(ACCOUNTALLOC!BG62)","v":287233.92484463967},1269915.3765831485,982681.45173850877]
[{"$f":"+A50+1","v":44},null,{"$f":"ACCOUNTS!B72","v":"Sub-total"},null,{"$f":"SUM(E30:E50)","v":4089276603.8939037},2720895952.4392705,485176394.31555748,385341756.25295687,164141099.62730831,182371228.351486,41092207.578970514,22111100.126752988,{"$f":"SUM(M30:M50)","v":7495972.6505167801},79390321.713851064,{"$f":"SUM(O30:O50)","v":1260570.8372319273},null,{"$f":"SUM(Q30:Q50)","v":144961130.23328558},{"$f":"SUM(R30:R50)","v":1647589.2459850851},{"$f":"SUM(S30:S50)","v":35762508.872215323},{"$f":"SUM(T30:T50)","v":182371228.351486},{"$f":"SUM(U30:U50)","v":146608719.47927067}]
[45]
[46,null,{"$f":"ACCOUNTS!B74","v":"General Plant"}]
[47,{"$f":"ACCOUNTS!A75","v":389},{"$f":"ACCOUNTS!B75","v":"Land & Land Rights"},{"$f":"+ACCOUNTS!R75","v":"SW.T"},{"$f":"ACCOUNTS!C75","v":36039223.299999997},{"$f":"SUM(ACCOUNTALLOC!K75)","v":22940110.617919996},{"$f":"SUM(ACCOUNTALLOC!S75)","v":4375325.8682335038},{"$f":"SUM(ACCOUNTALLOC!AA75)","v":3869365.3802111833},{"$f":"SUM(ACCOUNTALLOC!AI75)","v":1923323.9349464986},{"$f":"SUM(ACCOUNTALLOC!AQ75,ACCOUNTALLOC!AY75,ACCOUNTALLOC!BG75)","v":1592071.5973496945},{"$f":"SUM(ACCOUNTALLOC!BO75)","v":186201.98010435409},{"$f":"SUM(ACCOUNTALLOC!BW75)","v":402908.94491571345},{"$f":"SUM(ACCOUNTALLOC!CE75)","v":259461.24112202963},{"$f":"SUM(ACCOUNTALLOC!CM75)","v":479656.63772903115},{"$f":"SUM(ACCOUNTALLOC!CU75)","v":10797.097467994075},null,{"$f":"SUM(ACCOUNTALLOC!AQ75)","v":1467588.6631865629},{"$f":"SUM(ACCOUNTALLOC!AY75)","v":5467.1492824452043},{"$f":"SUM(ACCOUNTALLOC!BG75)","v":119015.78488068641},{"$f":"SUM(Q54:S54)","v":1592071.5973496945},{"$f":"SUM(Q54:R54)","v":1473055.8124690081}]
[48,{"$f":"ACCOUNTS!A76","v":390},{"$f":"ACCOUNTS!B76","v":"Structures & Improvements"},{"$f":"+ACCOUNTS!R76","v":"SW.T"},{"$f":"ACCOUNTS!C76","v":202454183.79999998},{"$f":"SUM(ACCOUNTALLOC!K76)","v":128868520.07803142},{"$f":"SUM(ACCOUNTALLOC!S76)","v":24578860.097471636},{"$f":"SUM(ACCOUNTALLOC!AA76)","v":21736573.048582651},{"$f":"SUM(ACCOUNTALLOC!AI76)","v":10804477.504724624},{"$f":"SUM(ACCOUNTALLOC!AQ76,ACCOUNTALLOC!AY76,ACCOUNTALLOC!BG76)","v":8943632.1396136936},{"$f":"SUM(ACCOUNTALLOC!BO76)","v":1046009.4988775977},{"$f":"SUM(ACCOUNTALLOC!BW76)","v":2263384.005521283},{"$f":"SUM(ACCOUNTALLOC!CE76)","v":1457551.2175118243},{"$f":"SUM(ACCOUNTALLOC!CM76)","v":2694522.3621310196},{"$f":"SUM(ACCOUNTALLOC!CU76)","v":60653.847534272107},null,{"$f":"SUM(ACCOUNTALLOC!AQ76)","v":8244335.9693483934},{"$f":"SUM(ACCOUNTALLOC!AY76)","v":30712.294670629031},{"$f":"SUM(ACCOUNTALLOC!BG76)","v":668583.8755946703},8943632.1396136936,8275048.2640190227]
[49,{"$f":"ACCOUNTS!A77","v":391},{"$f":"ACCOUNTS!B77","v":"Office Furniture & Equip"},{"$f":"+ACCOUNTS!R77","v":"SW.T"},{"$f":"ACCOUNTS!C77","v":109384337.50000001},{"$f":"SUM(ACCOUNTALLOC!K77)","v":69626606.023939908},{"$f":"SUM(ACCOUNTALLOC!S77)","v":13279756.821044866},{"$f":"SUM(ACCOUNTALLOC!AA77)","v":11744092.405560695},{"$f":"SUM(ACCOUNTALLOC!AI77)","v":5837570.7120751375},{"$f":"SUM(ACCOUNTALLOC!AQ77,ACCOUNTALLOC!AY77,ACCOUNTALLOC!BG77)","v":4832171.200777879},{"$f":"SUM(ACCOUNTALLOC!BO77)","v":565150.36590433284},{"$f":"SUM(ACCOUNTALLOC!BW77)","v":1222887.8421036708},{"$f":"SUM(ACCOUNTALLOC!CE77)","v":787502.98614401533},{"$f":"SUM(ACCOUNTALLOC!CM77)","v":1455828.365354022},{"$f":"SUM(ACCOUNTALLOC!CU77)","v":32770.777095505822},null,{"$f":"SUM(ACCOUNTALLOC!AQ77)","v":4454347.206899236},{"$f":"SUM(ACCOUNTALLOC!AY77)","v":16593.601290898772},{"$f":"SUM(ACCOUNTALLOC!BG77)","v":361230.39258774486},4832171.200777879,4470940.8081901344]
[50,{"$f":"ACCOUNTS!A78","v":392},{"$f":"ACCOUNTS!B78","v":"Transportation Equip"},{"$f":"+ACCOUNTS!R78","v":"SW.T"},{"$f":"ACCOUNTS!C78","v":15439498.100000001},{"$f":"SUM(ACCOUNTALLOC!K78)","v":9827731.0626493376},{"$f":"SUM(ACCOUNTALLOC!S78)","v":1874425.3966614208},{"$f":"SUM(ACCOUNTALLOC!AA78)","v":1657667.7843103334},{"$f":"SUM(ACCOUNTALLOC!AI78)","v":823967.70851859602},{"$f":"SUM(ACCOUNTALLOC!AQ78,ACCOUNTALLOC!AY78,ACCOUNTALLOC!BG78)","v":682056.49710393674},{"$f":"SUM(ACCOUNTALLOC!BO78)","v":79770.451602307818},{"$f":"SUM(ACCOUNTALLOC!BW78)","v":172609.48821555666},{"$f":"SUM(ACCOUNTALLOC!CE78)","v":111155.31835912843},{"$f":"SUM(ACCOUNTALLOC!CM78)","v":205488.82769262581},{"$f":"SUM(ACCOUNTALLOC!CU78)","v":4625.5648867607351},null,{"$f":"SUM(ACCOUNTALLOC!AQ78)","v":628726.98970875109},{"$f":"SUM(ACCOUNTALLOC!AY78)","v":2342.1714795593034},{"$f":"SUM(ACCOUNTALLOC!BG78)","v":50987.335915626318},682056.49710393674,631069.16118831036]
[51,{"$f":"ACCOUNTS!A79","v":393},{"$f":"ACCOUNTS!B79","v":"Stores Equip"},{"$f":"+ACCOUNTS!R79","v":"PTDP.T"},{"$f":"ACCOUNTS!C79","v":232556.7},{"$f":"SUM(ACCOUNTALLOC!K79)","v":141504.10983417189},{"$f":"SUM(ACCOUNTALLOC!S79)","v":29245.050887896981},{"$f":"SUM(ACCOUNTALLOC!AA79)","v":28117.259724389463},{"$f":"SUM(ACCOUNTALLOC!AI79)","v":13862.175537841535},{"$f":"SUM(ACCOUNTALLOC!AQ79,ACCOUNTALLOC!AY79,ACCOUNTALLOC!BG79)","v":11371.842728115165},{"$f":"SUM(ACCOUNTALLOC!BO79)","v":1346.5590066462646},{"$f":"SUM(ACCOUNTALLOC!BW79)","v":2915.4576075425862},{"$f":"SUM(ACCOUNTALLOC!CE79)","v":1950.9496824938242},{"$f":"SUM(ACCOUNTALLOC!CM79)","v":2164.26372920311},{"$f":"SUM(ACCOUNTALLOC!CU79)","v":79.031261699218547},null,{"$f":"SUM(ACCOUNTALLOC!AQ79)","v":10482.2030286063},{"$f":"SUM(ACCOUNTALLOC!AY79)","v":39.410742156024369},{"$f":"SUM(ACCOUNTALLOC!BG79)","v":850.22895735284226},11371.842728115165,10521.613770762324]
[52,{"$f":"ACCOUNTS!A80","v":394},{"$f":"ACCOUNTS!B80","v":"Tools & Shop & Garage Equip"},{"$f":"+ACCOUNTS!R80","v":"SWPTD.T"},{"$f":"ACCOUNTS!C80","v":14232778.5},{"$f":"SUM(ACCOUNTALLOC!K80)","v":8680855.8462092746},{"$f":"SUM(ACCOUNTALLOC!S80)","v":1789992.0281496164},{"$f":"SUM(ACCOUNTALLOC!AA80)","v":1716647.9441999446},{"$f":"SUM(ACCOUNTALLOC!AI80)","v":844955.28664181731},{"$f":"SUM(ACCOUNTALLOC!AQ80,ACCOUNTALLOC!AY80,ACCOUNTALLOC!BG80)","v":695698.04930240312},{"$f":"SUM(ACCOUNTALLOC!BO80)","v":81080.202930778221},{"$f":"SUM(ACCOUNTALLOC!BW80)","v":177048.61908884009},{"$f":"SUM(ACCOUNTALLOC!CE80)","v":106885.24217708057},{"$f":"SUM(ACCOUNTALLOC!CM80)","v":134780.73112302634},{"$f":"SUM(ACCOUNTALLOC!CU80)","v":4834.5501772149846},null,{"$f":"SUM(ACCOUNTALLOC!AQ80)","v":640041.16175649315},{"$f":"SUM(ACCOUNTALLOC!AY80)","v":2465.0673645454176},{"$f":"SUM(ACCOUNTALLOC!BG80)","v":53191.820181364557},695698.04930240312,642506.22912103857]
[53,{"$f":"ACCOUNTS!A81","v":395},{"$f":"ACCOUNTS!B81","v":"Lab Equip"},{"$f":"+ACCOUNTS!R81","v":"SWPTD.T"},{"$f":"ACCOUNTS!C81","v":7820000},{"$f":"SUM(ACCOUNTALLOC!K81)","v":4769574.1711540418},{"$f":"SUM(ACCOUNTALLOC!S81)","v":983485.94830798486},{"$f":"SUM(ACCOUNTALLOC!AA81)","v":943188.07277465658},{"$f":"SUM(ACCOUNTALLOC!AI81)","v":464248.80015796016},{"$f":"SUM(ACCOUNTALLOC!AQ81,ACCOUNTALLOC!AY81,ACCOUNTALLOC!BG81)","v":382241.51001470245},{"$f":"SUM(ACCOUNTALLOC!BO81)","v":44548.377319206207},{"$f":"SUM(ACCOUNTALLOC!BW81)","v":97276.874032342283},{"$f":"SUM(ACCOUNTALLOC!CE81)","v":58726.593252664614},{"$f":"SUM(ACCOUNTALLOC!CM81)","v":74053.37737688153},{"$f":"SUM(ACCOUNTALLOC!CU81)","v":2656.2756095600853},null,{"$f":"SUM(ACCOUNTALLOC!AQ81)","v":351661.61582123797},{"$f":"SUM(ACCOUNTALLOC!AY81)","v":1354.3965987207043},{"$f":"SUM(ACCOUNTALLOC!BG81)","v":29225.497594743771},382241.51001470245,353016.01241995866]
[54,{"$f":"ACCOUNTS!A82","v":396},{"$f":"ACCOUNTS!B82","v":"Power Operated Equip"},{"$f":"+ACCOUNTS!R82","v":"SWPTD.T"},{"$f":"ACCOUNTS!C82","v":5307201.3},{"$f":"SUM(ACCOUNTALLOC!K82)","v":3236968.0615850566},{"$f":"SUM(ACCOUNTALLOC!S82)","v":667462.6474925665},{"$f":"SUM(ACCOUNTALLOC!AA82)","v":640113.67851331865},{"$f":"SUM(ACCOUNTALLOC!AI82)","v":315071.84600022592},{"$f":"SUM(ACCOUNTALLOC!AQ82,ACCOUNTALLOC!AY82,ACCOUNTALLOC!BG82)","v":259415.93847365625},{"$f":"SUM(ACCOUNTALLOC!BO82)","v":30233.658059000216},{"$f":"SUM(ACCOUNTALLOC!BW82)","v":66018.919734575858},{"$f":"SUM(ACCOUNTALLOC!CE82)","v":39855.991311395512},{"$f":"SUM(ACCOUNTALLOC!CM82)","v":50257.823616876762},{"$f":"SUM(ACCOUNTALLOC!CU82)","v":1802.7352133268002},null,{"$f":"SUM(ACCOUNTALLOC!AQ82)","v":238662.27425148015},{"$f":"SUM(ACCOUNTALLOC!AY82)","v":919.18866872712272},{"$f":"SUM(ACCOUNTALLOC!BG82)","v":19834.475553448981},259415.93847365625,239581.46292020727]
[55,{"$f":"ACCOUNTS!A83","v":397},{"$f":"ACCOUNTS!B83","v":"Communication Equip"},{"$f":"+ACCOUNTS!R83","v":"SW.T"},{"$f":"ACCOUNTS!C83","v":146940395.59999999},{"$f":"SUM(ACCOUNTALLOC!K83)","v":93532230.182799906},{"$f":"SUM(ACCOUNTALLOC!S83)","v":17839233.343220919},{"$f":"SUM(ACCOUNTALLOC!AA83)","v":15776313.350492647},{"$f":"SUM(ACCOUNTALLOC!AI83)","v":7841844.357061578},{"$f":"SUM(ACCOUNTALLOC!AQ83,ACCOUNTALLOC!AY83,ACCOUNTALLOC!BG83)","v":6491250.6129977573},{"$f":"SUM(ACCOUNTALLOC!BO83)","v":759189.29745739326},{"$f":"SUM(ACCOUNTALLOC!BW83)","v":1642754.5972305555},{"$f":"SUM(ACCOUNTALLOC!CE83)","v":1057884.5469552064},{"$f":"SUM(ACCOUNTALLOC!CM83)","v":1955673.0041978934},{"$f":"SUM(ACCOUNTALLOC!CU83)","v":44022.307586157323},null,{"$f":"SUM(ACCOUNTALLOC!AQ83)","v":5983704.3920618771},{"$f":"SUM(ACCOUNTALLOC!AY83)","v":22290.85437495415},{"$f":"SUM(ACCOUNTALLOC!BG83)","v":485255.36656092579},6491250.6129977573,6005995.2464368315]
[56,{"$f":"ACCOUNTS!A84","v":398},{"$f":"ACCOUNTS!B84","v":"Miscellaneous Equip"},{"$f":"+ACCOUNTS!R84","v":"SW.T"},{"$f":"ACCOUNTS!C84","v":977290.20000000007},{"$f":"SUM(ACCOUNTALLOC!K84)","v":622076.26138849556},{"$f":"SUM(ACCOUNTALLOC!S84)","v":118647.48186265974},{"$f":"SUM(ACCOUNTALLOC!AA84)","v":104927.146593075},{"$f":"SUM(ACCOUNTALLOC!AI84)","v":52155.553337040161},{"$f":"SUM(ACCOUNTALLOC!AQ84,ACCOUNTALLOC!AY84,ACCOUNTALLOC!BG84)","v":43172.849670936244},{"$f":"SUM(ACCOUNTALLOC!BO84)","v":5049.3144333823711},{"$f":"SUM(ACCOUNTALLOC!BW84)","v":10925.844879638864},{"$f":"SUM(ACCOUNTALLOC!CE84)","v":7035.9154557139582},{"$f":"SUM(ACCOUNTALLOC!CM84)","v":13007.043118421825},{"$f":"SUM(ACCOUNTALLOC!CU84)","v":292.78926063635305},null,{"$f":"SUM(ACCOUNTALLOC!AQ84)","v":39797.19557838887},{"$f":"SUM(ACCOUNTALLOC!AY84)","v":148.25489914680625},{"$f":"SUM(ACCOUNTALLOC!BG84)","v":3227.3991934005689},43172.849670936244,39945.450477535676]
[57,{"$f":"ACCOUNTS!A85","v":399},{"$f":"ACCOUNTS!B85","v":"Other Tangible Property"},{"$f":"+ACCOUNTS!R85","v":"SW.T"},{"$f":"ACCOUNTS!C85","v":1250391.3638000034},{"$f":"SUM(ACCOUNTALLOC!K85)","v":795913.82873292756},{"$f":"SUM(ACCOUNTALLOC!S85)","v":151803.2071309906},{"$f":"SUM(ACCOUNTALLOC!AA85)","v":134248.76042771933},{"$f":"SUM(ACCOUNTALLOC!AI85)","v":66730.284890655268},{"$f":"SUM(ACCOUNTALLOC!AQ85,ACCOUNTALLOC!AY85,ACCOUNTALLOC!BG85)","v":55237.388422778095},{"$f":"SUM(ACCOUNTALLOC!BO85)","v":6460.3320084576972},{"$f":"SUM(ACCOUNTALLOC!BW85)","v":13979.043358583689},{"$f":"SUM(ACCOUNTALLOC!CE85)","v":9002.08343668206},{"$f":"SUM(ACCOUNTALLOC!CM85)","v":16641.826945413872},{"$f":"SUM(ACCOUNTALLOC!CU85)","v":374.60844579540856},null,{"$f":"SUM(ACCOUNTALLOC!AQ85)","v":50918.416714581923},{"$f":"SUM(ACCOUNTALLOC!AY85)","v":189.68433893454272},{"$f":"SUM(ACCOUNTALLOC!BG85)","v":4129.2873692616267},55237.388422778095,51108.101053516468]
[58,null,{"$f":"ACCOUNTS!B88","v":"Sub-total"},null,{"$f":"SUM(E54:E64)","v":540077856.36380005},343042090.24424452,65688237.89046406,58351254.831390604,28988208.163891971,23988319.626455557,2805040.0377034568,6072709.6366883023,{"$f":"SUM(M54:M64)","v":3897012.085408234},7082074.2630144162,{"$f":"SUM(O54:O64)","v":162909.58453892291},null,{"$f":"SUM(Q54:Q64)","v":22110266.088355608},{"$f":"SUM(R54:R64)","v":82522.073710717086},{"$f":"SUM(S54:S64)","v":1795531.4643892262},{"$f":"SUM(T54:T64)","v":23988319.626455557},{"$f":"SUM(U54:U64)","v":22192788.162066329}]
[59]
[60,null,{"$f":"ACCOUNTS!B90","v":"TOTAL PLANT-IN-SERVICE"},null,{"$f":"SUM(E65,E51,E27,E20,E14)","v":10754417110.815203},6566650306.6173878,1349138569.8304849,1289744657.8706646,636257049.43578923,522185238.13813668,61523111.539494254,133802833.8639167,{"$f":"SUM(M65,M51,M27,M20,M14)","v":88256221.577243388},103236019.01173821,{"$f":"SUM(O65,O51,O27,O20,O14)","v":3623102.9303457122},null,{"$f":"SUM(Q65,Q51,Q27,Q20,Q14)","v":481377223.13331461},{"$f":"SUM(R65,R51,R27,R20,R14)","v":1806742.8482108542},{"$f":"SUM(S65,S51,S27,S20,S14)","v":39001272.156611308},{"$f":"SUM(T65,T51,T27,T20,T14)","v":522185238.13813668},{"$f":"SUM(U65,U51,U27,U20,U14)","v":483183965.98152542}]
[61]
[{"$f":"+A68+1","v":62},null,{"$f":"ACCOUNTS!A92","v":"Accumulated Reserve for Depreciation"}]
[63,null,{"$f":"ACCOUNTS!B94","v":"Intangible Plant"}]
[64,{"$f":"ACCOUNTS!A95","v":111},{"$f":"ACCOUNTS!B95","v":"Accum Amortization - Generation/Transmission"},{"$f":"+ACCOUNTS!J95","v":"_PC4"},{"$f":"ACCOUNTS!C95","v":-11848339.393578827},{"$f":"SUM(ACCOUNTALLOC!K95)","v":-6833235.6250189207},{"$f":"SUM(ACCOUNTALLOC!S95)","v":-1575422.9216263036},{"$f":"SUM(ACCOUNTALLOC!AA95)","v":-1686235.0320287535},{"$f":"SUM(ACCOUNTALLOC!AI95)","v":-885977.98946569813},{"$f":"SUM(ACCOUNTALLOC!AQ95,ACCOUNTALLOC!AY95,ACCOUNTALLOC!BG95)","v":-625896.28644675761},{"$f":"SUM(ACCOUNTALLOC!BO95)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW95)","v":-212583.23516364009},{"$f":"SUM(ACCOUNTALLOC!CE95)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM95)","v":-24623.983636247918},{"$f":"SUM(ACCOUNTALLOC!CU95)","v":-4364.3201925071508},null,{"$f":"SUM(ACCOUNTALLOC!AQ95)","v":-625874.897607313},{"$f":"SUM(ACCOUNTALLOC!AY95)","v":-21.388839444608916},{"$f":"SUM(ACCOUNTALLOC!BG95)","v":0},{"$f":"SUM(Q71:S71)","v":-625896.28644675761},{"$f":"SUM(Q71:R71)","v":-625896.28644675761}]
[65,{"$f":"ACCOUNTS!A96","v":111.01},{"$f":"ACCOUNTS!B96","v":"Accum Amortization - Distribution"},{"$f":"+ACCOUNTS!R96","v":"DP.T"},{"$f":"ACCOUNTS!C96","v":-15836820.280835493},{"$f":"SUM(ACCOUNTALLOC!K96)","v":-10537399.245774139},{"$f":"SUM(ACCOUNTALLOC!S96)","v":-1878975.6980397727},{"$f":"SUM(ACCOUNTALLOC!AA96)","v":-1492339.289220145},{"$f":"SUM(ACCOUNTALLOC!AI96)","v":-635680.42646494426},{"$f":"SUM(ACCOUNTALLOC!AQ96,ACCOUNTALLOC!AY96,ACCOUNTALLOC!BG96)","v":-706281.48877175548},{"$f":"SUM(ACCOUNTALLOC!BO96)","v":-159140.59365689865},{"$f":"SUM(ACCOUNTALLOC!BW96)","v":-85631.164833776827},{"$f":"SUM(ACCOUNTALLOC!CE96)","v":-29030.164304183207},{"$f":"SUM(ACCOUNTALLOC!CM96)","v":-307460.31115203851},{"$f":"SUM(ACCOUNTALLOC!CU96)","v":-4881.8986178373752},null,{"$f":"SUM(ACCOUNTALLOC!AQ96)","v":-561400.8514428424},{"$f":"SUM(ACCOUNTALLOC!AY96)","v":-6380.7311934969384},{"$f":"SUM(ACCOUNTALLOC!BG96)","v":-138499.90613541612},{"$f":"SUM(Q72:S72)","v":-706281.48877175548},{"$f":"SUM(Q72:R72)","v":-567781.58263633936}]
[66,{"$f":"ACCOUNTS!A97","v":111.02},{"$f":"ACCOUNTS!B97","v":"Accum Amortization - Other"},{"$f":"+ACCOUNTS!R97","v":"GP.T"},{"$f":"ACCOUNTS!C97","v":-157655053.77670544},{"$f":"SUM(ACCOUNTALLOC!K97)","v":-100138005.19290245},{"$f":"SUM(ACCOUNTALLOC!S97)","v":-19175166.237777039},{"$f":"SUM(ACCOUNTALLOC!AA97)","v":-17033414.923392773},{"$f":"SUM(ACCOUNTALLOC!AI97)","v":-8461997.5863077175},{"$f":"SUM(ACCOUNTALLOC!AQ97,ACCOUNTALLOC!AY97,ACCOUNTALLOC!BG97)","v":-7002471.543980781},{"$f":"SUM(ACCOUNTALLOC!BO97)","v":-818824.05060514505},{"$f":"SUM(ACCOUNTALLOC!BW97)","v":-1772695.0902751053},{"$f":"SUM(ACCOUNTALLOC!CE97)","v":-1137583.4847775234},{"$f":"SUM(ACCOUNTALLOC!CM97)","v":-2067340.4503258525},{"$f":"SUM(ACCOUNTALLOC!CU97)","v":-47555.216361109335},null,{"$f":"SUM(ACCOUNTALLOC!AQ97)","v":-6454245.7131012529},{"$f":"SUM(ACCOUNTALLOC!AY97)","v":-24089.160137431587},{"$f":"SUM(ACCOUNTALLOC!BG97)","v":-524136.6707420962},{"$f":"SUM(Q73:S73)","v":-7002471.543980781},{"$f":"SUM(Q73:R73)","v":-6478334.8732386846}]
[{"$f":"+A73+1","v":67},null,{"$f":"ACCOUNTS!B98","v":"Sub-total"},null,{"$f":"SUM(E71:E73)","v":-185340213.45111978},-117508640.06369551,-22629564.857443117,-20211989.244641669,-9983656.0022383593,-8334649.3191992939,-977964.64426204376,-2070909.4902725222,{"$f":"SUM(M71:M73)","v":-1166613.6490817065},-2399424.7451141388,{"$f":"SUM(O71:O73)","v":-56801.435171453864},null,{"$f":"SUM(Q71:Q73)","v":-7641521.4621514082},{"$f":"SUM(R71:R73)","v":-30491.280170373135},{"$f":"SUM(S71:S73)","v":-662636.57687751227},{"$f":"SUM(T71:T73)","v":-8334649.3191992939},{"$f":"SUM(U71:U73)","v":-7672012.7423217818}]
[68]
[69,null,{"$f":"ACCOUNTS!B100","v":"Production Plant"}]
[70,{"$f":"ACCOUNTS!A101","v":108.01},{"$f":"ACCOUNTS!B101","v":"Accum Depreciation Thermal Baseload Generation"},{"$f":"+ACCOUNTS!R101","v":"PP.T"},{"$f":"ACCOUNTS!C101","v":-945433620.17765331},{"$f":"SUM(ACCOUNTALLOC!K101)","v":-545255371.22862351},{"$f":"SUM(ACCOUNTALLOC!S101)","v":-125710257.49914108},{"$f":"SUM(ACCOUNTALLOC!AA101)","v":-134552466.62374562},{"$f":"SUM(ACCOUNTALLOC!AI101)","v":-70696268.072150826},{"$f":"SUM(ACCOUNTALLOC!AQ101,ACCOUNTALLOC!AY101,ACCOUNTALLOC!BG101)","v":-49943150.030948736},{"$f":"SUM(ACCOUNTALLOC!BO101)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW101)","v":-16962996.326621093},{"$f":"SUM(ACCOUNTALLOC!CE101)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM101)","v":-1964861.1690706529},{"$f":"SUM(ACCOUNTALLOC!CU101)","v":-348249.22735186305},null,{"$f":"SUM(ACCOUNTALLOC!AQ101)","v":-49941443.316848487},{"$f":"SUM(ACCOUNTALLOC!AY101)","v":-1706.7141002454994},{"$f":"SUM(ACCOUNTALLOC!BG101)","v":0},{"$f":"SUM(Q77:S77)","v":-49943150.030948736},{"$f":"SUM(Q77:R77)","v":-49943150.030948736}]
[71,{"$f":"ACCOUNTS!A102","v":108.02},{"$f":"ACCOUNTS!B102","v":"Accum Depreciation Hydro Baseload Generation"},{"$f":"+ACCOUNTS!R102","v":"PP.T"},{"$f":"ACCOUNTS!C102","v":-183522621.94999999},{"$f":"SUM(ACCOUNTALLOC!K102)","v":-105842116.48977996},{"$f":"SUM(ACCOUNTALLOC!S102)","v":-24402216.686473329},{"$f":"SUM(ACCOUNTALLOC!AA102)","v":-26118620.004215207},{"$f":"SUM(ACCOUNTALLOC!AI102)","v":-13723189.234843606},{"$f":"SUM(ACCOUNTALLOC!AQ102,ACCOUNTALLOC!AY102,ACCOUNTALLOC!BG102)","v":-9694702.6702939104},{"$f":"SUM(ACCOUNTALLOC!BO102)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW102)","v":-3292767.9908450372},{"$f":"SUM(ACCOUNTALLOC!CE102)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM102)","v":-381408.55774499528},{"$f":"SUM(ACCOUNTALLOC!CU102)","v":-67600.315803944162},null,{"$f":"SUM(ACCOUNTALLOC!AQ102)","v":-9694371.3718929328},{"$f":"SUM(ACCOUNTALLOC!AY102)","v":-331.29840097841338},{"$f":"SUM(ACCOUNTALLOC!BG102)","v":0},{"$f":"SUM(Q78:S78)","v":-9694702.6702939104},{"$f":"SUM(Q78:R78)","v":-9694702.6702939104}]
[72,{"$f":"ACCOUNTS!A103","v":108.03},{"$f":"ACCOUNTS!B103","v":"Accum Depreciation Other Production Generation"},{"$f":"+ACCOUNTS!R103","v":"PP.T"},{"$f":"ACCOUNTS!C103","v":-789161667.84000003},{"$f":"SUM(ACCOUNTALLOC!K103)","v":-455129401.97392565},{"$f":"SUM(ACCOUNTALLOC!S103)","v":-104931445.58787388},{"$f":"SUM(ACCOUNTALLOC!AA103)","v":-112312114.46957895},{"$f":"SUM(ACCOUNTALLOC!AI103)","v":-59010790.002791338},{"$f":"SUM(ACCOUNTALLOC!AQ103,ACCOUNTALLOC!AY103,ACCOUNTALLOC!BG103)","v":-41687981.825948656},{"$f":"SUM(ACCOUNTALLOC!BO103)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW103)","v":-14159160.608403873},{"$f":"SUM(ACCOUNTALLOC!CE103)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM103)","v":-1640086.7117106349},{"$f":"SUM(ACCOUNTALLOC!CU103)","v":-290686.6597671301},null,{"$f":"SUM(ACCOUNTALLOC!AQ103)","v":-41686557.216841117},{"$f":"SUM(ACCOUNTALLOC!AY103)","v":-1424.6091075359652},{"$f":"SUM(ACCOUNTALLOC!BG103)","v":0},{"$f":"SUM(Q79:S79)","v":-41687981.825948656},{"$f":"SUM(Q79:R79)","v":-41687981.825948656}]
[73,null,{"$f":"ACCOUNTS!B113","v":"Sub-total"},null,{"$f":"SUM(E77:E79)","v":-1918117909.9676533},{"$f":"SUM(F77:F79)","v":-1106226889.6923292},-255043919.77348828,-272983201.09753978,-143430247.30978578,-101325834.52719131,0,-34414924.925870001,{"$f":"SUM(M77:M79)","v":0},-3986356.438526283,{"$f":"SUM(O77:O79)","v":-706536.20292293723},null,{"$f":"SUM(Q77:Q79)","v":-101322371.90558253},{"$f":"SUM(R77:R79)","v":-3462.6216087598777},{"$f":"SUM(S77:S79)","v":0},{"$f":"SUM(T77:T79)","v":-101325834.52719131},{"$f":"SUM(U77:U79)","v":-101325834.52719131}]
[74]
[75,null,{"$f":"ACCOUNTS!B115","v":"Transmisson Plant"}]
[76,{"$f":"ACCOUNTS!A116","v":"108.04a"},{"$f":"ACCOUNTS!B116","v":"Accum Depreciation Washington Transmisson Plant"},{"$f":"ACCOUNTS!J116","v":"_PC3"},{"$f":"ACCOUNTS!C116","v":-348915488.81225431},{"$f":"SUM(ACCOUNTALLOC!K116)","v":-186571782.09997198},{"$f":"SUM(ACCOUNTALLOC!S116)","v":-43014682.674307756},{"$f":"SUM(ACCOUNTALLOC!AA116)","v":-46040249.777591519},{"$f":"SUM(ACCOUNTALLOC!AI116)","v":-24190369.170170069},{"$f":"SUM(ACCOUNTALLOC!AQ116,ACCOUNTALLOC!AY116,ACCOUNTALLOC!BG116)","v":-17089208.097050328},{"$f":"SUM(ACCOUNTALLOC!BO116)","v":-4404375.0454483554},{"$f":"SUM(ACCOUNTALLOC!BW116)","v":-5804282.9496235801},{"$f":"SUM(ACCOUNTALLOC!CE116)","v":-21009054.58248185},{"$f":"SUM(ACCOUNTALLOC!CM116)","v":-672322.85867540259},{"$f":"SUM(ACCOUNTALLOC!CU116)","v":-119161.55693353502},null,{"$f":"SUM(ACCOUNTALLOC!AQ116)","v":-17088624.105203535},{"$f":"SUM(ACCOUNTALLOC!AY116)","v":-583.9918467936352},{"$f":"SUM(ACCOUNTALLOC!BG116)","v":0},{"$f":"SUM(Q83:S83)","v":-17089208.097050328},{"$f":"SUM(Q83:R83)","v":-17089208.097050328}]
[77,{"$f":"ACCOUNTS!A117","v":"108.04b"},{"$f":"ACCOUNTS!B117","v":"Accum Depreciation Washington GIF Transmisson Plant"},{"$f":"ACCOUNTS!J117","v":"_PC4"},{"$f":"ACCOUNTS!C117","v":-54709537.547322765},{"$f":"SUM(ACCOUNTALLOC!K117)","v":-31552367.684477318},{"$f":"SUM(ACCOUNTALLOC!S117)","v":-7274492.7892880877},{"$f":"SUM(ACCOUNTALLOC!AA117)","v":-7786166.122856373},{"$f":"SUM(ACCOUNTALLOC!AI117)","v":-4090990.6840653215},{"$f":"SUM(ACCOUNTALLOC!AQ117,ACCOUNTALLOC!AY117,ACCOUNTALLOC!BG117)","v":-2890067.1433033384},{"$f":"SUM(ACCOUNTALLOC!BO117)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW117)","v":-981600.04535483988},{"$f":"SUM(ACCOUNTALLOC!CE117)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM117)","v":-113700.89196145578},{"$f":"SUM(ACCOUNTALLOC!CU117)","v":-20152.186016034411},null,{"$f":"SUM(ACCOUNTALLOC!AQ117)","v":-2889968.3806433724},{"$f":"SUM(ACCOUNTALLOC!AY117)","v":-98.762659965890393},{"$f":"SUM(ACCOUNTALLOC!BG117)","v":0},{"$f":"SUM(Q84:S84)","v":-2890067.1433033384},{"$f":"SUM(Q84:R84)","v":-2890067.1433033384}]
[78,{"$f":"ACCOUNTS!A118","v":"108.04c"},{"$f":"ACCOUNTS!B118","v":"Accum Depreciation Washington LIF Transmisson Plant"},{"$f":"ACCOUNTS!K118","v":"DIR_449"},{"$f":"ACCOUNTS!C118","v":-290302.21785940375},{"$f":"SUM(ACCOUNTALLOC!K118)","v":0},{"$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)","v":-290302.21785940375},{"$f":"SUM(ACCOUNTALLOC!CM118)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU118)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ118)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY118)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG118)","v":0},{"$f":"SUM(Q85:S85)","v":0},{"$f":"SUM(Q85:R85)","v":0}]
[79,{"$f":"ACCOUNTS!A119","v":"108.04d"},{"$f":"ACCOUNTS!B119","v":"Accum Depreciation Non-Washington Transmisson Plant"},{"$f":"ACCOUNTS!J119","v":"_PC4"},{"$f":"ACCOUNTS!C119","v":-115786862.48999999},{"$f":"SUM(ACCOUNTALLOC!K119)","v":-66777198.676856168},{"$f":"SUM(ACCOUNTALLOC!S119)","v":-15395682.983962899},{"$f":"SUM(ACCOUNTALLOC!AA119)","v":-16478584.660154641},{"$f":"SUM(ACCOUNTALLOC!AI119)","v":-8658142.5656178351},{"$f":"SUM(ACCOUNTALLOC!AQ119,ACCOUNTALLOC!AY119,ACCOUNTALLOC!BG119)","v":-6116516.8252259539},{"$f":"SUM(ACCOUNTALLOC!BO119)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW119)","v":-2077451.1093859617},{"$f":"SUM(ACCOUNTALLOC!CE119)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM119)","v":-240635.7306739045},{"$f":"SUM(ACCOUNTALLOC!CU119)","v":-42649.938122638385},null,{"$f":"SUM(ACCOUNTALLOC!AQ119)","v":-6116307.8046594989},{"$f":"SUM(ACCOUNTALLOC!AY119)","v":-209.02056645472001},{"$f":"SUM(ACCOUNTALLOC!BG119)","v":0},{"$f":"SUM(Q86:S86)","v":-6116516.8252259539},{"$f":"SUM(Q86:R86)","v":-6116516.8252259539}]
[{"$f":"+A86+1","v":80},null,{"$f":"ACCOUNTS!B124","v":"Sub-total"},null,{"$f":"SUM(E83:E86)","v":-519702191.06743646},-284901348.4613055,-65684858.447558746,-70305000.560602531,-36939502.419853225,-26095792.065579619,-4404375.0454483554,-8863334.1043643821,{"$f":"SUM(M83:M86)","v":-21299356.800341252},-1026659.4813107629,{"$f":"SUM(O83:O86)","v":-181963.68107220781},null,{"$f":"SUM(Q83:Q86)","v":-26094900.290506408},{"$f":"SUM(R83:R86)","v":-891.77507321424559},{"$f":"SUM(S83:S86)","v":0},{"$f":"SUM(T83:T86)","v":-26095792.065579619},{"$f":"SUM(U83:U86)","v":-26095792.065579619}]
[81]
[82,null,{"$f":"ACCOUNTS!B126","v":"Distribution Plant"}]
[83,{"$f":"ACCOUNTS!A127","v":"108.05_360a"},{"$f":"ACCOUNTS!B127","v":"Land Rights - Assigned"},{"$f":"+ACCOUNTS!K127","v":"DIR108.360"},{"$f":"ACCOUNTS!C127","v":-12148.752},{"$f":"SUM(ACCOUNTALLOC!K127)","v":0},{"$f":"SUM(ACCOUNTALLOC!S127)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA127)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI127)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ127,ACCOUNTALLOC!AY127,ACCOUNTALLOC!BG127)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO127)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW127)","v":-12148.752},{"$f":"SUM(ACCOUNTALLOC!CE127)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM127)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU127)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ127)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY127)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG127)","v":0},{"$f":"SUM(Q90:S90)","v":0},{"$f":"SUM(Q90:R90)","v":0}]
[84,{"$f":"ACCOUNTS!A128","v":"108.05_360b"},{"$f":"ACCOUNTS!B128","v":"Land Rights"},{"$f":"+ACCOUNTS!K128","v":"NCP_360"},{"$f":"ACCOUNTS!C128","v":-3385851.2480000001},{"$f":"SUM(ACCOUNTALLOC!K128)","v":-1536714.3043749435},{"$f":"SUM(ACCOUNTALLOC!S128)","v":-495399.86428581859},{"$f":"SUM(ACCOUNTALLOC!AA128)","v":-644531.56114183192},{"$f":"SUM(ACCOUNTALLOC!AI128)","v":-378796.5244031999},{"$f":"SUM(ACCOUNTALLOC!AQ128,ACCOUNTALLOC!AY128,ACCOUNTALLOC!BG128)","v":-328020.58619396033},{"$f":"SUM(ACCOUNTALLOC!BO128)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW128)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE128)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM128)","v":-2181.1049042825821},{"$f":"SUM(ACCOUNTALLOC!CU128)","v":-207.30269596317845},null,{"$f":"SUM(ACCOUNTALLOC!AQ128)","v":-312002.0550782698},{"$f":"SUM(ACCOUNTALLOC!AY128)","v":-68.296062896354968},{"$f":"SUM(ACCOUNTALLOC!BG128)","v":-15950.235052794173},-328020.58619396033,-312070.35114116617]
[85,{"$f":"ACCOUNTS!A129","v":"108.05_361a"},{"$f":"ACCOUNTS!B129","v":"Structures & Improve - Assigned"},{"$f":"+ACCOUNTS!K129","v":"DIR108.361"},{"$f":"ACCOUNTS!C129","v":-224950.76187036239},{"$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":-10967.308000000001},{"$f":"SUM(ACCOUNTALLOC!BO129)","v":-55355.910287562372},{"$f":"SUM(ACCOUNTALLOC!BW129)","v":-57917.228582800002},{"$f":"SUM(ACCOUNTALLOC!CE129)","v":-100710.315},{"$f":"SUM(ACCOUNTALLOC!CM129)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU129)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ129)","v":-10967.308000000001},{"$f":"SUM(ACCOUNTALLOC!AY129)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG129)","v":0},-10967.308000000001,-10967.308000000001]
[86,{"$f":"ACCOUNTS!A130","v":"108.05_361b"},{"$f":"ACCOUNTS!B130","v":"Structures & Improve - Allocated"},{"$f":"+ACCOUNTS!K130","v":"NCP_361"},{"$f":"ACCOUNTS!C130","v":-2359357.5781296375},{"$f":"SUM(ACCOUNTALLOC!K130)","v":-1201084.4080433501},{"$f":"SUM(ACCOUNTALLOC!S130)","v":-330639.6430610838},{"$f":"SUM(ACCOUNTALLOC!AA130)","v":-410647.52759583568},{"$f":"SUM(ACCOUNTALLOC!AI130)","v":-238826.33555678526},{"$f":"SUM(ACCOUNTALLOC!AQ130,ACCOUNTALLOC!AY130,ACCOUNTALLOC!BG130)","v":-176066.10476352175},{"$f":"SUM(ACCOUNTALLOC!BO130)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW130)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE130)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM130)","v":-1825.0448096496202},{"$f":"SUM(ACCOUNTALLOC!CU130)","v":-268.51429941131732},null,{"$f":"SUM(ACCOUNTALLOC!AQ130)","v":-156789.50583010065},{"$f":"SUM(ACCOUNTALLOC!AY130)","v":-0.34097053893500606},{"$f":"SUM(ACCOUNTALLOC!BG130)","v":-19276.25796288217},-176066.10476352175,-156789.84680063959]
[87,{"$f":"ACCOUNTS!A131","v":"108.05_362a"},{"$f":"ACCOUNTS!B131","v":"Station Equipment - Assigned"},{"$f":"+ACCOUNTS!K131","v":"DIR108.362"},{"$f":"ACCOUNTS!C131","v":-11302572.919115141},{"$f":"SUM(ACCOUNTALLOC!K131)","v":0},{"$f":"SUM(ACCOUNTALLOC!S131)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA131)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI131)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ131,ACCOUNTALLOC!AY131,ACCOUNTALLOC!BG131)","v":-698898.21200000006},{"$f":"SUM(ACCOUNTALLOC!BO131)","v":-2831561.1025523432},{"$f":"SUM(ACCOUNTALLOC!BW131)","v":-4407970.1745627997},{"$f":"SUM(ACCOUNTALLOC!CE131)","v":-3364143.4299999997},{"$f":"SUM(ACCOUNTALLOC!CM131)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU131)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ131)","v":-698898.21200000006},{"$f":"SUM(ACCOUNTALLOC!AY131)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG131)","v":0},-698898.21200000006,-698898.21200000006]
[88,{"$f":"ACCOUNTS!A132","v":"108.05_362b"},{"$f":"ACCOUNTS!B132","v":"Station Equipment - Allocated"},{"$f":"+ACCOUNTS!K132","v":"NCP_362"},{"$f":"ACCOUNTS!C132","v":-125785408.52088486},{"$f":"SUM(ACCOUNTALLOC!K132)","v":-70212880.607498392},{"$f":"SUM(ACCOUNTALLOC!S132)","v":-16975645.495590549},{"$f":"SUM(ACCOUNTALLOC!AA132)","v":-18652663.339312535},{"$f":"SUM(ACCOUNTALLOC!AI132)","v":-9924926.8620978817},{"$f":"SUM(ACCOUNTALLOC!AQ132,ACCOUNTALLOC!AY132,ACCOUNTALLOC!BG132)","v":-9883228.5372580774},{"$f":"SUM(ACCOUNTALLOC!BO132)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW132)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE132)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM132)","v":-101473.98719134509},{"$f":"SUM(ACCOUNTALLOC!CU132)","v":-34589.691936071831},null,{"$f":"SUM(ACCOUNTALLOC!AQ132)","v":-8836019.5466977023},{"$f":"SUM(ACCOUNTALLOC!AY132)","v":-32490.010220808912},{"$f":"SUM(ACCOUNTALLOC!BG132)","v":-1014718.9803395653},-9883228.5372580774,-8868509.5569185112]
[89,{"$f":"ACCOUNTS!A133","v":"108.10_363"},{"$f":"ACCOUNTS!B133","v":"Battery Storage"},{"$f":"+ACCOUNTS!K133","v":"NCP_362"},{"$f":"ACCOUNTS!C133","v":-124550.5},{"$f":"SUM(ACCOUNTALLOC!K133)","v":-69523.559917939448},{"$f":"SUM(ACCOUNTALLOC!S133)","v":-16808.985709558652},{"$f":"SUM(ACCOUNTALLOC!AA133)","v":-18469.539293640028},{"$f":"SUM(ACCOUNTALLOC!AI133)","v":-9827.4880820733397},{"$f":"SUM(ACCOUNTALLOC!AQ133,ACCOUNTALLOC!AY133,ACCOUNTALLOC!BG133)","v":-9786.199133943097},{"$f":"SUM(ACCOUNTALLOC!BO133)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW133)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE133)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM133)","v":-100.47775803484522},{"$f":"SUM(ACCOUNTALLOC!CU133)","v":-34.250104810594202},null,{"$f":"SUM(ACCOUNTALLOC!AQ133)","v":-8749.2712031717492},{"$f":"SUM(ACCOUNTALLOC!AY133)","v":-32.171036892049152},{"$f":"SUM(ACCOUNTALLOC!BG133)","v":-1004.7568938792994},-9786.199133943097,-8781.4422400637977]
[90,{"$f":"ACCOUNTS!A134","v":"108.10_364a"},{"$f":"ACCOUNTS!B134","v":"Poles Towers & Fixtures "},{"$f":"+ACCOUNTS!K134","v":"OH_NCP"},{"$f":"ACCOUNTS!C134","v":-149346565.32902548},{"$f":"SUM(ACCOUNTALLOC!K134)","v":-102931601.96611065},{"$f":"SUM(ACCOUNTALLOC!S134)","v":-18807377.896459486},{"$f":"SUM(ACCOUNTALLOC!AA134)","v":-14621410.245547814},{"$f":"SUM(ACCOUNTALLOC!AI134)","v":-5784000.7412238782},{"$f":"SUM(ACCOUNTALLOC!AQ134,ACCOUNTALLOC!AY134,ACCOUNTALLOC!BG134)","v":-7008664.4180575246},{"$f":"SUM(ACCOUNTALLOC!BO134)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW134)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE134)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM134)","v":-90454.703225219113},{"$f":"SUM(ACCOUNTALLOC!CU134)","v":-103055.35840087153},null,{"$f":"SUM(ACCOUNTALLOC!AQ134)","v":-5414081.5071386537},{"$f":"SUM(ACCOUNTALLOC!AY134)","v":-135607.05093797357},{"$f":"SUM(ACCOUNTALLOC!BG134)","v":-1458975.8599808973},-7008664.4180575246,-5549688.5580766276]
[91,{"$f":"ACCOUNTS!A135","v":"108.10_364b"},{"$f":"ACCOUNTS!B135","v":"Poles & OH Conductor - Assigned"},{"$f":"+ACCOUNTS!K135","v":"DIR108.364"},{"$f":"ACCOUNTS!C135","v":-52160.692154439777},{"$f":"SUM(ACCOUNTALLOC!K135)","v":0},{"$f":"SUM(ACCOUNTALLOC!S135)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA135)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI135)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ135,ACCOUNTALLOC!AY135,ACCOUNTALLOC!BG135)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO135)","v":-52160.692154439777},{"$f":"SUM(ACCOUNTALLOC!BW135)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE135)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM135)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU135)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ135)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY135)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG135)","v":0},0,0]
[92,{"$f":"ACCOUNTS!A136","v":"108.10_365a"},{"$f":"ACCOUNTS!B136","v":"OVHD Cond & Devices "},{"$f":"+ACCOUNTS!K136","v":"OH_NCP"},{"$f":"ACCOUNTS!C136","v":-132600664.17376271},{"$f":"SUM(ACCOUNTALLOC!K136)","v":-91390108.336981013},{"$f":"SUM(ACCOUNTALLOC!S136)","v":-16698548.071348172},{"$f":"SUM(ACCOUNTALLOC!AA136)","v":-12981943.745711921},{"$f":"SUM(ACCOUNTALLOC!AI136)","v":-5135453.4881878737},{"$f":"SUM(ACCOUNTALLOC!AQ136,ACCOUNTALLOC!AY136,ACCOUNTALLOC!BG136)","v":-6222798.3265499724},{"$f":"SUM(ACCOUNTALLOC!BO136)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW136)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE136)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM136)","v":-80312.216748204984},{"$f":"SUM(ACCOUNTALLOC!CU136)","v":-91499.988235517128},null,{"$f":"SUM(ACCOUNTALLOC!AQ136)","v":-4807012.4823817816},{"$f":"SUM(ACCOUNTALLOC!AY136)","v":-120401.73124440681},{"$f":"SUM(ACCOUNTALLOC!BG136)","v":-1295384.1129237839},-6222798.3265499724,-4927414.2136261882]
[93,{"$f":"ACCOUNTS!A137","v":"108.10_366a"},{"$f":"ACCOUNTS!B137","v":"UG Conduit & Conductor - Assigned"},{"$f":"+ACCOUNTS!K137","v":"DIR108.366"},{"$f":"ACCOUNTS!C137","v":-15897826.552200768},{"$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},{"$f":"SUM(ACCOUNTALLOC!BO137)","v":-13917717.100486483},{"$f":"SUM(ACCOUNTALLOC!BW137)","v":-1954966.5945714284},{"$f":"SUM(ACCOUNTALLOC!CE137)","v":-25142.857142857145},{"$f":"SUM(ACCOUNTALLOC!CM137)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU137)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ137)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY137)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG137)","v":0},0,0]
[94,{"$f":"ACCOUNTS!A138","v":"108.10_366b"},{"$f":"ACCOUNTS!B138","v":"UG Conduit & Conductor"},{"$f":"+ACCOUNTS!K138","v":"UG_NCP"},{"$f":"ACCOUNTS!C138","v":-274914988.11086798},{"$f":"SUM(ACCOUNTALLOC!K138)","v":-185016284.2064971},{"$f":"SUM(ACCOUNTALLOC!S138)","v":-32967638.387659524},{"$f":"SUM(ACCOUNTALLOC!AA138)","v":-30764706.547002159},{"$f":"SUM(ACCOUNTALLOC!AI138)","v":-13357182.76454032},{"$f":"SUM(ACCOUNTALLOC!AQ138,ACCOUNTALLOC!AY138,ACCOUNTALLOC!BG138)","v":-12607149.906415518},{"$f":"SUM(ACCOUNTALLOC!BO138)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW138)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE138)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM138)","v":-126777.63686951439},{"$f":"SUM(ACCOUNTALLOC!CU138)","v":-75248.661883840789},null,{"$f":"SUM(ACCOUNTALLOC!AQ138)","v":-9527407.5707638301},{"$f":"SUM(ACCOUNTALLOC!AY138)","v":-113145.63290505047},{"$f":"SUM(ACCOUNTALLOC!BG138)","v":-2966596.7027466362},-12607149.906415518,-9640553.2036688812]
[{"$f":"+A101+1","v":95},{"$f":"ACCOUNTS!A139","v":"108.10_367a"},{"$f":"ACCOUNTS!B139","v":"UNGDCond & Devices "},{"$f":"+ACCOUNTS!K139","v":"UG_NCP"},{"$f":"ACCOUNTS!C139","v":-387170816.60218024},{"$f":"SUM(ACCOUNTALLOC!K139)","v":-260563843.14718542},{"$f":"SUM(ACCOUNTALLOC!S139)","v":-46429289.154827751},{"$f":"SUM(ACCOUNTALLOC!AA139)","v":-43326835.827247471},{"$f":"SUM(ACCOUNTALLOC!AI139)","v":-18811311.0674274},{"$f":"SUM(ACCOUNTALLOC!AQ139,ACCOUNTALLOC!AY139,ACCOUNTALLOC!BG139)","v":-17755017.86146535},{"$f":"SUM(ACCOUNTALLOC!BO139)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW139)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE139)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM139)","v":-178544.65313426155},{"$f":"SUM(ACCOUNTALLOC!CU139)","v":-105974.89089259393},null,{"$f":"SUM(ACCOUNTALLOC!AQ139)","v":-13417726.674788753},{"$f":"SUM(ACCOUNTALLOC!AY139)","v":-159346.30333487858},{"$f":"SUM(ACCOUNTALLOC!BG139)","v":-4177944.8833417199},-17755017.86146535,-13577072.978123631]
[96,{"$f":"ACCOUNTS!A140","v":"108.10_368a"},{"$f":"ACCOUNTS!B140","v":"Line Transformers - Assigned"},{"$f":"+ACCOUNTS!K140","v":"DIR368.03"},{"$f":"ACCOUNTS!C140","v":-1245671.6795000487},{"$f":"SUM(ACCOUNTALLOC!K140)","v":0},{"$f":"SUM(ACCOUNTALLOC!S140)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA140)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI140)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ140,ACCOUNTALLOC!AY140,ACCOUNTALLOC!BG140)","v":-472937.35296838998},{"$f":"SUM(ACCOUNTALLOC!BO140)","v":-762210.28315896739},{"$f":"SUM(ACCOUNTALLOC!BW140)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE140)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM140)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU140)","v":-10524.043372691443},null,{"$f":"SUM(ACCOUNTALLOC!AQ140)","v":-447301.82764417434},{"$f":"SUM(ACCOUNTALLOC!AY140)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG140)","v":-25635.525324215665},-472937.35296838998,-447301.82764417434]
[97,{"$f":"ACCOUNTS!A141","v":"108.10_368b"},{"$f":"ACCOUNTS!B141","v":"Line Transformers - OH"},{"$f":"+ACCOUNTS!K141","v":"OH_TFMR"},{"$f":"ACCOUNTS!C141","v":-72954566.067123264},{"$f":"SUM(ACCOUNTALLOC!K141)","v":-54471763.488864817},{"$f":"SUM(ACCOUNTALLOC!S141)","v":-8921362.3803447541},{"$f":"SUM(ACCOUNTALLOC!AA141)","v":-1304252.6428713189},{"$f":"SUM(ACCOUNTALLOC!AI141)","v":-14707.255189992442},{"$f":"SUM(ACCOUNTALLOC!AQ141,ACCOUNTALLOC!AY141,ACCOUNTALLOC!BG141)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO141)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW141)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE141)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM141)","v":-8242480.2998523908},{"$f":"SUM(ACCOUNTALLOC!CU141)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ141)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY141)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG141)","v":0},0,0]
[98,{"$f":"ACCOUNTS!A142","v":"108.10_368c"},{"$f":"ACCOUNTS!B142","v":"Line Transformers - UG"},{"$f":"+ACCOUNTS!K142","v":"UG_TFMR"},{"$f":"ACCOUNTS!C142","v":-134960859.59086537},{"$f":"SUM(ACCOUNTALLOC!K142)","v":-107817200.41639958},{"$f":"SUM(ACCOUNTALLOC!S142)","v":-16667975.087853312},{"$f":"SUM(ACCOUNTALLOC!AA142)","v":-7944274.4312478211},{"$f":"SUM(ACCOUNTALLOC!AI142)","v":-2195175.1912539247},{"$f":"SUM(ACCOUNTALLOC!AQ142,ACCOUNTALLOC!AY142,ACCOUNTALLOC!BG142)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO142)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW142)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE142)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM142)","v":-336234.46411073336},{"$f":"SUM(ACCOUNTALLOC!CU142)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ142)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY142)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG142)","v":0},0,0]
[99,{"$f":"ACCOUNTS!A143","v":"108.10_369a"},{"$f":"ACCOUNTS!B143","v":"Services - OH"},{"$f":"+ACCOUNTS!M143","v":"OH_SVC"},{"$f":"ACCOUNTS!C143","v":-33106913.110664558},{"$f":"SUM(ACCOUNTALLOC!K143)","v":-28570731.161835331},{"$f":"SUM(ACCOUNTALLOC!S143)","v":-4365306.1039201962},{"$f":"SUM(ACCOUNTALLOC!AA143)","v":-167252.18184545738},{"$f":"SUM(ACCOUNTALLOC!AI143)","v":-3623.6630635751485},{"$f":"SUM(ACCOUNTALLOC!AQ143,ACCOUNTALLOC!AY143,ACCOUNTALLOC!BG143)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO143)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW143)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE143)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM143)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU143)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ143)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY143)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG143)","v":0},0,0]
[100,{"$f":"ACCOUNTS!A144","v":"108.10_369b"},{"$f":"ACCOUNTS!B144","v":"Services - UG"},{"$f":"+ACCOUNTS!M144","v":"RESID"},{"$f":"ACCOUNTS!C144","v":-93641215.226628304},{"$f":"SUM(ACCOUNTALLOC!K144)","v":-93641215.226628304},{"$f":"SUM(ACCOUNTALLOC!S144)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA144)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI144)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ144,ACCOUNTALLOC!AY144,ACCOUNTALLOC!BG144)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO144)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW144)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE144)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM144)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU144)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ144)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY144)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG144)","v":0},0,0]
[101,{"$f":"ACCOUNTS!A145","v":"108.10_370"},{"$f":"ACCOUNTS!B145","v":"Meters"},{"$f":"+ACCOUNTS!R145","v":"D370.T"},{"$f":"ACCOUNTS!C145","v":-39213863.239287503},{"$f":"SUM(ACCOUNTALLOC!K145)","v":-25458658.24115362},{"$f":"SUM(ACCOUNTALLOC!S145)","v":-7145874.7784302495},{"$f":"SUM(ACCOUNTALLOC!AA145)","v":-2111863.9488710072},{"$f":"SUM(ACCOUNTALLOC!AI145)","v":-237355.39323898061},{"$f":"SUM(ACCOUNTALLOC!AQ145,ACCOUNTALLOC!AY145,ACCOUNTALLOC!BG145)","v":-3771017.7206631023},{"$f":"SUM(ACCOUNTALLOC!BO145)","v":-185829.47368523726},{"$f":"SUM(ACCOUNTALLOC!BW145)","v":-115399.66048185888},{"$f":"SUM(ACCOUNTALLOC!CE145)","v":-185792.45871956355},{"$f":"SUM(ACCOUNTALLOC!CM145)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU145)","v":-2071.5640438791515},null,{"$f":"SUM(ACCOUNTALLOC!AQ145)","v":-2842995.6880319864},{"$f":"SUM(ACCOUNTALLOC!AY145)","v":-9217.8877958739613},{"$f":"SUM(ACCOUNTALLOC!BG145)","v":-918804.14483524207},-3771017.7206631023,-2852213.5758278603]
[{"$f":"+A108+1","v":102},{"$f":"ACCOUNTS!A146","v":"108.10_373"},{"$f":"ACCOUNTS!B146","v":"Str & Area Lighting Sys "},{"$f":"+ACCOUNTS!M146","v":"DIR373.00"},{"$f":"ACCOUNTS!C146","v":-20006963.143007282},{"$f":"SUM(ACCOUNTALLOC!K146)","v":0},{"$f":"SUM(ACCOUNTALLOC!S146)","v":0},{"$f":"SUM(ACCOUNTALLOC!AA146)","v":0},{"$f":"SUM(ACCOUNTALLOC!AI146)","v":0},{"$f":"SUM(ACCOUNTALLOC!AQ146,ACCOUNTALLOC!AY146,ACCOUNTALLOC!BG146)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO146)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW146)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE146)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM146)","v":-20006963.143007282},{"$f":"SUM(ACCOUNTALLOC!CU146)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ146)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY146)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG146)","v":0},0,0]
[{"$f":"+A109+1","v":103},{"$f":"ACCOUNTS!A147","v":"108.10_374"},{"$f":"ACCOUNTS!B147","v":"Asset Retirement Obligation"},{"$f":"+ACCOUNTS!R147","v":"LINE.T"},{"$f":"ACCOUNTS!C147","v":-444030},{"$f":"SUM(ACCOUNTALLOC!K147)","v":-297962.005315719},{"$f":"SUM(ACCOUNTALLOC!S147)","v":-53547.22471660866},{"$f":"SUM(ACCOUNTALLOC!AA147)","v":-47116.46183915584},{"$f":"SUM(ACCOUNTALLOC!AI147)","v":-19907.197332731193},{"$f":"SUM(ACCOUNTALLOC!AQ147,ACCOUNTALLOC!AY147,ACCOUNTALLOC!BG147)","v":-20298.319196054101},{"$f":"SUM(ACCOUNTALLOC!BO147)","v":-3640.9951998158017},{"$f":"SUM(ACCOUNTALLOC!BW147)","v":-1146.5550930554343},{"$f":"SUM(ACCOUNTALLOC!CE147)","v":-6.8901428219390048},{"$f":"SUM(ACCOUNTALLOC!CM147)","v":-223.57354490907667},{"$f":"SUM(ACCOUNTALLOC!CU147)","v":-180.77761912897978},null,{"$f":"SUM(ACCOUNTALLOC!AQ147)","v":-15454.196240285673},{"$f":"SUM(ACCOUNTALLOC!AY147)","v":-252.97775196817835},{"$f":"SUM(ACCOUNTALLOC!BG147)","v":-4591.1452038002508},-20298.319196054101,-15707.173992253851]
[{"$f":"+A110+1","v":104},null,{"$f":"ACCOUNTS!B156","v":"Sub-total"},null,{"$f":"SUM(E90:E110)","v":-1498751943.7972682},-1023179571.0768061,-169875413.07420704,-132995967.99952795,-56111093.971598633,-58964850.852665409,-17808475.557524852,-6549548.9652919425,{"$f":"SUM(M90:M110)","v":-3675795.9510052423},-29167571.305155825,{"$f":"SUM(O90:O110)","v":-423655.04348477989},null,{"$f":"SUM(Q90:Q110)","v":-46495405.845798708},{"$f":"SUM(R90:R110)","v":-570562.40226128779},{"$f":"SUM(S90:S110)","v":-11898882.604605416},{"$f":"SUM(T90:T110)","v":-58964850.852665409},{"$f":"SUM(U90:U110)","v":-47065968.248059995}]
[105]
[106,null,{"$f":"ACCOUNTS!B158","v":"General Plant"}]
[107,{"$f":"ACCOUNTS!A159","v":108.06},{"$f":"ACCOUNTS!B159","v":"Accum Depreciation General Plant"},{"$f":"+ACCOUNTS!R159","v":"GP.T"},{"$f":"ACCOUNTS!C159","v":-185099491.55969805},{"$f":"SUM(ACCOUNTALLOC!K159)","v":-117569931.33414784},{"$f":"SUM(ACCOUNTALLOC!S159)","v":-22513160.44845783},{"$f":"SUM(ACCOUNTALLOC!AA159)","v":-19998575.157070123},{"$f":"SUM(ACCOUNTALLOC!AI159)","v":-9935053.8614727445},{"$f":"SUM(ACCOUNTALLOC!AQ159,ACCOUNTALLOC!AY159,ACCOUNTALLOC!BG159)","v":-8221454.9511866737},{"$f":"SUM(ACCOUNTALLOC!BO159)","v":-961364.14160583913},{"$f":"SUM(ACCOUNTALLOC!BW159)","v":-2081284.1202352729},{"$f":"SUM(ACCOUNTALLOC!CE159)","v":-1335612.9067531461},{"$f":"SUM(ACCOUNTALLOC!CM159)","v":-2427221.0567895765},{"$f":"SUM(ACCOUNTALLOC!CU159)","v":-55833.581979047158},null,{"$f":"SUM(ACCOUNTALLOC!AQ159)","v":-7577794.5031085582},{"$f":"SUM(ACCOUNTALLOC!AY159)","v":-28282.577606767227},{"$f":"SUM(ACCOUNTALLOC!BG159)","v":-615377.87047134817},{"$f":"SUM(Q114:S114)","v":-8221454.9511866737},{"$f":"SUM(Q114:R114)","v":-7606077.0807153257}]
[108,{"$f":"ACCOUNTS!A160","v":108.07},{"$f":"ACCOUNTS!B160","v":"RWIP"},{"$f":"+ACCOUNTS!R160","v":"PTDGP.T"},{"$f":"ACCOUNTS!C160","v":14858618.090523999},{"$f":"SUM(ACCOUNTALLOC!K160)","v":9061802.8045497406},{"$f":"SUM(ACCOUNTALLOC!S160)","v":1865329.3846765275},{"$f":"SUM(ACCOUNTALLOC!AA160)","v":1786480.5899750071},{"$f":"SUM(ACCOUNTALLOC!AI160)","v":881075.31261847413},{"$f":"SUM(ACCOUNTALLOC!AQ160,ACCOUNTALLOC!AY160,ACCOUNTALLOC!BG160)","v":723089.7523121346},{"$f":"SUM(ACCOUNTALLOC!BO160)","v":85571.231307507682},{"$f":"SUM(ACCOUNTALLOC!BW160)","v":185270.95287256417},{"$f":"SUM(ACCOUNTALLOC!CE160)","v":123738.63081774053},{"$f":"SUM(ACCOUNTALLOC!CM160)","v":141239.625476466},{"$f":"SUM(ACCOUNTALLOC!CU160)","v":5019.8059178401436},null,{"$f":"SUM(ACCOUNTALLOC!AQ160)","v":666519.11977639771},{"$f":"SUM(ACCOUNTALLOC!AY160)","v":2505.0883857748231},{"$f":"SUM(ACCOUNTALLOC!BG160)","v":54065.544149962065},{"$f":"SUM(Q115:S115)","v":723089.7523121346},{"$f":"SUM(Q115:R115)","v":669024.20816217258}]
[{"$f":"+A115+1","v":109},null,{"$f":"ACCOUNTS!B172","v":"Sub-total"},null,{"$f":"SUM(E114:E115)","v":-170240873.46917406},-108508128.5295981,-20647831.063781302,-18212094.567095116,-9053978.5488542709,-7498365.1988745388,-875792.91029833141,-1896013.1673627088,{"$f":"SUM(M114:M115)","v":-1211874.2759354056},-2285981.4313131105,{"$f":"SUM(O114:O115)","v":-50813.776061207012},null,{"$f":"SUM(Q114:Q115)","v":-6911275.3833321603},{"$f":"SUM(R114:R115)","v":-25777.489220992404},{"$f":"SUM(S114:S115)","v":-561312.32632138615},{"$f":"SUM(T114:T115)","v":-7498365.1988745388},{"$f":"SUM(U114:U115)","v":-6937052.872553153}]
[110]
[111,null,{"$f":"ACCOUNTS!B174","v":"TOTAL ACCUMULATED RESERVE FOR DEPRECIATION"},null,{"$f":"ACCOUNTS!C174","v":-4292153131.7526517},{"$f":"SUM(ACCOUNTALLOC!K174)","v":-2640324577.8237352},{"$f":"SUM(ACCOUNTALLOC!S174)","v":-533881587.21647853},{"$f":"SUM(ACCOUNTALLOC!AA174)","v":-514708253.46940696},{"$f":"SUM(ACCOUNTALLOC!AI174)","v":-255518478.25233027},{"$f":"SUM(ACCOUNTALLOC!AQ174,ACCOUNTALLOC!AY174,ACCOUNTALLOC!BG174)","v":-202219491.96351019},{"$f":"SUM(ACCOUNTALLOC!BO174)","v":-24066608.157533582},{"$f":"SUM(ACCOUNTALLOC!BW174)","v":-53794730.653161548},{"$f":"SUM(ACCOUNTALLOC!CE174)","v":-27353640.676363613},{"$f":"SUM(ACCOUNTALLOC!CM174)","v":-38865993.401420124},{"$f":"SUM(ACCOUNTALLOC!CU174)","v":-1419770.1387125859},null,{"$f":"SUM(ACCOUNTALLOC!AQ174)","v":-188465474.88737124},{"$f":"SUM(ACCOUNTALLOC!AY174)","v":-631185.56833462743},{"$f":"SUM(ACCOUNTALLOC!BG174)","v":-13122831.507804314},{"$f":"SUM(Q118:S118)","v":-202219491.96351019},{"$f":"SUM(Q118:R118)","v":-189096660.45570588}]
[112]
[113,null,{"$f":"ACCOUNTS!A176","v":"Rate Base Adjustments and Working Capital"}]
[114,null,{"$f":"ACCOUNTS!B187","v":"Working Capital Assets"}]
[115,{"$f":"ACCOUNTS!A188","v":"WC"},{"$f":"ACCOUNTS!B188","v":"Working Capital"},{"$f":"+ACCOUNTS!R188","v":"EPIS.T"},{"$f":"ACCOUNTS!C188","v":137375215.95577019},{"$f":"SUM(ACCOUNTALLOC!K188)","v":83881347.978440836},{"$f":"SUM(ACCOUNTALLOC!S188)","v":17233681.795579236},{"$f":"SUM(ACCOUNTALLOC!AA188)","v":16474993.39825709},{"$f":"SUM(ACCOUNTALLOC!AI188)","v":8127446.4872412952},{"$f":"SUM(ACCOUNTALLOC!AQ188,ACCOUNTALLOC!AY188,ACCOUNTALLOC!BG188)","v":6670311.2887448883},{"$f":"SUM(ACCOUNTALLOC!BO188)","v":785886.4545535841},{"$f":"SUM(ACCOUNTALLOC!BW188)","v":1709176.1467076174},{"$f":"SUM(ACCOUNTALLOC!CE188)","v":1127370.9559229731},{"$f":"SUM(ACCOUNTALLOC!CM188)","v":1318720.50897945},{"$f":"SUM(ACCOUNTALLOC!CU188)","v":46280.941343226157},null,{"$f":"SUM(ACCOUNTALLOC!AQ188)","v":6149036.1869659116},{"$f":"SUM(ACCOUNTALLOC!AY188)","v":23079.046162334995},{"$f":"SUM(ACCOUNTALLOC!BG188)","v":498196.05561664101},{"$f":"SUM(Q122:S122)","v":6670311.2887448883},{"$f":"SUM(Q122:R122)","v":6172115.2331282469}]
[116,null,{"$f":"ACCOUNTS!B204","v":"Sub-total"},null,{"$f":"SUM(E122)","v":137375215.95577019},{"$f":"SUM(F122)","v":83881347.978440836},17233681.795579236,16474993.39825709,8127446.4872412952,6670311.2887448883,785886.4545535841,1709176.1467076174,{"$f":"SUM(M122)","v":1127370.9559229731},1318720.50897945,{"$f":"SUM(O122)","v":46280.941343226157},null,{"$f":"SUM(Q122)","v":6149036.1869659116},{"$f":"SUM(R122)","v":23079.046162334995},{"$f":"SUM(S122)","v":498196.05561664101},{"$f":"SUM(T122)","v":6670311.2887448883},{"$f":"SUM(U122)","v":6172115.2331282469}]
[117]
[118,null,{"$f":"ACCOUNTS!B206","v":"Other Items"}]
[119,{"$f":"ACCOUNTS!A207","v":182.01},{"$f":"ACCOUNTS!B207","v":"Misc Def Debits - Production"},{"$f":"+ACCOUNTS!J207","v":"_PC4"},{"$f":"ACCOUNTS!C207","v":189792533.49183738},{"$f":"SUM(ACCOUNTALLOC!K207)","v":109458132.32881136},{"$f":"SUM(ACCOUNTALLOC!S207)","v":25235899.958994471},{"$f":"SUM(ACCOUNTALLOC!AA207)","v":27010942.897607118},{"$f":"SUM(ACCOUNTALLOC!AI207)","v":14192031.613293314},{"$f":"SUM(ACCOUNTALLOC!AQ207,ACCOUNTALLOC!AY207,ACCOUNTALLOC!BG207)","v":10025914.852864614},{"$f":"SUM(ACCOUNTALLOC!BO207)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW207)","v":3405262.9182334263},{"$f":"SUM(ACCOUNTALLOC!CE207)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM207)","v":394439.09258016362},{"$f":"SUM(ACCOUNTALLOC!CU207)","v":69909.829452928971},null,{"$f":"SUM(ACCOUNTALLOC!AQ207)","v":10025572.235904397},{"$f":"SUM(ACCOUNTALLOC!AY207)","v":342.61696021659145},{"$f":"SUM(ACCOUNTALLOC!BG207)","v":0},{"$f":"SUM(Q126:S126)","v":10025914.852864614},{"$f":"SUM(Q126:R126)","v":10025914.852864614}]
[120,{"$f":"ACCOUNTS!A208","v":182.02},{"$f":"ACCOUNTS!B208","v":"Misc Def Debits - Transmission"},{"$f":"+ACCOUNTS!J208","v":"_PC4"},{"$f":"ACCOUNTS!C208","v":282930},{"$f":"SUM(ACCOUNTALLOC!K208)","v":163172.85411611051},{"$f":"SUM(ACCOUNTALLOC!S208)","v":37619.989806950878},{"$f":"SUM(ACCOUNTALLOC!AA208)","v":40266.10495901652},{"$f":"SUM(ACCOUNTALLOC!AI208)","v":21156.530399135907},{"$f":"SUM(ACCOUNTALLOC!AQ208,ACCOUNTALLOC!AY208,ACCOUNTALLOC!BG208)","v":14945.962505121328},{"$f":"SUM(ACCOUNTALLOC!BO208)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW208)","v":5076.3379345332332},{"$f":"SUM(ACCOUNTALLOC!CE208)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM208)","v":588.00338670069618},{"$f":"SUM(ACCOUNTALLOC!CU208)","v":104.21689243095474},null,{"$f":"SUM(ACCOUNTALLOC!AQ208)","v":14945.45175469943},{"$f":"SUM(ACCOUNTALLOC!AY208)","v":0.51075042189817899},{"$f":"SUM(ACCOUNTALLOC!BG208)","v":0},14945.962505121328,14945.962505121328]
[121,{"$f":"ACCOUNTS!A209","v":182.03},{"$f":"ACCOUNTS!B209","v":"Misc Def Debits - Distribution"},{"$f":"+ACCOUNTS!R209","v":"DP.T"},{"$f":"ACCOUNTS!C209","v":-3679667.3302051304},{"$f":"SUM(ACCOUNTALLOC!K209)","v":-2448352.8298243526},{"$f":"SUM(ACCOUNTALLOC!S209)","v":-436577.88417875348},{"$f":"SUM(ACCOUNTALLOC!AA209)","v":-346743.35066933098},{"$f":"SUM(ACCOUNTALLOC!AI209)","v":-147699.63011732293},{"$f":"SUM(ACCOUNTALLOC!AQ209,ACCOUNTALLOC!AY209,ACCOUNTALLOC!BG209)","v":-164103.70731472131},{"$f":"SUM(ACCOUNTALLOC!BO209)","v":-36976.137444545566},{"$f":"SUM(ACCOUNTALLOC!BW209)","v":-19896.304567373409},{"$f":"SUM(ACCOUNTALLOC!CE209)","v":-6745.1259335093364},{"$f":"SUM(ACCOUNTALLOC!CM209)","v":-71438.056517565929},{"$f":"SUM(ACCOUNTALLOC!CU209)","v":-1134.303637654343},null,{"$f":"SUM(ACCOUNTALLOC!AQ209)","v":-130440.85463945093},{"$f":"SUM(ACCOUNTALLOC!AY209)","v":-1482.5556961042189},{"$f":"SUM(ACCOUNTALLOC!BG209)","v":-32180.296979166164},-164103.70731472131,-131923.41033555515]
[122,{"$f":"ACCOUNTS!A210","v":182.04},{"$f":"ACCOUNTS!B210","v":"Misc Def Debits - Other"},{"$f":"+ACCOUNTS!R210","v":"GP.T"},{"$f":"ACCOUNTS!C210","v":68510052.721862912},{"$f":"SUM(ACCOUNTALLOC!K210)","v":43515636.517080717},{"$f":"SUM(ACCOUNTALLOC!S210)","v":8332696.0882664518},{"$f":"SUM(ACCOUNTALLOC!AA210)","v":7401983.8024845598},{"$f":"SUM(ACCOUNTALLOC!AI210)","v":3677217.3608295559},{"$f":"SUM(ACCOUNTALLOC!AQ210,ACCOUNTALLOC!AY210,ACCOUNTALLOC!BG210)","v":3042970.6068347609},{"$f":"SUM(ACCOUNTALLOC!BO210)","v":355825.43999091658},{"$f":"SUM(ACCOUNTALLOC!BW210)","v":770336.44773955015},{"$f":"SUM(ACCOUNTALLOC!CE210)","v":494344.47327018838},{"$f":"SUM(ACCOUNTALLOC!CM210)","v":898376.54964405112},{"$f":"SUM(ACCOUNTALLOC!CU210)","v":20665.435722179118},null,{"$f":"SUM(ACCOUNTALLOC!AQ210)","v":2804735.4239002503},{"$f":"SUM(ACCOUNTALLOC!AY210)","v":10468.104837148496},{"$f":"SUM(ACCOUNTALLOC!BG210)","v":227767.07809736228},3042970.6068347609,2815203.5287373988]
[123,{"$f":"ACCOUNTS!A211","v":282},{"$f":"ACCOUNTS!B211","v":"Accum Deferred Income Tax - Prod "},{"$f":"+ACCOUNTS!J211","v":0},{"$f":"ACCOUNTS!C211","v":-14559444.715643},{"$f":"SUM(ACCOUNTALLOC!K211)","v":-8396798.3197157998},{"$f":"SUM(ACCOUNTALLOC!S211)","v":-1935906.9798089792},{"$f":"SUM(ACCOUNTALLOC!AA211)","v":-2072074.8208570299},{"$f":"SUM(ACCOUNTALLOC!AI211)","v":-1088705.1027499372},{"$f":"SUM(ACCOUNTALLOC!AQ211,ACCOUNTALLOC!AY211,ACCOUNTALLOC!BG211)","v":-769112.20024524489},{"$f":"SUM(ACCOUNTALLOC!BO211)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW211)","v":-261225.96230784288},{"$f":"SUM(ACCOUNTALLOC!CE211)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM211)","v":-30258.377695117655},{"$f":"SUM(ACCOUNTALLOC!CU211)","v":-5362.9522630495139},null,{"$f":"SUM(ACCOUNTALLOC!AQ211)","v":-769085.91726878029},{"$f":"SUM(ACCOUNTALLOC!AY211)","v":-26.282976464559699},{"$f":"SUM(ACCOUNTALLOC!BG211)","v":0},-769112.20024524489,-769112.20024524489]
[124,{"$f":"ACCOUNTS!A212","v":282.01},{"$f":"ACCOUNTS!B212","v":"Accum Deferred Income Tax - Trans"},{"$f":"+ACCOUNTS!R212","v":0},{"$f":"ACCOUNTS!C212","v":10200176.612901218},{"$f":"SUM(ACCOUNTALLOC!K212)","v":5882698.654845695},{"$f":"SUM(ACCOUNTALLOC!S212)","v":1356273.778695941},{"$f":"SUM(ACCOUNTALLOC!AA212)","v":1451671.374882784},{"$f":"SUM(ACCOUNTALLOC!AI212)","v":762734.05643586663},{"$f":"SUM(ACCOUNTALLOC!AQ212,ACCOUNTALLOC!AY212,ACCOUNTALLOC!BG212)","v":538831.00838383019},{"$f":"SUM(ACCOUNTALLOC!BO212)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW212)","v":183011.85268090753},{"$f":"SUM(ACCOUNTALLOC!CE212)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM212)","v":21198.665370696472},{"$f":"SUM(ACCOUNTALLOC!CU212)","v":3757.221605497708},null,{"$f":"SUM(ACCOUNTALLOC!AQ212)","v":538812.59483804682},{"$f":"SUM(ACCOUNTALLOC!AY212)","v":18.413545783321798},{"$f":"SUM(ACCOUNTALLOC!BG212)","v":0},538831.00838383019,538831.00838383019]
[125,{"$f":"ACCOUNTS!A213","v":282.02},{"$f":"ACCOUNTS!B213","v":"Accum Deferred Income Tax - General"},{"$f":"+ACCOUNTS!M213","v":0},{"$f":"ACCOUNTS!C213","v":-1386885625.7545435},{"$f":"SUM(ACCOUNTALLOC!K213)","v":-843880292.05008996},{"$f":"SUM(ACCOUNTALLOC!S213)","v":-174407104.59378067},{"$f":"SUM(ACCOUNTALLOC!AA213)","v":-167681358.34126863},{"$f":"SUM(ACCOUNTALLOC!AI213)","v":-82669095.300710261},{"$f":"SUM(ACCOUNTALLOC!AQ213,ACCOUNTALLOC!AY213,ACCOUNTALLOC!BG213)","v":-67817634.228402182},{"$f":"SUM(ACCOUNTALLOC!BO213)","v":-8030400.0295326719},{"$f":"SUM(ACCOUNTALLOC!BW213)","v":-17386754.492119744},{"$f":"SUM(ACCOUNTALLOC!CE213)","v":-11634771.525486365},{"$f":"SUM(ACCOUNTALLOC!CM213)","v":-12906900.796122912},{"$f":"SUM(ACCOUNTALLOC!CU213)","v":-471314.39703045238},null,{"$f":"SUM(ACCOUNTALLOC!AQ213)","v":-62512138.788582824},{"$f":"SUM(ACCOUNTALLOC!AY213)","v":-235031.67957108442},{"$f":"SUM(ACCOUNTALLOC!BG213)","v":-5070463.7602482736},-67817634.228402182,-62747170.468153909]
[126,{"$f":"ACCOUNTS!A214","v":235},{"$f":"ACCOUNTS!B214","v":"Customer Deposits"},{"$f":"+ACCOUNTS!J214","v":"CUS"},{"$f":"ACCOUNTS!C214","v":-25836611.384475},{"$f":"SUM(ACCOUNTALLOC!K214)","v":-23095250.799047243},{"$f":"SUM(ACCOUNTALLOC!S214)","v":-1864887.860734801},{"$f":"SUM(ACCOUNTALLOC!AA214)","v":-638245.470833336},{"$f":"SUM(ACCOUNTALLOC!AI214)","v":-169525.96587746224},{"$f":"SUM(ACCOUNTALLOC!AQ214,ACCOUNTALLOC!AY214,ACCOUNTALLOC!BG214)","v":-57586.220566097596},{"$f":"SUM(ACCOUNTALLOC!BO214)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW214)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE214)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM214)","v":-11115.0674160617},{"$f":"SUM(ACCOUNTALLOC!CU214)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ214)","v":-57586.220566097596},{"$f":"SUM(ACCOUNTALLOC!AY214)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG214)","v":0},-57586.220566097596,-57586.220566097596]
[127,{"$f":"ACCOUNTS!A215","v":235.01},{"$f":"ACCOUNTS!B215","v":"Customer Deposits - Transmission"},{"$f":"+ACCOUNTS!M215","v":0},{"$f":"ACCOUNTS!C215","v":-2995643.46},{"$f":"SUM(ACCOUNTALLOC!K215)","v":-1727663.0024474622},{"$f":"SUM(ACCOUNTALLOC!S215)","v":-398317.87520043494},{"$f":"SUM(ACCOUNTALLOC!AA215)","v":-426334.7611782116},{"$f":"SUM(ACCOUNTALLOC!AI215)","v":-224003.89469643612},{"$f":"SUM(ACCOUNTALLOC!AQ215,ACCOUNTALLOC!AY215,ACCOUNTALLOC!BG215)","v":-158246.82724303511},{"$f":"SUM(ACCOUNTALLOC!BO215)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW215)","v":-53747.918334338494},{"$f":"SUM(ACCOUNTALLOC!CE215)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM215)","v":-6225.7395816201588},{"$f":"SUM(ACCOUNTALLOC!CU215)","v":-1103.441318461503},null,{"$f":"SUM(ACCOUNTALLOC!AQ215)","v":-158241.41945255318},{"$f":"SUM(ACCOUNTALLOC!AY215)","v":-5.407790481926698},{"$f":"SUM(ACCOUNTALLOC!BG215)","v":0},-158246.82724303511,-158246.82724303511]
[128,{"$f":"ACCOUNTS!A216","v":252},{"$f":"ACCOUNTS!B216","v":"Customer Advances"},{"$f":"+ACCOUNTS!R216","v":0},{"$f":"ACCOUNTS!C216","v":-79258524.650000006},{"$f":"SUM(ACCOUNTALLOC!K216)","v":-33974849.983845964},{"$f":"SUM(ACCOUNTALLOC!S216)","v":-42161069.125409625},{"$f":"SUM(ACCOUNTALLOC!AA216)","v":-2830663.0729111028},{"$f":"SUM(ACCOUNTALLOC!AI216)","v":-291942.46783331066},{"$f":"SUM(ACCOUNTALLOC!AQ216,ACCOUNTALLOC!AY216,ACCOUNTALLOC!BG216)","v":0},{"$f":"SUM(ACCOUNTALLOC!BO216)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW216)","v":0},{"$f":"SUM(ACCOUNTALLOC!CE216)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM216)","v":0},{"$f":"SUM(ACCOUNTALLOC!CU216)","v":0},null,{"$f":"SUM(ACCOUNTALLOC!AQ216)","v":0},{"$f":"SUM(ACCOUNTALLOC!AY216)","v":0},{"$f":"SUM(ACCOUNTALLOC!BG216)","v":0},0,0]
[129,{"$f":"ACCOUNTS!A217","v":253},{"$f":"ACCOUNTS!B217","v":"Landlord Incentive"},{"$f":"+ACCOUNTS!R217","v":"SW.T"},{"$f":"ACCOUNTS!C217","v":-2132461.9750080002},{"$f":"SUM(ACCOUNTALLOC!K217)","v":-1357379.7966725791},{"$f":"SUM(ACCOUNTALLOC!S217)","v":-258890.59718656063},{"$f":"SUM(ACCOUNTALLOC!AA217)","v":-228952.61842984063},{"$f":"SUM(ACCOUNTALLOC!AI217)","v":-113804.2050117148},{"$f":"SUM(ACCOUNTALLOC!AQ217,ACCOUNTALLOC!AY217,ACCOUNTALLOC!BG217)","v":-94203.809959424718},{"$f":"SUM(ACCOUNTALLOC!BO217)","v":-11017.680346172481},{"$f":"SUM(ACCOUNTALLOC!BW217)","v":-23840.358524689738},{"$f":"SUM(ACCOUNTALLOC!CE217)","v":-15352.473777677396},{"$f":"SUM(ACCOUNTALLOC!CM217)","v":-28381.564511057222},{"$f":"SUM(ACCOUNTALLOC!CU217)","v":-638.87058828353065},null,{"$f":"SUM(ACCOUNTALLOC!AQ217)","v":-86838.081751838661},{"$f":"SUM(ACCOUNTALLOC!AY217)","v":-323.49442881879952},{"$f":"SUM(ACCOUNTALLOC!BG217)","v":-7042.2337787672532},-94203.809959424718,-87161.576180657459]
[130,{"$f":"ACCOUNTS!A218","v":114.01},{"$f":"ACCOUNTS!B218","v":"Acquisition Adjustment - Production"},{"$f":"+ACCOUNTS!J218","v":0},{"$f":"ACCOUNTS!C218","v":380941956.83829999},{"$f":"SUM(ACCOUNTALLOC!K218)","v":219698817.19818184},{"$f":"SUM(ACCOUNTALLOC!S218)","v":50652219.747982778},{"$f":"SUM(ACCOUNTALLOC!AA218)","v":54214995.996692218},{"$f":"SUM(ACCOUNTALLOC!AI218)","v":28485526.773957558},{"$f":"SUM(ACCOUNTALLOC!AQ218,ACCOUNTALLOC!AY218,ACCOUNTALLOC!BG218)","v":20123508.30075559},{"$f":"SUM(ACCOUNTALLOC!BO218)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW218)","v":6834871.1920036189},{"$f":"SUM(ACCOUNTALLOC!CE218)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM218)","v":791698.16123179172},{"$f":"SUM(ACCOUNTALLOC!CU218)","v":140319.46749462592},null,{"$f":"SUM(ACCOUNTALLOC!AQ218)","v":20122820.61735272},{"$f":"SUM(ACCOUNTALLOC!AY218)","v":687.68340286954242},{"$f":"SUM(ACCOUNTALLOC!BG218)","v":0},20123508.30075559,20123508.30075559]
[131,{"$f":"ACCOUNTS!A219","v":114.02},{"$f":"ACCOUNTS!B219","v":"Acquisition Adjustment - Transmission"},{"$f":"+ACCOUNTS!R219","v":0},{"$f":"ACCOUNTS!C219","v":946172.25},{"$f":"SUM(ACCOUNTALLOC!K219)","v":545681.35764309915},{"$f":"SUM(ACCOUNTALLOC!S219)","v":125808.46994175159},{"$f":"SUM(ACCOUNTALLOC!AA219)","v":134657.58713395122},{"$f":"SUM(ACCOUNTALLOC!AI219)","v":70751.500264884671},{"$f":"SUM(ACCOUNTALLOC!AQ219,ACCOUNTALLOC!AY219,ACCOUNTALLOC!BG219)","v":49982.168634949579},{"$f":"SUM(ACCOUNTALLOC!BO219)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW219)","v":16976.248843451252},{"$f":"SUM(ACCOUNTALLOC!CE219)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM219)","v":1966.3962372396627},{"$f":"SUM(ACCOUNTALLOC!CU219)","v":348.52130067297361},null,{"$f":"SUM(ACCOUNTALLOC!AQ219)","v":49980.460587461239},{"$f":"SUM(ACCOUNTALLOC!AY219)","v":1.7080474883393395},{"$f":"SUM(ACCOUNTALLOC!BG219)","v":0},49982.168634949579,49982.168634949579]
[132,{"$f":"ACCOUNTS!A220","v":114.03},{"$f":"ACCOUNTS!B220","v":"Acquisition Adjustment - Distribution"},{"$f":"+ACCOUNTS!R220","v":"DP.T"},{"$f":"ACCOUNTS!C220","v":302358.00999999995},{"$f":"SUM(ACCOUNTALLOC!K220)","v":201180.98267385806},{"$f":"SUM(ACCOUNTALLOC!S220)","v":35873.574544832452},{"$f":"SUM(ACCOUNTALLOC!AA220)","v":28491.877140226832},{"$f":"SUM(ACCOUNTALLOC!AI220)","v":12136.468390342299},{"$f":"SUM(ACCOUNTALLOC!AQ220,ACCOUNTALLOC!AY220,ACCOUNTALLOC!BG220)","v":13484.390278980876},{"$f":"SUM(ACCOUNTALLOC!BO220)","v":3038.3266561752002},{"$f":"SUM(ACCOUNTALLOC!BW220)","v":1634.877970071705},{"$f":"SUM(ACCOUNTALLOC!CE220)","v":554.24653139542977},{"$f":"SUM(ACCOUNTALLOC!CM220)","v":5870.0601626709104},{"$f":"SUM(ACCOUNTALLOC!CU220)","v":93.205651446161809},null,{"$f":"SUM(ACCOUNTALLOC!AQ220)","v":10718.316003116781},{"$f":"SUM(ACCOUNTALLOC!AY220)","v":121.82149900035854},{"$f":"SUM(ACCOUNTALLOC!BG220)","v":2644.2527768637378},13484.390278980876,10840.137502117139]
[133,{"$f":"ACCOUNTS!A221","v":115.01},{"$f":"ACCOUNTS!B221","v":"Accum Amort Acquition Adj - Production"},{"$f":"+ACCOUNTS!J221","v":0},{"$f":"ACCOUNTS!C221","v":-136832371.41},{"$f":"SUM(ACCOUNTALLOC!K221)","v":-78914673.517991647},{"$f":"SUM(ACCOUNTALLOC!S221)","v":-18194014.129661459},{"$f":"SUM(ACCOUNTALLOC!AA221)","v":-19473744.84496586},{"$f":"SUM(ACCOUNTALLOC!AI221)","v":-10231853.198040221},{"$f":"SUM(ACCOUNTALLOC!AQ221,ACCOUNTALLOC!AY221,ACCOUNTALLOC!BG221)","v":-7228259.6139705777},{"$f":"SUM(ACCOUNTALLOC!BO221)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW221)","v":-2455050.2161691007},{"$f":"SUM(ACCOUNTALLOC!CE221)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM221)","v":-284373.86561823601},{"$f":"SUM(ACCOUNTALLOC!CU221)","v":-50402.02358289477},null,{"$f":"SUM(ACCOUNTALLOC!AQ221)","v":-7228012.6016656719},{"$f":"SUM(ACCOUNTALLOC!AY221)","v":-247.01230490575699},{"$f":"SUM(ACCOUNTALLOC!BG221)","v":0},-7228259.6139705777,-7228259.6139705777]
[134,{"$f":"ACCOUNTS!A222","v":115.02},{"$f":"ACCOUNTS!B222","v":"Accum Amort Acquition Adj - Transmission"},{"$f":"+ACCOUNTS!R222","v":0},{"$f":"ACCOUNTS!C222","v":-951189},{"$f":"SUM(ACCOUNTALLOC!K222)","v":-548574.64367104601},{"$f":"SUM(ACCOUNTALLOC!S222)","v":-126475.5256935772},{"$f":"SUM(ACCOUNTALLOC!AA222)","v":-135371.5622587282},{"$f":"SUM(ACCOUNTALLOC!AI222)","v":-71126.635541737123},{"$f":"SUM(ACCOUNTALLOC!AQ222,ACCOUNTALLOC!AY222,ACCOUNTALLOC!BG222)","v":-50247.181738535503},{"$f":"SUM(ACCOUNTALLOC!BO222)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW222)","v":-17066.259511577889},{"$f":"SUM(ACCOUNTALLOC!CE222)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM222)","v":-1976.8223708777737},{"$f":"SUM(ACCOUNTALLOC!CU222)","v":-350.36921392043052},null,{"$f":"SUM(ACCOUNTALLOC!AQ222)","v":-50245.464634718111},{"$f":"SUM(ACCOUNTALLOC!AY222)","v":-1.717103817392666},{"$f":"SUM(ACCOUNTALLOC!BG222)","v":0},-50247.181738535503,-50247.181738535503]
[135,{"$f":"ACCOUNTS!A223","v":115.03},{"$f":"ACCOUNTS!B223","v":"Accum Amort Acquition Adj - Distribution"},{"$f":"+ACCOUNTS!R223","v":"DP.T"},{"$f":"ACCOUNTS!C223","v":-302358.00999999995},{"$f":"SUM(ACCOUNTALLOC!K223)","v":-201180.98267385806},{"$f":"SUM(ACCOUNTALLOC!S223)","v":-35873.574544832452},{"$f":"SUM(ACCOUNTALLOC!AA223)","v":-28491.877140226832},{"$f":"SUM(ACCOUNTALLOC!AI223)","v":-12136.468390342299},{"$f":"SUM(ACCOUNTALLOC!AQ223,ACCOUNTALLOC!AY223,ACCOUNTALLOC!BG223)","v":-13484.390278980876},{"$f":"SUM(ACCOUNTALLOC!BO223)","v":-3038.3266561752002},{"$f":"SUM(ACCOUNTALLOC!BW223)","v":-1634.877970071705},{"$f":"SUM(ACCOUNTALLOC!CE223)","v":-554.24653139542977},{"$f":"SUM(ACCOUNTALLOC!CM223)","v":-5870.0601626709104},{"$f":"SUM(ACCOUNTALLOC!CU223)","v":-93.205651446161809},null,{"$f":"SUM(ACCOUNTALLOC!AQ223)","v":-10718.316003116781},{"$f":"SUM(ACCOUNTALLOC!AY223)","v":-121.82149900035854},{"$f":"SUM(ACCOUNTALLOC!BG223)","v":-2644.2527768637378},-13484.390278980876,-10840.137502117139]
[136,{"$f":"ACCOUNTS!A224","v":230},{"$f":"ACCOUNTS!B224","v":"ARO - Production"},{"$f":"+ACCOUNTS!J224","v":0},{"$f":"ACCOUNTS!C224","v":-154752983.34},{"$f":"SUM(ACCOUNTALLOC!K224)","v":-89249941.59180963},{"$f":"SUM(ACCOUNTALLOC!S224)","v":-20576841.112098537},{"$f":"SUM(ACCOUNTALLOC!AA224)","v":-22024175.131267011},{"$f":"SUM(ACCOUNTALLOC!AI224)","v":-11571894.802211439},{"$f":"SUM(ACCOUNTALLOC!AQ224,ACCOUNTALLOC!AY224,ACCOUNTALLOC!BG224)","v":-8174927.6731181052},{"$f":"SUM(ACCOUNTALLOC!BO224)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW224)","v":-2776582.3341852454},{"$f":"SUM(ACCOUNTALLOC!CE224)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM224)","v":-321617.63795269647},{"$f":"SUM(ACCOUNTALLOC!CU224)","v":-57003.057357346734},null,{"$f":"SUM(ACCOUNTALLOC!AQ224)","v":-8174648.3101960719},{"$f":"SUM(ACCOUNTALLOC!AY224)","v":-279.36292203338945},{"$f":"SUM(ACCOUNTALLOC!BG224)","v":0},-8174927.6731181052,-8174927.6731181052]
[137,{"$f":"ACCOUNTS!A225","v":230.01},{"$f":"ACCOUNTS!B225","v":"ARO - Transmission"},{"$f":"+ACCOUNTS!R225","v":0},{"$f":"ACCOUNTS!C225","v":-4532108.43},{"$f":"SUM(ACCOUNTALLOC!K225)","v":-2613781.0330710229},{"$f":"SUM(ACCOUNTALLOC!S225)","v":-602615.03884563723},{"$f":"SUM(ACCOUNTALLOC!AA225)","v":-645001.78039806162},{"$f":"SUM(ACCOUNTALLOC!AI225)","v":-338895.45036395965},{"$f":"SUM(ACCOUNTALLOC!AQ225,ACCOUNTALLOC!AY225,ACCOUNTALLOC!BG225)","v":-239411.59532012965},{"$f":"SUM(ACCOUNTALLOC!BO225)","v":0},{"$f":"SUM(ACCOUNTALLOC!BW225)","v":-81315.215589109866},{"$f":"SUM(ACCOUNTALLOC!CE225)","v":0},{"$f":"SUM(ACCOUNTALLOC!CM225)","v":-9418.920247887374},{"$f":"SUM(ACCOUNTALLOC!CU225)","v":-1669.3961641916133},null,{"$f":"SUM(ACCOUNTALLOC!AQ225)","v":-239403.41387492162},{"$f":"SUM(ACCOUNTALLOC!AY225)","v":-8.1814452080401292},{"$f":"SUM(ACCOUNTALLOC!BG225)","v":0},-239411.59532012965,-239411.59532012965]
[138,{"$f":"ACCOUNTS!A226","v":230.02},{"$f":"ACCOUNTS!B226","v":"ARO - Distribution"},{"$f":"+ACCOUNTS!R226","v":"DP.T"},{"$f":"ACCOUNTS!C226","v":-8852463.3499999996},{"$f":"SUM(ACCOUNTALLOC!K226)","v":-5890193.7998510897},{"$f":"SUM(ACCOUNTALLOC!S226)","v":-1050309.5449385392},{"$f":"SUM(ACCOUNTALLOC!AA226)","v":-834187.58496446267},{"$f":"SUM(ACCOUNTALLOC!AI226)","v":-355332.54642051231},{"$f":"SUM(ACCOUNTALLOC!AQ226,ACCOUNTALLOC!AY226,ACCOUNTALLOC!BG226)","v":-394797.11730400159},{"$f":"SUM(ACCOUNTALLOC!BO226)","v":-88956.384416999601},{"$f":"SUM(ACCOUNTALLOC!BW226)","v":-47866.095268262179},{"$f":"SUM(ACCOUNTALLOC!CE226)","v":-16227.276750639636},{"$f":"SUM(ACCOUNTALLOC!CM226)","v":-171864.11715151611},{"$f":"SUM(ACCOUNTALLOC!CU226)","v":-2728.8829339762551},null,{"$f":"SUM(ACCOUNTALLOC!AQ226)","v":-313811.76106864109},{"$f":"SUM(ACCOUNTALLOC!AY226)","v":-3566.7001351898557},{"$f":"SUM(ACCOUNTALLOC!BG226)","v":-77418.656100170658},{"$f":"SUM(Q145:S145)","v":-394797.11730400159},{"$f":"SUM(Q145:R145)","v":-317378.46120383096}]
[139,{"$f":"ACCOUNTS!A227","v":230.03},{"$f":"ACCOUNTS!B227","v":"ARO - General"},{"$f":"+ACCOUNTS!R227","v":"GP.T"},{"$f":"ACCOUNTS!C227","v":-455842.46420599998},{"$f":"SUM(ACCOUNTALLOC!K227)","v":-289538.16547142318},{"$f":"SUM(ACCOUNTALLOC!S227)","v":-55442.910455430618},{"$f":"SUM(ACCOUNTALLOC!AA227)","v":-49250.269157371469},{"$f":"SUM(ACCOUNTALLOC!AI227)","v":-24466.946916342247},{"$f":"SUM(ACCOUNTALLOC!AQ227,ACCOUNTALLOC!AY227,ACCOUNTALLOC!BG227)","v":-20246.885892168179},{"$f":"SUM(ACCOUNTALLOC!BO227)","v":-2367.5408053055294},{"$f":"SUM(ACCOUNTALLOC!BW227)","v":-5125.5553112898624},{"$f":"SUM(ACCOUNTALLOC!CE227)","v":-3289.1990869857887},{"$f":"SUM(ACCOUNTALLOC!CM227)","v":-5977.4903668106926},{"$f":"SUM(ACCOUNTALLOC!CU227)","v":-137.50074287247864},null,{"$f":"SUM(ACCOUNTALLOC!AQ227)","v":-18661.750448026578},{"$f":"SUM(ACCOUNTALLOC!AY227)","v":-69.651190080163815},{"$f":"SUM(ACCOUNTALLOC!BG227)","v":-1515.4842540614356},{"$f":"SUM(Q146:S146)","v":-20246.885892168179},{"$f":"SUM(Q146:R146)","v":-18731.401638106741}]
[{"$f":"+A146+1","v":140},null,{"$f":"ACCOUNTS!B241","v":"Sub-total"},null,{"$f":"SUM(E126:E146)","v":-1171051115.3491793},-713123150.62283039,-176327935.14430463,-127131585.84539936,-60088928.311310351,-51372624.161095358,-7813892.3325547781,-11912935.71445309,{"$f":"SUM(M126:M146)","v":-11182041.127764989},-11741281.587101718,{"$f":"SUM(O126:O146)","v":-356740.50236476795},null,{"$f":"SUM(Q126:Q146)","v":-46182247.799812019},{"$f":"SUM(R126:R146)","v":-229523.00802026034},{"$f":"SUM(S126:S146)","v":-4960853.3532630764},{"$f":"SUM(T126:T146)","v":-51372624.161095358},{"$f":"SUM(U126:U146)","v":-46411770.807832278}]
[{"$f":"+A147+1","v":141}]
[142,null,{"$f":"ACCOUNTS!B243","v":"TOTAL OTHER RATE BASE"},null,{"$f":"SUM(E147,E123)","v":-1033675899.393409},-629241802.64438951,-159094253.34872541,-110656592.44714227,-51961481.824069053,-44702312.872350469,-7028005.8780011944,-10203759.567745473,{"$f":"SUM(M147,M123)","v":-10054670.171842016},-10422561.078122269,{"$f":"SUM(O147,O123)","v":-310459.56102154177},null,{"$f":"SUM(Q147,Q123)","v":-40033211.612846106},{"$f":"SUM(R147,R123)","v":-206443.96185792534},{"$f":"SUM(S147,S123)","v":-4462657.297646435},{"$f":"SUM(T147,T123)","v":-44702312.872350469},{"$f":"SUM(U147,U123)","v":-40239655.574704029}]
[143]
[144,null,{"$f":"ACCOUNTS!A245","v":"TOTAL RATE BASE"},null,{"$f":"SUM(E149,E118,E67)","v":5428588079.6691418},3297083926.1492629,656162729.26528096,664379811.95411539,328777089.3593899,275263433.30227602,30428497.503959477,69804343.643009678,{"$f":"SUM(M149,M118,M67)","v":50847910.729037762},53947464.532195821,{"$f":"SUM(O149,O118,O67)","v":1892873.2306115846},null,{"$f":"SUM(Q149,Q118,Q67)","v":252878536.63309726},{"$f":"SUM(R149,R118,R67)","v":969113.31801830139},{"$f":"SUM(S149,S118,S67)","v":21415783.35116056},{"$f":"SUM(T149,T118,T67)","v":275263433.30227602},{"$f":"SUM(U149,U118,U67)","v":253847649.95111552}]
[]
[]
[]
[null,null,null,null,{"$f":"+ACCOUNTS!C245","v":5428588079.6691418}]
[null,null,null,null,{"$f":"SUM(F151:O151)-E155","v":0}]

{"sheet":"Basic Charge","index":30,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,14]]}
[{"$f":"+'Customer Summary'!A1","v":"Puget Sound Energy"}]
["ELECTRIC COST OF SERVICE SUMMARY - CUSTOMER CHARGE SUMMARY"]
[{"$f":"+'Customer Summary'!A3","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
[]
["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"},{"$f":"+'Class Summary'!L6","v":"Special Contract"},{"$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"},{"$f":"+'Class Summary'!P6","v":"Firm Resale"}]
[null,null,"(a)",null,"(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)","(k)","(l)"]
[1,null,"PLANT INVESTMENT:",{"$f":"+SUM(F7:O7)-E7","v":0}]
[{"$f":"+A7+1","v":2},null,"Meters (A/C 370)",0,{"$f":"SUM(F8:O8)","v":206004867.61000001},{"$f":"+'BC detail'!G9","v":133743709.16973646},{"$f":"+'BC detail'!H9","v":37539912.318899311},{"$f":"+'BC detail'!I9","v":11094399.206289688},{"$f":"+'BC detail'!J9","v":1246915.3080466578},{"$f":"SUM('BC detail'!K9:M9)","v":19810545.101352308},{"$f":"+'BC detail'!N9","v":976230.67360039195},{"$f":"+'BC detail'!O9","v":606236.92276222247},{"$f":"+'BC detail'!P9","v":976036.22035163466},{"$f":"+'BC detail'!Q9","v":0},{"$f":"+'BC detail'!R9","v":10882.688961321393}]
[3,null,"UG Service (A/C 369)",0,{"$f":"SUM(F9:O9)","v":148141818.81021541},{"$f":"+'BC detail'!G10","v":148141818.81021541},{"$f":"+'BC detail'!H10","v":0},{"$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},{"$f":"+'BC detail'!P10","v":0},{"$f":"+'BC detail'!Q10","v":0},{"$f":"+'BC detail'!R10","v":0}]
[4,null,"OH Service (A/C 369)",0,{"$f":"SUM(F10:O10)","v":40889975.452172115},{"$f":"+'BC detail'!G11","v":35287388.224718876},{"$f":"+'BC detail'!H11","v":5391540.3962266576},{"$f":"+'BC detail'!I11","v":206571.28579529174},{"$f":"+'BC detail'!J11","v":4475.5454312894217},{"$f":"SUM('BC detail'!K11:M11)","v":0},{"$f":"+'BC detail'!N11","v":0},{"$f":"+'BC detail'!O11","v":0},{"$f":"+'BC detail'!P11","v":0},{"$f":"+'BC detail'!Q11","v":0},{"$f":"+'BC detail'!R11","v":0}]
[{"$f":"+A10+1","v":5},null,"Subtotal Transformer, Meter & Service",0,{"$f":"SUM(E8:E10)","v":395036661.87238753},317172916.20467073,42931452.715125971,11300970.49208498,1251390.8534779472,19810545.101352308,976230.67360039195,606236.92276222247,976036.22035163466,0,10882.688961321393]
[6,null,null,0]
[7,null,"General Plant",0,{"$f":"SUM(F13:O13)","v":83468013.31043157},{"$f":"+'BC detail'!G14","v":66801873.875710845},{"$f":"+'BC detail'!H14","v":7569725.341060482},{"$f":"+'BC detail'!I14","v":1085913.719930073},{"$f":"+'BC detail'!J14","v":573601.59390403749},{"$f":"SUM('BC detail'!K14:M14)","v":1552204.4331023134},{"$f":"+'BC detail'!N14","v":111279.66692028746},{"$f":"+'BC detail'!O14","v":129491.32313602396},{"$f":"+'BC detail'!P14","v":225756.67306755568},{"$f":"+'BC detail'!Q14","v":5417481.9336593281},{"$f":"+'BC detail'!R14","v":684.74994063790973}]
[8,null,"Prod, Trans & Dist Plant",0,{"$f":"SUM(F14:O14)","v":452315983.96313411},{"$f":"+'BC detail'!G15","v":317172916.20467073},{"$f":"+'BC detail'!H15","v":42931452.715125971},{"$f":"+'BC detail'!I15","v":11300970.49208498},{"$f":"+'BC detail'!J15","v":1251390.8534779472},{"$f":"SUM('BC detail'!K15:M15)","v":19810545.101352308},{"$f":"+'BC detail'!N15","v":976230.67360039195},{"$f":"+'BC detail'!O15","v":606236.92276222247},{"$f":"+'BC detail'!P15","v":976036.22035163466},{"$f":"+'BC detail'!Q15","v":57279322.090746596},{"$f":"+'BC detail'!R15","v":10882.688961321393}]
[9,null,"Related General Plant",0,{"$f":"+SUM(F15:O15)","v":78050531.37677224},{"$f":"+'BC detail'!G16","v":66801873.875710845},{"$f":"+'BC detail'!H16","v":7569725.341060482},{"$f":"+'BC detail'!I16","v":1085913.719930073},{"$f":"+'BC detail'!J16","v":573601.59390403749},{"$f":"SUM('BC detail'!K16:M16)","v":1552204.4331023134},{"$f":"+'BC detail'!N16","v":111279.66692028746},{"$f":"+'BC detail'!O16","v":129491.32313602396},{"$f":"+'BC detail'!P16","v":225756.67306755568},{"$f":"+'BC detail'!Q16","v":0},{"$f":"+'BC detail'!R16","v":684.74994063790973}]
[10,null,null,0]
[11,null,"Related Distribution Accumulated Depreciation",0,{"$f":"+SUM(F17:O17)","v":-165961991.57658035},{"$f":"+'BC detail'!G18","v":-147670604.62961724},{"$f":"+'BC detail'!H18","v":-11511180.882350445},{"$f":"+'BC detail'!I18","v":-2279116.1307164645},{"$f":"+'BC detail'!J18","v":-240979.05630255575},{"$f":"SUM('BC detail'!K18:M18)","v":-3771017.7206631023},{"$f":"+'BC detail'!N18","v":-185829.47368523726},{"$f":"+'BC detail'!O18","v":-115399.66048185888},{"$f":"+'BC detail'!P18","v":-185792.45871956355},{"$f":"+'BC detail'!Q18","v":0},{"$f":"+'BC detail'!R18","v":-2071.5640438791515}]
[12,null,null,0]
[13,null,"General Accumulated Depreciation",0,{"$f":"SUM(F19:O19)","v":-27835505.354353979},{"$f":"+'BC detail'!G20","v":-22342094.711371284},{"$f":"+'BC detail'!H20","v":-2521655.006089909},{"$f":"+'BC detail'!I20","v":-354341.24452837912},{"$f":"+'BC detail'!J20","v":-193961.88288050433},{"$f":"SUM('BC detail'!K20:M20)","v":-501230.92250519816},{"$f":"+'BC detail'!N20","v":-36573.100689927887},{"$f":"+'BC detail'!O20","v":-43321.131984737731},{"$f":"+'BC detail'!P20","v":-75642.997918786554},{"$f":"+'BC detail'!Q20","v":-1766466.325360944},{"$f":"+'BC detail'!R20","v":-218.03102430655974}]
[14,null,"Related General Accumulated Depreciation",0,{"$f":"+SUM(F20:O20)","v":-26069039.028993037},{"$f":"+'BC detail'!G21","v":-22342094.711371284},{"$f":"+'BC detail'!H21","v":-2521655.006089909},{"$f":"+'BC detail'!I21","v":-354341.24452837912},{"$f":"+'BC detail'!J21","v":-193961.88288050433},{"$f":"SUM('BC detail'!K21:M21)","v":-501230.92250519816},{"$f":"+'BC detail'!N21","v":-36573.100689927887},{"$f":"+'BC detail'!O21","v":-43321.131984737731},{"$f":"+'BC detail'!P21","v":-75642.997918786554},{"$f":"+'BC detail'!Q21","v":0},{"$f":"+'BC detail'!R21","v":-218.03102430655974}]
[15,null,null,0]
[16,null,"Net Plant Investment",0,{"$f":"SUM(E20,E17,E15,E11)","v":281056162.6435864},{"$f":"SUM(F20,F17,F15,F11)","v":213962090.73939306},36468342.167746097,9753426.8367702086,1390051.5081989246,17090500.891286321,865107.76614551421,577007.45343164983,{"$f":"SUM(M20,M17,M15,M11)","v":940357.43678084027},{"$f":"SUM(N20,N17,N15,N11)","v":0},{"$f":"SUM(O20,O17,O15,O11)","v":9277.8438337735915}]
[17]
[18,null,"EXPENSE:",{"$f":"+SUM(F24:O24)-E24","v":0}]
[19,null,"OE - Supervision & Eng (A/C 580)",0,{"$f":"SUM(F25:O25)","v":997261.06633620197},{"$f":"+'BC detail'!G26","v":629659.70038862294},{"$f":"+'BC detail'!H26","v":176736.31223532703},{"$f":"+'BC detail'!I26","v":52231.960094350849},{"$f":"+'BC detail'!J26","v":5870.4242924668779},{"$f":"SUM('BC detail'!K26:M26)","v":93267.204644533602},{"$f":"+'BC detail'!N26","v":4596.0525340992945},{"$f":"+'BC detail'!O26","v":2854.1376751150997},{"$f":"+'BC detail'!P26","v":4595.1370564659001},{"$f":"+'BC detail'!Q26","v":27398.902177964417},{"$f":"+'BC detail'!R26","v":51.235237255994704}]
[20,null,"OE - Meters (A/C 586)",0,1730550.5930792503,{"$f":"+'BC detail'!G27","v":1123518.3804611764},{"$f":"+'BC detail'!H27","v":315355.25486030173},{"$f":"+'BC detail'!I27","v":93198.861507729729},{"$f":"+'BC detail'!J27","v":10474.752615772622},{"$f":"SUM('BC detail'!K27:M27)","v":166419.12869394882},{"$f":"+'BC detail'!N27","v":8200.857536918249},{"$f":"+'BC detail'!O27","v":5092.712994621379},{"$f":"+'BC detail'!P27","v":8199.2240260751933},{"$f":"+'BC detail'!Q27","v":0},{"$f":"+'BC detail'!R27","v":91.420382706517884}]
[21,null,"OE - Customer Installation (A/C 587)",0,3412779.0851301313,{"$f":"+'BC detail'!G28","v":2215664.7982042483},{"$f":"+'BC detail'!H28","v":621904.85645271954},{"$f":"+'BC detail'!I28","v":183795.33460825766},{"$f":"+'BC detail'!J28","v":20657.019096686912},{"$f":"SUM('BC detail'!K28:M28)","v":328191.34213331772},{"$f":"+'BC detail'!N28","v":16172.722828245394},{"$f":"+'BC detail'!O28","v":10043.222350228249},{"$f":"+'BC detail'!P28","v":16169.501419022914},{"$f":"+'BC detail'!Q28","v":0},{"$f":"+'BC detail'!R28","v":180.28803740446821}]
[22,null,"ME - Meters (A/C 597)",0,532950.46671577066,{"$f":"+'BC detail'!G30","v":346005.28157058597},{"$f":"+'BC detail'!H30","v":97118.645898711315},{"$f":"+'BC detail'!I30","v":28702.065652725109},{"$f":"+'BC detail'!J30","v":3225.865986024141},{"$f":"SUM('BC detail'!K30:M30)","v":51251.406727182701},{"$f":"+'BC detail'!N30","v":2525.5839784453915},{"$f":"+'BC detail'!O30","v":1568.3816342540404},{"$f":"+'BC detail'!P30","v":2525.0809129067861},{"$f":"+'BC detail'!Q30","v":0},{"$f":"+'BC detail'!R30","v":28.15435493514163}]
[23,null,"CAE - Supervision (A/C 901)",0,134621.92638556892,{"$f":"+'BC detail'!G31","v":117096.12757406002},{"$f":"+'BC detail'!H31","v":12266.034859929381},{"$f":"+'BC detail'!I31","v":1234.1147826003657},{"$f":"+'BC detail'!J31","v":1309.5115746087858},{"$f":"SUM('BC detail'!K31:M31)","v":1455.1315629762987},{"$f":"+'BC detail'!N31","v":160.74239463472423},{"$f":"+'BC detail'!O31","v":256.40347828505998},{"$f":"+'BC detail'!P31","v":457.8237563005523},{"$f":"+'BC detail'!Q31","v":385.78311716064832},{"$f":"+'BC detail'!R31","v":0.25328501306495393}]
[24,null,"CAE - Meter Reading (A/C 902)",0,11371141.862653147,{"$f":"+'BC detail'!G32","v":9996632.4211208429},{"$f":"+'BC detail'!H32","v":1272599.4674878372},{"$f":"+'BC detail'!I32","v":84726.18167537573},{"$f":"+'BC detail'!J32","v":8562.8039852760412},{"$f":"SUM('BC detail'!K32:M32)","v":6700.9032319657363},{"$f":"+'BC detail'!N32","v":960.04257592562647},{"$f":"+'BC detail'!O32","v":349.10639124568235},{"$f":"+'BC detail'!P32","v":533.35698662534799},{"$f":"+'BC detail'!Q32","v":0},{"$f":"+'BC detail'!R32","v":77.579198054596077}]
[25,null,"CAE - Records & Collections (A/C 903)",0,23622828.613295939,{"$f":"+'BC detail'!G33","v":20177622.519180335},{"$f":"+'BC detail'!H33","v":2381005.4371652394},{"$f":"+'BC detail'!I33","v":216910.05295143303},{"$f":"+'BC detail'!J33","v":224156.19862806523},{"$f":"SUM('BC detail'!K33:M33)","v":181617.4301552223},{"$f":"+'BC detail'!N33","v":61073.219929349732},{"$f":"+'BC detail'!O33","v":98601.418215949743},{"$f":"+'BC detail'!P33","v":176148.726917133},{"$f":"+'BC detail'!Q33","v":105673.44229617827},{"$f":"+'BC detail'!R33","v":20.167857038212635}]
[26,null,"Subtotal O&M and Cust Acctg Expense",0,{"$f":"SUM(E25:E31)","v":41802133.613596007},34606199.228499874,4876986.0089600664,660798.5712724725,274256.57617890061,828902.54714914714,93689.221777618412,118765.38273969926,208628.8510745297,133458.12759130335,449.09835240799606]
[27,null,null,0]
[28,null,"Total Admin & General",0,{"$f":"SUM(F34:O34)","v":24227800.933691561},{"$f":"+'BC detail'!G36","v":19433155.737017196},{"$f":"+'BC detail'!H36","v":2400320.9009651518},{"$f":"+'BC detail'!I36","v":366809.52881166502},{"$f":"+'BC detail'!J36","v":186636.3325676111},{"$f":"SUM('BC detail'!K36:M36)","v":541081.77142293751},{"$f":"+'BC detail'!N36","v":37819.614164494778},{"$f":"+'BC detail'!O36","v":42916.876570483393},{"$f":"+'BC detail'!P36","v":74662.1596779885},{"$f":"+'BC detail'!Q36","v":1144158.4348388684},{"$f":"+'BC detail'!R36","v":239.57765517109581}]
[29,null,"Total Prod, Tran, Dist & Customer Expense",0,{"$f":"SUM(F35:O35)","v":70631674.529572666},{"$f":"+'BC detail'!G37","v":56781065.973101668},{"$f":"+'BC detail'!H37","v":7365778.3311364958},{"$f":"+'BC detail'!I37","v":1157504.0886005575},{"$f":"+'BC detail'!J37","v":582842.7649282132},{"$f":"SUM('BC detail'!K37:M37)","v":1729965.8683752203},{"$f":"+'BC detail'!N37","v":119907.29226580673},{"$f":"+'BC detail'!O37","v":134935.58776790966},{"$f":"+'BC detail'!P37","v":234580.44442422013},{"$f":"+'BC detail'!Q37","v":2524329.1789559526},{"$f":"+'BC detail'!R37","v":765.00001660033809}]
[30,null,"Related Admin & General",0,{"$f":"+SUM(F36:O36)","v":14183879.506826628},{"$f":"+'BC detail'!G38","v":11843871.67708797},{"$f":"+'BC detail'!H38","v":1589286.4168253145},{"$f":"+'BC detail'!I38","v":209405.05951985656},{"$f":"+'BC detail'!J38","v":87821.698476233301},{"$f":"SUM('BC detail'!K38:M38)","v":259137.3678702371},{"$f":"+'BC detail'!N38","v":29550.247962789912},{"$f":"+'BC detail'!O38","v":37773.869415775189},{"$f":"+'BC detail'!P38","v":66402.298071328696},{"$f":"+'BC detail'!Q38","v":60490.225939766817},{"$f":"+'BC detail'!R38","v":140.64565735469893}]
[31,null,null,0]
[32,null,"Distribution Depreciation Expense",0,{"$f":"SUM(F38:O38)","v":24102101.709727738},{"$f":"+'BC detail'!G40","v":15823874.153589938},{"$f":"+'BC detail'!H40","v":2991515.4258872718},{"$f":"+'BC detail'!I40","v":840474.73099291453},{"$f":"+'BC detail'!J40","v":93872.595391353098},{"$f":"SUM('BC detail'!K40:M40)","v":1489177.4545950438},{"$f":"+'BC detail'!N40","v":73384.185148474222},{"$f":"+'BC detail'!O40","v":45571.404163884014},{"$f":"+'BC detail'!P40","v":73369.567913433959},{"$f":"+'BC detail'!Q40","v":2670044.1300000004},{"$f":"+'BC detail'!R40","v":818.06204542367198}]
[33,null,"Related Distribution Depreciation Expense",0,{"$f":"SUM(F39:O39)","v":21432057.579727739},{"$f":"+'BC detail'!G41","v":15823874.153589938},{"$f":"+'BC detail'!H41","v":2991515.4258872718},{"$f":"+'BC detail'!I41","v":840474.73099291453},{"$f":"+'BC detail'!J41","v":93872.595391353098},{"$f":"SUM('BC detail'!K41:M41)","v":1489177.4545950438},{"$f":"+'BC detail'!N41","v":73384.185148474222},{"$f":"+'BC detail'!O41","v":45571.404163884014},{"$f":"+'BC detail'!P41","v":73369.567913433959},{"$f":"+'BC detail'!Q41","v":0},{"$f":"+'BC detail'!R41","v":818.06204542367198}]
[34,null,null,0]
[35,null,"Total Depreciation Expense",0,{"$f":"SUM(F41:O41)","v":28977185.759995148},{"$f":"+'BC detail'!G43","v":19725545.427928906},{"$f":"+'BC detail'!H43","v":3433637.4533741414},{"$f":"+'BC detail'!I43","v":903899.27467180474},{"$f":"+'BC detail'!J43","v":127374.72238279617},{"$f":"SUM('BC detail'!K43:M43)","v":1579836.4600565499},{"$f":"+'BC detail'!N43","v":79883.653720998205},{"$f":"+'BC detail'!O43","v":53134.553914682721},{"$f":"+'BC detail'!P43","v":86555.250817132925},{"$f":"+'BC detail'!Q43","v":2986460.9071571217},{"$f":"+'BC detail'!R43","v":858.05597102017623}]
[36,null,"General Distribution Expense",0,{"$f":"SUM(F42:O42)","v":4875084.0502674151},{"$f":"+'BC detail'!G44","v":3901671.2743389667},{"$f":"+'BC detail'!H44","v":442122.02748686948},{"$f":"+'BC detail'!I44","v":63424.543678890179},{"$f":"+'BC detail'!J44","v":33502.126991443081},{"$f":"SUM('BC detail'!K44:M44)","v":90659.005461505862},{"$f":"+'BC detail'!N44","v":6499.468572523986},{"$f":"+'BC detail'!O44","v":7563.1497507987106},{"$f":"+'BC detail'!P44","v":13185.682903698971},{"$f":"+'BC detail'!Q44","v":316416.77715712128},{"$f":"+'BC detail'!R44","v":39.993925596504312}]
[37,null,"Depreciation Net of General Expense",0,{"$f":"SUM(F43:O43)","v":24102101.709727742},{"$f":"+'BC detail'!G45","v":15823874.15358994},{"$f":"+'BC detail'!H45","v":2991515.4258872718},{"$f":"+'BC detail'!I45","v":840474.73099291453},{"$f":"+'BC detail'!J45","v":93872.595391353098},{"$f":"SUM('BC detail'!K45:M45)","v":1489177.4545950438},{"$f":"+'BC detail'!N45","v":73384.185148474222},{"$f":"+'BC detail'!O45","v":45571.404163884014},{"$f":"+'BC detail'!P45","v":73369.567913433959},{"$f":"+'BC detail'!Q45","v":2670044.1300000004},{"$f":"+'BC detail'!R45","v":818.06204542367186}]
[38,null,"Related General Depr Expense",0,{"$f":"+SUM(F44:O44)","v":4558667.2731102929},{"$f":"+'BC detail'!G46","v":3901671.2743389662},{"$f":"+'BC detail'!H46","v":442122.02748686948},{"$f":"+'BC detail'!I46","v":63424.543678890179},{"$f":"+'BC detail'!J46","v":33502.126991443081},{"$f":"SUM('BC detail'!K46:M46)","v":90659.005461505862},{"$f":"+'BC detail'!N46","v":6499.468572523986},{"$f":"+'BC detail'!O46","v":7563.1497507987106},{"$f":"+'BC detail'!P46","v":13185.682903698971},{"$f":"+'BC detail'!Q46","v":0},{"$f":"+'BC detail'!R46","v":39.993925596504319}]
[39,null,null,0]
[40,null,"Total Plant in Service",0,{"$f":"SUM(F46:O46)","v":588474503.81422949},{"$f":"+'BC detail'!G48","v":425611091.43339598},{"$f":"+'BC detail'!H48","v":55302425.457209252},{"$f":"+'BC detail'!I48","v":13136836.696558774},{"$f":"+'BC detail'!J48","v":2164990.4067870108},{"$f":"SUM('BC detail'!K48:M48)","v":22478247.10226234},{"$f":"+'BC detail'!N48","v":1162198.3280404573},{"$f":"+'BC detail'!O48","v":816335.51795632043},{"$f":"+'BC detail'!P48","v":1341362.0607061903},{"$f":"+'BC detail'!Q48","v":66448931.769645274},{"$f":"+'BC detail'!R48","v":12085.041667982408}]
[41,null,"Property Tax (A/C 236)",0,{"$f":"SUM(F47:O47)","v":0},{"$f":"+'BC detail'!G49","v":0},{"$f":"+'BC detail'!H49","v":0},{"$f":"+'BC detail'!I49","v":0},{"$f":"+'BC detail'!J49","v":0},{"$f":"SUM('BC detail'!K49:M49)","v":0},{"$f":"+'BC detail'!N49","v":0},{"$f":"+'BC detail'!O49","v":0},{"$f":"+'BC detail'!P49","v":0},{"$f":"+'BC detail'!Q49","v":0},{"$f":"+'BC detail'!R49","v":0}]
[42,null,"Related Property Tax",0,{"$f":"+SUM(F48:O48)","v":0},{"$f":"+'BC detail'!G50","v":0},{"$f":"+'BC detail'!H50","v":0},{"$f":"+'BC detail'!I50","v":0},{"$f":"+'BC detail'!J50","v":0},{"$f":"SUM('BC detail'!K50:M50)","v":0},{"$f":"+'BC detail'!N50","v":0},{"$f":"+'BC detail'!O50","v":0},{"$f":"+'BC detail'!P50","v":0},{"$f":"+'BC detail'!Q50","v":0},{"$f":"+'BC detail'!R50","v":0}]
[43,null,null,0]
[44,null,"Total Related Expense",0,{"$f":"SUM(E48,E44,E39,E36,E32)","v":81976737.973260671},{"$f":"SUM(F48,F44,F39,F36,F32)","v":66175616.333516747},9899909.8791595213,1774102.9054641337,489452.99703793006,2667876.3750759335,203123.12346140653,209673.80607015715,{"$f":"SUM(M48,M44,M39,M36,M32)","v":361586.3999629913},{"$f":"SUM(N48,N44,N39,N36,N32)","v":193948.35353107017},{"$f":"SUM(O48,O44,O39,O36,O32)","v":1447.7999807828714}]
[45]
[46,null,"Customers (Annual)",null,{"$f":"SUM(F52:O52)","v":13797492},{"$f":"+'BC detail'!G54","v":12126864},{"$f":"+'BC detail'!H54","v":1459176},{"$f":"+'BC detail'!I54","v":97968},{"$f":"+'BC detail'!J54","v":10104},{"$f":"SUM('BC detail'!K54:M54)","v":7728},{"$f":"+'BC detail'!N54","v":1116},{"$f":"+'BC detail'!O54","v":300},{"$f":"+'BC detail'!P54","v":192},{"$f":"+'BC detail'!Q54","v":93948},{"$f":"+'BC detail'!R54","v":96}]
[47,null,"Cost of Capital (Net of Tax)",null,{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2},{"$f":"+ROR-(INPUTS!$G$35*ROD)","v":7.0172999999999999E-2}]
[48,null,"Conversion Factor",null,{"$f":"ResRCF","v":0.75138099999999997},{"$f":"ResRCF","v":0.75138099999999997},0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997,0.75138099999999997]
[49,null,"1 - FIT Rate",null,{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79},{"$f":"1-INPUTS!$G$35","v":0.79}]
[50]
[51,null,"$ / Month per Customer for Plant Investment",null,{"$f":"+(E22*E53)/E54/E52","v":1.9024042003659716},{"$f":"+($F$22*$F$53)/$F$54/$F$52","v":1.6477759527787388},{"$f":"+(G22*G53)/G54/G52","v":2.3340931159490381},9.297856157804592,12.848350940459214,206.53683263643629,72.396213284826104,179.62633262246081,457.40569705442039,0,9.0257990418558496]
[52,null,"$ / Month per Customer for Expense",null,{"$f":"+E50*E55/E54/E52","v":6.2467965854460736},{"$f":"+F50*F55/F54/F52","v":5.7374163947978651},7.133299282900305,19.039759020841277,50.931273662896757,362.96560279944276,191.36479912969139,734.83495410639068,{"$f":"+M50*M55/M54/M52","v":1980.0572211005135},2.1705282384124276,15.856386229967285]
[53,null,"TOTAL MONTHLY CUSTOMER CHARGE",null,{"$f":"SUM(E57:E58)","v":8.1492007858120452},{"$f":"SUM(F57:F58)","v":7.3851923475766039},9.4673923988493431,28.337615178645869,63.77962460335597,569.50243543587908,263.7610124145175,914.46128672885152,2437.462918154934,2.1705282384124276,24.882185271823133]

{"sheet":"SC Feeder ","index":31,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[[4,5,4,6],[4,9,4,10],[0,0,0,6],[1,0,1,6],[2,0,2,6],[4,3,4,4]]}
[{"$f":"+'Ratebase Summary'!A1","v":"Puget Sound Energy"}]
[{"$f":"+'Ratebase Summary'!A3","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Sch 40 Feeder Allocation"]
[]
[null,null,null,"FERC 364 & 365",null,"FERC 366 & 367"]
["Line No.","Account Description","Total","% to Total","OH Lines","% to Total","UG Lines"]
[null,"(a)","(b)","(c)","(d)","(c)","(d)"]
[1,"Distribution Ratebase"]
[{"$f":"+A8+1","v":2},"Direct Ratebase",{"$f":"SUM('Ratebase Summary'!E51)","v":4089276603.8939037},{"$f":"+E9/$C9","v":0.20649687021259677},{"$f":"SUM('Ratebase Summary'!E37:E39)","v":844422820.13768792},{"$f":"+G9/$C9","v":0.42387611435698141},{"$f":"SUM('Ratebase Summary'!E40:E42)","v":1733346677.389461}]
[3,"Direct Accumulated Depreciation",{"$f":"SUM('Ratebase Summary'!E111)","v":-1498751943.7972682},{"$f":"+E10/$C10","v":0.18815614642704867},{"$f":"SUM('Ratebase Summary'!E97:E99)","v":-281999390.19494259},{"$f":"+G10/$C10","v":0.45236547253276349},{"$f":"SUM('Ratebase Summary'!E100:E102)","v":-677983631.26524901}]
[4,"Indirect Ratebase",{"$f":"+C12-C9-C10","v":-321424292.2418797},{"$f":"SUM(E9:E10)/SUM(C9:C10)","v":0.21710792358246261},{"$f":"+C11*D11","v":-69783760.67759715},{"$f":"SUM(G9:G10)/SUM(C9:C10)","v":0.40739355327535975},{"$f":"+C11*F11","v":-130946184.52543703}]
[{"$f":"+A11+1","v":5},"Net Distribution Ratebase",{"$f":"+'Class Summary'!E79","v":2269100367.8547559},null,{"$f":"SUM(E9:E11)","v":492639669.26514816},null,{"$f":"SUM(G9:G11)","v":924416861.59877503}]
[6]
[7,"Rate of Return",{"$f":"+ROR","v":7.6200000000000004E-2},null,{"$f":"+C14","v":7.6200000000000004E-2},null,{"$f":"+C14","v":7.6200000000000004E-2}]
[8,"Return on Distribution Ratebase",{"$f":"+C14*C12","v":172905448.03053242},null,{"$f":"+E14*E12","v":37539142.798004292},null,{"$f":"+G14*G12","v":70440564.853826657}]
[9]
[10,"Distribution Expense"]
[11,"Total Distribution Expense",{"$f":"SUM(FUNCALLOC!CY659,FUNCALLOC!CY597,FUNCALLOC!CY584,FUNCALLOC!CY409)","v":446561481.7536428}]
[12,"Less:  "]
[13,"Depreciation",{"$f":"-SUM(FUNCALLOC!CY542:'FUNCALLOC'!CY553)","v":-135542180.40960455}]
[14,"Property Tax",{"$f":"-FUNCALLOC!CY587","v":0}]
[15,"FIT",{"$f":"-FUNCALLOC!CY659","v":-5958080.3288556859}]
[16,"Subtotal Distribution Expense",{"$f":"SUM(C18:C22)","v":305061221.01518255}]
[17]
[18,"Direct Expense",{"$f":"SUM('Expense Summary'!E87:E94,'Expense Summary'!E40:E49)","v":85568806.899581373},{"$f":"+E25/$C25","v":0.44973310744747813},{"$f":"SUM('Expense Summary'!E42,'Expense Summary'!E89)","v":38483125.427521937},{"$f":"+G25/$C25","v":0.19955060683975012},{"$f":"SUM('Expense Summary'!E43,'Expense Summary'!E90)","v":17075307.343364861}]
[19,"Indirect Expense",{"$f":"+C27-C25","v":133923607.21601981},{"$f":"+D25","v":0.44973310744747813},{"$f":"+C26*D26","v":60229880.033836097},{"$f":"+F25","v":0.19955060683975012},{"$f":"+C26*F26","v":26724537.090125091}]
[20,"Total Distribution Expense",{"$f":"+C23-C25","v":219492414.11560118},null,{"$f":"SUM(E25:E26)","v":98713005.461358041},null,{"$f":"SUM(G25:G26)","v":43799844.433489949}]
[21]
[22,"Total Distribution Cost of Service",{"$f":"+C27+C15","v":392397862.1461336},null,{"$f":"+E27+E15","v":136252148.25936234},null,{"$f":"+G27+G15","v":114240409.28731661}]
[23]
[24,"% Expense to Distribution Plant",{"$f":"+C27/SUM(C12)","v":9.673102927708431E-2},null,{"$f":"ROUND(+E27/SUM(E12),4)","v":0.20039999999999999},null,{"$f":"ROUND(+G27/SUM(G12),4)","v":4.7399999999999998E-2}]

{"sheet":"SC Substation O&M","index":32,"n_rows":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2]]}
[{"$f":"+'SC Feeder '!A1","v":"Puget Sound Energy"}]
[{"$f":"+'SC Feeder '!A2","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Sch 40 Substation O&M Overhead"]
[]
[]
["Line No.","Account Description","Substation \nO&M  %"]
[null,"(a)","(b)"]
[1,"A&G - Operating Expense",{"$f":"+'Expense Summary'!E82","v":111069446.1574917}]
[{"$f":"+A8+1","v":2},"A&G - Maintenance Expense",{"$f":"+'Expense Summary'!E98","v":16720545.192083759}]
[3,"Total A&G",{"$f":"SUM(C8:C9)","v":127789991.34957546}]
[4]
[5,"Plant In Service",{"$f":"+'Ratebase Summary'!E67","v":10754417110.815203}]
[6,"Intangible Plant",{"$f":"+'Ratebase Summary'!E14","v":432490524.03740108}]
[7,"Accumulated Reserve for Depreciation",{"$f":"+'Ratebase Summary'!E118","v":-4292153131.7526517}]
[{"$f":"+A14+1","v":8},"Net Plant In Service",{"$f":"SUM(C12:C14)","v":6894754503.0999527}]
[9]
[10,"% A&G to Total Net Plant",{"$f":"+C10/C15","v":1.85343787501237E-2}]
[11]
[12,"Distribution Operating Expense",{"$f":"+'Expense Summary'!E50","v":32659118.59287579}]
[13,"Distribution Maintenance Expense",{"$f":"+'Expense Summary'!E95","v":52909688.306705572}]
[14,"Total Distribution O&M Expense",{"$f":"SUM(C19:C20)","v":85568806.899581358}]
[15]
[16,"Distribution Plant in Service",{"$f":"+'Ratebase Summary'!E51","v":4089276603.8939037}]
[17,"Distribution Accumulated Reserve for Depreciation ",{"$f":"SUM('Ratebase Summary'!E111)","v":-1498751943.7972682}]
[{"$f":"+A24+1","v":18},"Distribution Net Plant in Service",{"$f":"SUM(C23:C24)","v":2590524660.0966358}]
[19]
[20,"% Dist O&M Expense to Net Plant",{"$f":"+C21/C25","v":3.3031458151179818E-2}]
[21]
[22,"Total O&M and A&G",{"$f":"+C27+C17","v":5.1565836901303522E-2}]
[23]
[24,"Revenue Sensitive Factor",{"$f":"+INPUTS!G44","v":0.75138099999999997}]
[25]
[26,"After Tax Rate",{"$f":"ROUND(+C29/C31,4)","v":6.8599999999999994E-2}]

{"sheet":"SC Substation A&G","index":33,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2]]}
[{"$f":"+'SC Substation O&M'!A1","v":"Puget Sound Energy"}]
[{"$f":"+'SC Substation O&M'!A2","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Special Contrac & Schedule 62 Substation Administrative & General Overhead"]
[]
[]
["Line No.","Account Description","Substation \nA&G  %"]
[null,"(a)","(b)"]
[]
[1,"O&M Expense"]
[{"$f":"+A9+1","v":2},"Production O&M",{"$f":"SUM('Expense Summary'!E14,'Expense Summary'!E19,'Expense Summary'!E23,'Expense Summary'!E30)","v":848862278.23967004}]
[3,"Transmission O&M",{"$f":"SUM('Expense Summary'!E37,'Expense Summary'!E22)","v":137142576.83900285}]
[4,"Distribution O&M",{"$f":"SUM('Expense Summary'!E50,'Expense Summary'!E95)","v":85568806.899581358}]
[5,"Customer Accounting",{"$f":"+'Expense Summary'!E58","v":52087545.219702169}]
[6,"Customer Service / Sales",{"$f":"+'Expense Summary'!E69","v":4083540.0869522369}]
[7,"Less:"]
[8,"Fuel",{"$f":"-'Expense Summary'!E14","v":-180672605.83404735}]
[9,"Purchased Power",{"$f":"-'Expense Summary'!E19","v":-446679558.91286945}]
[10,"Other Purchase Power",{"$f":"-'Expense Summary'!E30","v":-109175792.16812748}]
[11,"Wheeling",{"$f":"-'Expense Summary'!E23","v":-112334321.32462588}]
[12,"Conservation Amortization",{"$f":"-'Expense Summary'!E62","v":0}]
[13,"Total O&M for A&G Calculation",{"$f":"SUM(C10:C14,C16:C20)","v":278882469.04523838}]
[14]
[15,"Total A&G",{"$f":"SUM('Expense Summary'!E82,'Expense Summary'!E98)","v":127789991.34957546}]
[16]
[17,"A&G % to Total",{"$f":"ROUND(+C23/C21,2)","v":0.46}]

{"sheet":"PCA Costs","index":34,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,15],[3,0,3,15]]}
["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$9)","v":"Adjusted Test Year Twelve Months ended December 2018 @ Proforma Rev Requirement"}]
["Delivery Costs"]
[]
["Line No.","Description","Total Company",null,{"$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$25","v":"Special Contract"},{"$f":"INPUTS!$B$26","v":"High Volt 46/49"},{"$f":"INPUTS!$B$27","v":"Choice/Retail Wheeling"},{"$f":"INPUTS!$B$28","v":"Lighting 50-59"},{"$f":"INPUTS!$B$29","v":"Firm Resale"}]
[null,"(a)","(b)",null,"(c)","(d)","(e)","(g)","(h)","(i)","(j)","(k)","(l)","(m)","(n)","(o)"]
[]
[1,"kWh",{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!H$2-1)","v":22028705616.757526},null,{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!I$2-1)","v":11476152247.161776},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!J$2-1)","v":2915955626.4103169},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!K$2-1)","v":3242765959.9604325},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!L$2-1)","v":2092770306.5275679},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!M$2-1)","v":1456029850.0547175},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!N$2-1)","v":4597572.0317007378},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!O$2-1)","v":126890757.18193617},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!P$2-1)","v":0},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!Q$2-1)","v":630228919.26662493},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!R$2-1)","v":0},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!S$2-1)","v":75887375.026475519},{"$f":"INDEX(INDIRECT(INPUTS!$F$26),2,CLASSALLOC!T$2-1)","v":7427003.1359829875}]
[{"$f":"+A9+1","v":2},"Demand",{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!H$2-1)","v":3877885.5466519948},null,{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!I$2-1)","v":2236474.2253660602},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!J$2-1)","v":515625.82524854271},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!K$2-1)","v":551893.91878041346},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!L$2-1)","v":289974.91765494185},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!M$2-1)","v":204844.84270926949},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!N$2-1)","v":7.0004300675974864},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!O$2-1)","v":0},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!P$2-1)","v":0},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!Q$2-1)","v":69577.130407689765},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!R$2-1)","v":0},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!S$2-1)","v":8059.2720272472116},{"$f":"INDEX(INDIRECT(INPUTS!$F$25),2,CLASSALLOC!T$2-1)","v":1428.4140277629981}]
[{"$f":"+A10+1","v":3},"PC-3",{"$f":"SUM(E11:P11)","v":1},null,{"$f":"(E9/$C$9*$C$12+E10/$C$10*$C$13)","v":0.5767251762489326},0.13296571521913858,0.14231825878845128,7.4776553914876143E-2,5.2823849555365038E-2,1.8052183292622876E-6,0,0,1.7942027832090035E-2,0,2.0782645414084621E-3,3.6834868140866908E-4]
[4,{"$f":"+CLASSIFIERS!$E$3","v":"NRG"},{"$f":"+CLASSIFIERS!E10","v":0}]
[5,{"$f":"+CLASSIFIERS!$D$3","v":"DEM"},{"$f":"+CLASSIFIERS!D10","v":1}]
[6]
[7,"Total Revenue Requirement",{"$f":"SUM(E15:P15)","v":2179544359.2263608},null,{"$f":"+SUMMARY!G39","v":1287559683.7491345},{"$f":"+SUMMARY!H39","v":275823105.45028722},{"$f":"+SUMMARY!I39","v":273520808.504897},{"$f":"+SUMMARY!J39","v":150253689.78167021},{"$f":"+SUMMARY!K39","v":111357511.67460173},{"$f":"+SUMMARY!L39","v":381390.80196389731},{"$f":"+SUMMARY!M39","v":9062031.377403874},{"$f":"+SUMMARY!N39","v":5750172.8653330188},{"$f":"+SUMMARY!O39","v":37249729.613189258},{"$f":"+SUMMARY!P39","v":10049143.394969136},{"$f":"+SUMMARY!Q39","v":17807906.295235217},{"$f":"+SUMMARY!R39","v":729185.71767558926}]
[8]
[9,{"$f":"+SUMMARY!C40","v":"Revenues Other Than Rate Sch. Rev."},{"$f":"SUM(E17:P17)","v":82300667.00581263},null,{"$f":"+SUMMARY!G40","v":47113016.860425211},{"$f":"+SUMMARY!H40","v":11663009.585249318},{"$f":"+SUMMARY!I40","v":8768818.695162585},{"$f":"+SUMMARY!J40","v":4476450.8338129418},{"$f":"+SUMMARY!K40","v":3686813.5866238503},{"$f":"+SUMMARY!L40","v":8485.4386446799508},{"$f":"+SUMMARY!M40","v":128882.88705713455},{"$f":"+SUMMARY!N40","v":1108134.3442864048},{"$f":"+SUMMARY!O40","v":4016223.8144758902},{"$f":"+SUMMARY!P40","v":1073104.885500971},{"$f":"+SUMMARY!Q40","v":229185.97910975968},{"$f":"+SUMMARY!R40","v":28540.095463872025}]
[10]
[11,"Fixed PCA Costs",{"$f":"+'[2]Exhibit A-1'!$F$38","v":497557351.32673275}]
[12,"Variable PCA Costs",{"$f":"+'[2]Exhibit A-1'!$G$38","v":741768714.85178101}]
[13,"Total PCA Costs",{"$f":"SUM(C19:C20)","v":1239326066.1785138}]
[14]
[15,"Allocate Fixed PCA Costs on PC-3",{"$f":"SUM(E23:P23)","v":497557351.32673275},null,{"$f":"+$C$19*E$11","v":286953851.13786203},{"$f":"+$C$19*F$11","v":66158069.08169923},70811495.88821432,37205624.107226402,26282894.671649236,898.19965047421351,0,0,8927187.845565239,0,1034055.8005794614,183274.59428639192]
[16,"Allocate Variable PCA Costs on PC-3",{"$f":"SUM(E24:P24)","v":741768714.85178101},null,{"$f":"+$C$20*E$11","v":427796692.80883765},98629807.697448328,105567231.9214527,55466908.298482589,39183078.998206951,1339.0544801237663,0,0,13308834.926844312,0,1541591.6180025809,273229.52802585659]
[17,"Total PCA Costs Net of Other Revenue",{"$f":"SUM(E25:P25)","v":1239326066.1785135},null,{"$f":"SUM(E23:E24)","v":714750543.94669962},{"$f":"SUM(F23:F24)","v":164787876.77914757},176378727.80966702,92672532.405708998,65465973.669856191,2237.2541305979798,0,0,22236022.772409551,0,2575647.4185820422,456504.12231224851]
[18]
[19,"Peak Credit Allocation"]
[20,"% Applicable to Energy",{"$f":"SUM(E28:P28)","v":-9.9999999999999995E-7},null,{"$f":"ROUND(+$C$12*E9/$C$9,6)-0.000001","v":-9.9999999999999995E-7},{"$f":"ROUND(+$C$12*F9/$C$9,6)","v":0},0,0,0,0,0,0,0,0,0,0]
[21,"% Applicable to Demand",{"$f":"SUM(E29:P29)","v":1.0000010000000001},null,{"$f":"ROUND(+$C$13*E10/$C$10,6)+0.000001","v":0.57672600000000007},{"$f":"ROUND(+$C$13*F10/$C$10,6)","v":0.132966},0.142318,7.4776999999999996E-2,5.2824000000000003E-2,1.9999999999999999E-6,0,0,1.7942E-2,0,2.078E-3,3.68E-4]
[22,"Total Allocation to Class",{"$f":"SUM(E30:P30)","v":1},null,{"$f":"SUM(E28:E29)","v":0.57672500000000004},{"$f":"SUM(F28:F29)","v":0.132966},0.142318,7.4776999999999996E-2,5.2824000000000003E-2,1.9999999999999999E-6,0,0,1.7942E-2,0,2.078E-3,3.68E-4]